Beurs gesloten -
Nyse
22:00:03 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,62
USD
|
+0,45%
|
|
+3,62%
|
+20,45%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
51.381
|
43.947
|
46.837
|
45.278
|
52.881
|
65.199
|
-
|
-
|
Bedrijfswaarde
1 |
31.081
|
31.773
|
46.837
|
32.359
|
45.281
|
50.525
|
45.487
|
65.199
|
K/w-verhouding
|
9,52
x
|
7,73
x
|
6,81
x
|
6,56
x
|
11,2
x
|
11,2
x
|
9,19
x
|
8,22
x
|
Dividendrendement
|
3,79%
|
4,94%
|
4,65%
|
5,47%
|
4,99%
|
4,43%
|
4,73%
|
4,95%
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,56
x
|
0,76
x
|
2,64
x
|
1,08
x
|
1,23
x
|
1,15
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
0,39
x
|
0,4
x
|
0,76
x
|
1,89
x
|
0,93
x
|
0,95
x
|
0,81
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
7,37
x
|
6,26
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
6,49
x
|
5,89
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
15,4%
|
17%
|
-
|
Price to Book
|
1,13
x
|
0,91
x
|
0,9
x
|
0,91
x
|
1,31
x
|
1,49
x
|
1,35
x
|
1,28
x
|
Aantal aandelen (in duizenden)
|
1.949.212
|
1.940.249
|
1.942.637
|
1.874.847
|
1.806.039
|
1.789.707
|
-
|
-
|
Referentieprijs
2 |
26,36
|
22,65
|
24,11
|
24,15
|
29,28
|
36,43
|
36,43
|
36,43
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
79.570
|
78.908
|
61.821
|
17.147
|
48.739
|
52.997
|
56.473
|
58.922
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
6.856
|
7.268
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.541
|
6.056
|
9.553
|
10.541
|
8.006
|
6.645
|
6.749
|
8.033
|
Operationele Marge
|
6,96%
|
7,67%
|
15,45%
|
61,47%
|
16,43%
|
12,54%
|
11,95%
|
13,63%
|
Resultaat voor belastingen (EBT)
1 |
6.408
|
6.771
|
8.125
|
8.747
|
6.452
|
7.544
|
8.549
|
8.779
|
Nettowinst (verlies)
1 |
5.430
|
5.700
|
6.890
|
7.294
|
5.103
|
5.778
|
6.864
|
7.046
|
Nettomarge
|
6,82%
|
7,22%
|
11,15%
|
42,54%
|
10,47%
|
10,9%
|
12,16%
|
11,96%
|
WPA
2 |
2,770
|
2,930
|
3,540
|
3,680
|
2,610
|
3,262
|
3,965
|
4,430
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
7.785
|
7.728
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
14,69%
|
13,68%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
113,55%
|
106,33%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
134,75%
|
112,58%
|
-
|
Dividend per aandeel
2 |
1,000
|
1,120
|
1,120
|
1,320
|
1,460
|
1,615
|
1,723
|
1,803
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.722
|
1.783
|
14.917
|
12.798
|
6.132
|
6.742
|
7.114
|
6.478
|
6.186
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.824
|
-
|
1.680
|
-
|
2.671
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.481
|
3.711
|
1.257
|
1.637
|
2.142
|
1.719
|
1.436
|
1.174
|
2.123
|
2.244
|
1.684
|
1.764
|
1.679
|
1.646
|
1.631
|
Nettowinst (verlies)
1 |
2.013
|
2.918
|
1.026
|
1.347
|
1.891
|
1.406
|
1.025
|
1.013
|
1.659
|
866
|
1.409
|
1.470
|
1.446
|
1.193
|
1.180
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
59,52%
|
56,81%
|
11,12%
|
6,77%
|
22,98%
|
21,8%
|
20,33%
|
18,42%
|
19,08%
|
WPA
2 |
1,030
|
1,500
|
0,5300
|
0,6800
|
0,9500
|
0,7300
|
0,5000
|
0,5200
|
0,8600
|
0,4500
|
0,8528
|
0,9506
|
0,9412
|
0,9911
|
1,000
|
Dividend per aandeel
2 |
0,2800
|
0,3300
|
0,3300
|
0,3300
|
0,3300
|
0,3650
|
0,3650
|
0,3650
|
0,3650
|
-
|
0,4000
|
0,4000
|
0,4000
|
0,4320
|
-
|
Datum van publicatie
|
09-02-22
|
11-05-22
|
10-08-22
|
09-11-22
|
15-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
14-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
20.300
|
12.174
|
-
|
12.919
|
7.600
|
14.674
|
19.712
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
7.785
|
7.728
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
10,9%
|
13%
|
11,9%
|
15,9%
|
15,3%
|
14,9%
|
14,6%
|
ROA (netto-inkomsten/totale activa)
|
0,75%
|
0,63%
|
0,7%
|
0,67%
|
0,78%
|
0,9%
|
1%
|
1,2%
|
Totale activa
1 |
725.955
|
900.844
|
979.918
|
1.087.942
|
652.482
|
641.952
|
686.447
|
587.125
|
Nettoactief per aandeel
2 |
23,30
|
25,00
|
26,80
|
26,50
|
22,40
|
24,40
|
26,90
|
28,40
|
Cashflow per aandeel
|
-
|
10,30
|
-
|
9,510
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
4.751
|
6.325
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
8,96%
|
11,2%
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
09-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,43
CAD Gemiddelde koersdoel
36,97
CAD Spread / Gemiddelde doel +1,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,66% | 72,1 mld. | | +8,25% | 50,75 mld. | | +6,14% | 49,91 mld. | | +13,00% | 42,08 mld. | | +17,16% | 33,02 mld. | | -2,39% | 28,42 mld. | | -9,01% | 27,19 mld. | | +28,96% | 26,64 mld. | | +43,65% | 25,15 mld. |
Levens- en ziektekostenverzekering - Andere
|