Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.437
USD
|
-0,99%
|
|
-1,38%
|
+1,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.790
|
14.237
|
16.867
|
17.721
|
18.769
|
18.833
|
-
|
-
|
Bedrijfswaarde
1 |
15.790
|
14.237
|
16.867
|
17.721
|
18.769
|
18.833
|
18.833
|
18.833
|
K/w-verhouding
|
8,86
x
|
18,6
x
|
6,99
x
|
-55,9
x
|
9,66
x
|
13,2
x
|
11,6
x
|
8,81
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,66
x
|
1,46
x
|
1,31
x
|
1,52
x
|
1,19
x
|
1,24
x
|
1,17
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
1,66
x
|
1,46
x
|
1,31
x
|
1,52
x
|
1,19
x
|
1,24
x
|
1,17
x
|
1,09
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,42
x
|
1,17
x
|
1,19
x
|
1,42
x
|
1,3
x
|
1,19
x
|
1,06
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
13.812
|
13.778
|
13.668
|
13.450
|
13.219
|
13.110
|
-
|
-
|
Referentieprijs
2 |
1.143
|
1.033
|
1.234
|
1.317
|
1.420
|
1.437
|
1.437
|
1.437
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.526
|
9.735
|
12.846
|
11.675
|
15.804
|
15.249
|
16.120
|
17.348
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.477
|
1.274
|
3.244
|
-92,99
|
1.405
|
1.639
|
1.929
|
-
|
Operationele Marge
|
26,01%
|
13,09%
|
25,25%
|
-0,8%
|
8,89%
|
10,75%
|
11,97%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.286
|
1.000
|
3.132
|
-148,8
|
2.654
|
1.805
|
1.864
|
2.291
|
Nettowinst (verlies)
1 |
1.790
|
797,6
|
2.389
|
-250,1
|
1.960
|
1.298
|
1.535
|
2.035
|
Nettomarge
|
18,8%
|
8,19%
|
18,6%
|
-2,14%
|
12,4%
|
8,51%
|
9,52%
|
11,73%
|
WPA
2 |
129,1
|
55,63
|
176,5
|
-23,57
|
147,0
|
109,2
|
123,7
|
163,0
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.687
|
3.758
|
2.606
|
1.792
|
3.066
|
4.211
|
3.643
|
4.143
|
3.375
|
4.643
|
3.566
|
3.923
|
3.828
|
3.859
|
3.740
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
241,7
|
1.177
|
-42,14
|
-1.179
|
72,74
|
1.056
|
381,3
|
485,5
|
338,7
|
199,2
|
371,1
|
422,2
|
428,8
|
416,9
|
457,8
|
Operationele Marge
|
8,99%
|
31,32%
|
-1,62%
|
-65,79%
|
2,37%
|
25,07%
|
10,47%
|
11,72%
|
10,04%
|
4,29%
|
10,41%
|
10,76%
|
11,2%
|
10,8%
|
12,24%
|
Resultaat voor belastingen (EBT)
1 |
244,1
|
1.140
|
-68,34
|
-1.122
|
140,5
|
901,5
|
671,5
|
907,9
|
67,5
|
1.007
|
562,5
|
412,1
|
388,7
|
376,1
|
413,9
|
Nettowinst (verlies)
1 |
188,1
|
853,1
|
-52,84
|
-934,4
|
65,37
|
671,7
|
488,7
|
677,5
|
42,59
|
751,3
|
282,4
|
321,5
|
333,1
|
314,1
|
326,2
|
Nettomarge
|
7%
|
22,7%
|
-2,03%
|
-52,13%
|
2,13%
|
15,95%
|
13,41%
|
16,35%
|
1,26%
|
16,18%
|
7,92%
|
8,2%
|
8,7%
|
8,14%
|
8,72%
|
WPA
2 |
15,09
|
62,44
|
-6,580
|
-69,19
|
-
|
49,05
|
37,26
|
50,09
|
3,140
|
56,48
|
22,32
|
25,89
|
25,77
|
24,31
|
24,41
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-11-21
|
02-02-22
|
26-04-22
|
02-08-22
|
01-11-22
|
01-02-23
|
26-04-23
|
02-08-23
|
01-11-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,41%
|
3,05%
|
6,06%
|
5,72%
|
5,86%
|
7,44%
|
8,01%
|
8,85%
|
ROA (netto-inkomsten/totale activa)
|
1,54%
|
2,01%
|
5,3%
|
-0,51%
|
3,74%
|
2,6%
|
2,8%
|
3,2%
|
Totale activa
1 |
116.226
|
39.592
|
45.076
|
49.130
|
52.418
|
49.940
|
54.833
|
63.594
|
Nettoactief per aandeel
2 |
803,0
|
885,0
|
1.035
|
929,0
|
1.096
|
1.207
|
1.357
|
1.506
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
145
|
255
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
1,13%
|
2,18%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
1.437
USD Gemiddelde koersdoel
1.472
USD Spread / Gemiddelde doel +2,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,17% | 18,83 mld. | | +38,91% | 61,52 mld. | | +10,01% | 50,24 mld. | | +12,05% | 48,88 mld. | | +21,50% | 44,86 mld. | | +22,39% | 33,96 mld. | | +10,03% | 29,23 mld. | | +50,11% | 27,95 mld. | | +21,57% | 24,78 mld. | | -3,96% | 20,38 mld. |
Schadeverzekeringen - Andere
|