Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,42
USD
|
-2,06%
|
|
-0,97%
|
+6,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.874
|
42.253
|
52.564
|
56.782
|
48.949
|
50.218
|
-
|
-
|
Bedrijfswaarde
1 |
46.874
|
42.253
|
52.564
|
76.220
|
56.093
|
150.810
|
142.393
|
152.318
|
K/w-verhouding
|
8,41
x
|
8,27
x
|
8,55
x
|
24,9
x
|
36,5
x
|
8,53
x
|
7,57
x
|
6,99
x
|
Dividendrendement
|
3,41%
|
3,88%
|
3,04%
|
2,74%
|
3,12%
|
3,06%
|
3,16%
|
3,36%
|
Marktkapitalisatie/omzet
|
0,7
x
|
0,64
x
|
0,75
x
|
0,75
x
|
0,68
x
|
0,68
x
|
0,65
x
|
0,62
x
|
Bedrijfswaarde/omzet
|
0,7
x
|
0,64
x
|
0,75
x
|
1,01
x
|
0,78
x
|
2,04
x
|
1,85
x
|
1,88
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
6,18
x
|
17,5
x
|
17,9
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
4,17
x
|
-
|
-
|
28,9
x
|
20,9
x
|
-
|
FCF Yield
|
-
|
-
|
24%
|
-
|
-
|
3,45%
|
4,78%
|
-
|
Price to Book
|
0,74
x
|
0,6
x
|
0,81
x
|
2,43
x
|
1,84
x
|
1,81
x
|
1,61
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
919.631
|
899.949
|
841.160
|
784.606
|
740.190
|
713.119
|
-
|
-
|
Referentieprijs
2 |
50,97
|
46,95
|
62,49
|
72,37
|
66,13
|
70,42
|
70,42
|
70,42
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
66.974
|
66.465
|
70.244
|
75.548
|
71.715
|
73.762
|
76.900
|
80.932
|
EBITDA
1 |
-
|
-
|
-
|
-
|
9.080
|
8.607
|
7.941
|
-
|
Bedrijfsresultaat (EBIT)
1 |
7.559
|
8.120
|
11.000
|
8.221
|
8.362
|
8.385
|
8.326
|
8.666
|
Operationele Marge
|
11,29%
|
12,22%
|
15,66%
|
10,88%
|
11,66%
|
11,37%
|
10,83%
|
10,71%
|
Resultaat voor belastingen (EBT)
1 |
6.795
|
6.927
|
8.126
|
2.859
|
2.162
|
7.981
|
8.524
|
9.016
|
Nettowinst (verlies)
1 |
5.721
|
5.191
|
6.353
|
2.354
|
1.380
|
5.909
|
6.313
|
6.573
|
Nettomarge
|
8,54%
|
7,81%
|
9,04%
|
3,12%
|
1,92%
|
8,01%
|
8,21%
|
8,12%
|
WPA
2 |
6,060
|
5,680
|
7,310
|
2,910
|
1,810
|
8,257
|
9,301
|
10,07
|
Free Cash Flow
1 |
-
|
-
|
12.596
|
-
|
-
|
5.210
|
6.807
|
-
|
FCF-marge
|
-
|
-
|
17,93%
|
-
|
-
|
7,06%
|
8,85%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
60,53%
|
85,73%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
198,27%
|
-
|
-
|
88,17%
|
107,82%
|
-
|
Dividend per aandeel
2 |
1,740
|
1,820
|
1,900
|
1,980
|
2,060
|
2,151
|
2,224
|
2,368
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
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 |
17.087
|
20.211
|
17.724
|
18.298
|
23.690
|
15.836
|
16.126
|
18.634
|
15.866
|
18.718
|
17.728
|
18.277
|
18.689
|
19.094
|
18.683
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.917
|
2.353
|
2.500
|
2.357
|
1.576
|
1.788
|
1.857
|
2.221
|
2.288
|
1.996
|
1.831
|
2.341
|
2.448
|
2.521
|
-
|
Operationele Marge
|
17,07%
|
11,64%
|
14,11%
|
12,88%
|
6,65%
|
11,29%
|
11,52%
|
11,92%
|
14,42%
|
10,66%
|
10,33%
|
12,81%
|
13,1%
|
13,2%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.306
|
715
|
-2
|
419
|
1.727
|
257
|
430
|
534
|
941
|
1.813
|
2.007
|
2.240
|
2.268
|
-
|
Nettowinst (verlies)
1 |
1.521
|
1.176
|
606
|
103
|
331
|
1.314
|
14
|
370
|
422
|
574
|
1.240
|
1.482
|
1.552
|
1.606
|
1.508
|
Nettomarge
|
8,9%
|
5,82%
|
3,42%
|
0,56%
|
1,4%
|
8,3%
|
0,09%
|
1,99%
|
2,66%
|
3,07%
|
6,99%
|
8,11%
|
8,31%
|
8,41%
|
8,07%
|
WPA
2 |
1,770
|
1,390
|
0,7300
|
0,1300
|
0,4100
|
1,660
|
0,0200
|
0,4800
|
0,5600
|
0,7700
|
1,680
|
2,081
|
2,194
|
2,271
|
2,259
|
Dividend per aandeel
2 |
0,4800
|
0,4800
|
0,4800
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5200
|
-
|
0,5200
|
0,5167
|
0,5383
|
0,5383
|
0,5420
|
0,5400
|
Datum van publicatie
|
03-11-21
|
02-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
01-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
19.438
|
7.144
|
100.592
|
92.175
|
102.100
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,7868
x
|
11,69
x
|
11,61
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
12.596
|
-
|
-
|
5.210
|
6.807
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
11,9%
|
16,6%
|
12,3%
|
13,6%
|
14,7%
|
15,3%
|
15,5%
|
ROA (netto-inkomsten/totale activa)
|
0,8%
|
0,68%
|
0,82%
|
0,78%
|
0,82%
|
1,05%
|
1,1%
|
1,2%
|
Totale activa
1 |
713.965
|
767.899
|
777.411
|
302.765
|
168.684
|
562.734
|
573.940
|
547.777
|
Nettoactief per aandeel
2 |
68,60
|
78,70
|
77,10
|
29,80
|
35,90
|
38,90
|
43,80
|
49,00
|
Cashflow per aandeel
|
-
|
12,70
|
14,50
|
16,30
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
2.979
|
3.066
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
4,04%
|
3,99%
|
-
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
70,42
USD Gemiddelde koersdoel
82,31
USD Spread / Gemiddelde doel +16,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,49% | 50,92 mld. | | +14,78% | 79,51 mld. | | +1,35% | 48,11 mld. | | +6,55% | 39,71 mld. | | +19,34% | 37,78 mld. | | +2,84% | 30,07 mld. | | -7,77% | 27,56 mld. | | -18,42% | 24,71 mld. | | +6,89% | 21,99 mld. | | +20,69% | 21,68 mld. |
Levens- en ziektekostenverzekering - Andere
|