Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
53,37
USD
|
+0,41%
|
|
+0,43%
|
-7,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.170
|
48.822
|
50.819
|
53.011
|
59.940
|
55.597
|
-
|
-
|
Bedrijfswaarde
1 |
32.839
|
46.760
|
47.742
|
50.342
|
63.193
|
52.344
|
51.678
|
50.569
|
K/w-verhouding
|
31,3
x
|
35
x
|
37,4
x
|
45,5
x
|
37,4
x
|
29,5
x
|
26,1
x
|
23,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
8,13
x
|
10,6
x
|
9,17
x
|
8,4
x
|
8,39
x
|
7
x
|
6,36
x
|
5,76
x
|
Bedrijfswaarde/omzet
|
7,82
x
|
10,2
x
|
8,62
x
|
7,98
x
|
8,85
x
|
6,59
x
|
5,91
x
|
5,24
x
|
Bedrijfswaarde/EBITDA
|
22,2
x
|
27,2
x
|
25,8
x
|
30,6
x
|
31,2
x
|
21,4
x
|
18,8
x
|
16,5
x
|
Bedrijfswaarde/FCF
|
32,4
x
|
35,5
x
|
42,9
x
|
72
x
|
42,2
x
|
30,2
x
|
24,9
x
|
23
x
|
FCF Yield
|
3,08%
|
2,81%
|
2,33%
|
1,39%
|
2,37%
|
3,31%
|
4,02%
|
4,36%
|
Price to Book
|
8,18
x
|
9,46
x
|
7,74
x
|
7,55
x
|
7,41
x
|
6,11
x
|
5,39
x
|
4,51
x
|
Aantal aandelen (in duizenden)
|
1.075.363
|
1.055.834
|
1.058.278
|
1.044.251
|
1.040.441
|
1.041.726
|
-
|
-
|
Referentieprijs
2 |
31,78
|
46,24
|
48,02
|
50,76
|
57,61
|
53,37
|
53,37
|
53,37
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.201
|
4.599
|
5.541
|
6.311
|
7.140
|
7.946
|
8.746
|
9.655
|
EBITDA
1 |
1.479
|
1.721
|
1.848
|
1.646
|
2.022
|
2.449
|
2.752
|
3.069
|
Bedrijfsresultaat (EBIT)
1 |
1.414
|
1.660
|
1.797
|
1.585
|
1.953
|
2.356
|
2.657
|
2.950
|
Operationele Marge
|
33,67%
|
36,1%
|
32,44%
|
25,11%
|
27,36%
|
29,65%
|
30,38%
|
30,56%
|
Resultaat voor belastingen (EBT)
1 |
1.416
|
1.626
|
1.801
|
1.572
|
2.068
|
2.439
|
2.749
|
3.047
|
Nettowinst (verlies)
1 |
1.108
|
1.410
|
1.377
|
1.192
|
1.631
|
1.891
|
2.116
|
2.348
|
Nettomarge
|
26,37%
|
30,65%
|
24,86%
|
18,88%
|
22,84%
|
23,8%
|
24,19%
|
24,32%
|
WPA
2 |
1,015
|
1,320
|
1,285
|
1,115
|
1,540
|
1,808
|
2,045
|
2,294
|
Free Cash Flow
1 |
1.012
|
1.315
|
1.112
|
699
|
1.496
|
1.733
|
2.076
|
2.203
|
FCF-marge
|
24,09%
|
28,61%
|
20,07%
|
11,08%
|
20,96%
|
21,81%
|
23,73%
|
22,81%
|
Kasstroomconversie (ebitda)
|
68,43%
|
76,44%
|
60,18%
|
42,47%
|
73,99%
|
70,77%
|
75,44%
|
71,76%
|
Kasstroomconversie (nettowinst)
|
91,36%
|
93,32%
|
80,72%
|
58,66%
|
91,74%
|
91,63%
|
98,11%
|
93,79%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
1.411
|
1.425
|
1.519
|
1.655
|
1.624
|
1.513
|
1.699
|
1.855
|
1.856
|
1.730
|
1.904
|
2.070
|
2.054
|
1.907
|
2.091
|
EBITDA
1 |
457,7
|
422,3
|
414,1
|
388,8
|
433,5
|
409,6
|
501,9
|
539,4
|
528,5
|
452,5
|
590,1
|
642,2
|
632,6
|
575,4
|
665,3
|
Bedrijfsresultaat (EBIT)
1 |
444,5
|
412,9
|
399,5
|
373
|
417,9
|
394,4
|
485,1
|
523,8
|
510,5
|
434
|
572
|
620,9
|
611,3
|
550,5
|
648,8
|
Operationele Marge
|
31,51%
|
28,97%
|
26,31%
|
22,53%
|
25,73%
|
26,07%
|
28,55%
|
28,24%
|
27,51%
|
25,08%
|
30,04%
|
29,99%
|
29,76%
|
28,86%
|
31,04%
|
Resultaat voor belastingen (EBT)
1 |
442,2
|
419
|
392,2
|
366,2
|
420,1
|
393,5
|
497,6
|
539
|
581,9
|
450,1
|
592,5
|
641,5
|
632,7
|
570,7
|
672,4
|
Nettowinst (verlies)
1 |
337,2
|
321,3
|
294,2
|
273,4
|
322,4
|
301,7
|
397,4
|
413,9
|
452,7
|
367
|
458,5
|
496
|
490
|
441,6
|
519,8
|
Nettomarge
|
23,91%
|
22,55%
|
19,37%
|
16,51%
|
19,85%
|
19,94%
|
23,39%
|
22,31%
|
24,39%
|
21,21%
|
24,08%
|
23,96%
|
23,85%
|
23,16%
|
24,86%
|
WPA
2 |
0,3150
|
0,3000
|
0,2750
|
0,2550
|
0,3000
|
0,2850
|
0,3800
|
0,3900
|
0,4300
|
0,3500
|
0,4363
|
0,4727
|
0,4696
|
0,4299
|
0,4900
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
28-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
3.253
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.331
|
2.062
|
3.076
|
2.669
|
-
|
3.253
|
3.919
|
5.028
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,609
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.012
|
1.315
|
1.112
|
699
|
1.496
|
1.733
|
2.076
|
2.203
|
ROE (netto-inkomsten/eigen vermogen)
|
28,5%
|
30,2%
|
23,5%
|
17,5%
|
21,4%
|
21,4%
|
20,9%
|
19,7%
|
ROA (netto-inkomsten/totale activa)
|
22,9%
|
24,8%
|
19,7%
|
14,8%
|
18,1%
|
17,9%
|
18%
|
17,2%
|
Totale activa
1 |
4.839
|
5.677
|
7.004
|
8.049
|
8.990
|
10.577
|
11.742
|
13.647
|
Nettoactief per aandeel
2 |
3,890
|
4,890
|
6,200
|
6,730
|
7,780
|
8,740
|
9,910
|
11,80
|
Cashflow per aandeel
2 |
1,020
|
1,280
|
1,080
|
0,8300
|
0,4100
|
1,770
|
2,120
|
2,400
|
Capex
1 |
102
|
48,7
|
43,9
|
189
|
221
|
195
|
207
|
229
|
Capex/omzet
|
2,42%
|
1,06%
|
0,79%
|
2,99%
|
3,1%
|
2,46%
|
2,37%
|
2,37%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
53,37
USD Gemiddelde koersdoel
62,62
USD Spread / Gemiddelde doel +17,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,36% | 55,54 mld. | | +9,16% | 11 mld. | | -21,21% | 1,76 mld. | | +21,36% | 55,36 mln. |
Energiedranken
|