Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
376,1
USD
|
+0,25%
|
|
+0,39%
|
-3,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.811
|
54.518
|
72.609
|
51.033
|
71.475
|
68.667
|
-
|
-
|
Bedrijfswaarde
1 |
48.462
|
58.244
|
78.120
|
56.563
|
76.283
|
73.079
|
72.666
|
72.260
|
K/w-verhouding
|
32
x
|
30,9
x
|
33,2
x
|
37,4
x
|
44,7
x
|
38,2
x
|
32,8
x
|
28,3
x
|
Dividendrendement
|
0,84%
|
0,77%
|
0,63%
|
1%
|
-
|
0,88%
|
0,96%
|
1,1%
|
Marktkapitalisatie/omzet
|
9,28
x
|
10,2
x
|
11,7
x
|
9,33
x
|
12,1
x
|
10,5
x
|
9,6
x
|
8,81
x
|
Bedrijfswaarde/omzet
|
10
x
|
10,8
x
|
12,6
x
|
10,3
x
|
12,9
x
|
11,2
x
|
10,2
x
|
9,27
x
|
Bedrijfswaarde/EBITDA
|
21,2
x
|
21,8
x
|
25,2
x
|
24,3
x
|
29,4
x
|
24,5
x
|
21,8
x
|
19,5
x
|
Bedrijfswaarde/FCF
|
30,2
x
|
28,5
x
|
41,9
x
|
47,5
x
|
40,6
x
|
36,3
x
|
31,3
x
|
26,6
x
|
FCF Yield
|
3,31%
|
3,51%
|
2,39%
|
2,11%
|
2,46%
|
2,76%
|
3,2%
|
3,75%
|
Price to Book
|
54,5
x
|
31,2
x
|
26,7
x
|
19,1
x
|
21,7
x
|
17
x
|
15
x
|
13,6
x
|
Aantal aandelen (in duizenden)
|
188.751
|
187.838
|
185.900
|
183.162
|
183.007
|
182.562
|
-
|
-
|
Referentieprijs
2 |
237,4
|
290,2
|
390,6
|
278,6
|
390,6
|
376,1
|
376,1
|
376,1
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
31-01-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.829
|
5.371
|
6.218
|
5.468
|
5.916
|
6.538
|
7.154
|
7.793
|
EBITDA
1 |
2.291
|
2.667
|
3.101
|
2.328
|
2.597
|
2.978
|
3.337
|
3.712
|
Bedrijfsresultaat (EBIT)
1 |
1.998
|
2.388
|
2.844
|
1.883
|
2.137
|
2.536
|
2.874
|
3.296
|
Operationele Marge
|
41,38%
|
44,46%
|
45,74%
|
34,44%
|
36,12%
|
38,79%
|
40,18%
|
42,3%
|
Resultaat voor belastingen (EBT)
1 |
1.810
|
2.229
|
2.755
|
1.760
|
1.935
|
2.313
|
2.639
|
2.896
|
Nettowinst (verlies)
1 |
1.422
|
1.778
|
2.214
|
1.374
|
1.607
|
1.803
|
2.083
|
2.398
|
Nettomarge
|
29,45%
|
33,1%
|
35,61%
|
25,13%
|
27,16%
|
27,57%
|
29,11%
|
30,78%
|
WPA
2 |
7,420
|
9,390
|
11,78
|
7,440
|
8,730
|
9,853
|
11,47
|
13,29
|
Free Cash Flow
1 |
1.606
|
2.043
|
1.866
|
1.191
|
1.880
|
2.015
|
2.323
|
2.712
|
FCF-marge
|
33,26%
|
38,04%
|
30,01%
|
21,78%
|
31,78%
|
30,83%
|
32,47%
|
34,8%
|
Kasstroomconversie (ebitda)
|
70,1%
|
76,6%
|
60,17%
|
51,16%
|
72,39%
|
67,67%
|
69,61%
|
73,05%
|
Kasstroomconversie (nettowinst)
|
112,94%
|
114,9%
|
84,28%
|
86,68%
|
116,99%
|
111,8%
|
111,53%
|
113,06%
|
Dividend per aandeel
2 |
2,000
|
2,240
|
2,480
|
2,800
|
-
|
3,300
|
3,611
|
4,144
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
31-01-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.526
|
1.539
|
1.522
|
1.381
|
1.275
|
1.290
|
1.470
|
1.494
|
1.472
|
1.480
|
1.685
|
1.635
|
1.601
|
1.611
|
1.833
|
EBITDA
1 |
737
|
589
|
734
|
620
|
497
|
477
|
656
|
653
|
657
|
631
|
796
|
745,7
|
720,7
|
718,2
|
858,7
|
Bedrijfsresultaat (EBIT)
1 |
676
|
514
|
656
|
508
|
413
|
306
|
554
|
550
|
535
|
498
|
691,4
|
634,4
|
606
|
595,8
|
753,7
|
Operationele Marge
|
44,3%
|
33,4%
|
43,1%
|
36,78%
|
32,39%
|
23,72%
|
37,69%
|
36,81%
|
36,35%
|
33,65%
|
41,03%
|
38,8%
|
37,85%
|
36,99%
|
41,11%
|
Resultaat voor belastingen (EBT)
1 |
619
|
516
|
609
|
443
|
381
|
327
|
506
|
492
|
487
|
450
|
632,7
|
584,1
|
557,2
|
542,6
|
708,5
|
Nettowinst (verlies)
1 |
474
|
427
|
498
|
327
|
303
|
246
|
501
|
377
|
389
|
340
|
509,3
|
448,1
|
426,4
|
419,4
|
571,3
|
Nettomarge
|
31,06%
|
27,75%
|
32,72%
|
23,68%
|
23,76%
|
19,07%
|
34,08%
|
25,23%
|
26,43%
|
22,97%
|
30,22%
|
27,41%
|
26,63%
|
26,04%
|
31,16%
|
WPA
2 |
2,530
|
2,280
|
2,680
|
1,770
|
1,650
|
1,340
|
2,720
|
2,050
|
2,110
|
1,850
|
2,773
|
2,467
|
2,329
|
2,293
|
3,128
|
Dividend per aandeel
2 |
0,6200
|
0,6200
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7700
|
0,7700
|
-
|
-
|
0,7967
|
0,7967
|
0,7967
|
0,7967
|
0,7700
|
Datum van publicatie
|
28-10-21
|
10-02-22
|
02-05-22
|
26-07-22
|
25-10-22
|
31-01-23
|
26-04-23
|
25-07-23
|
25-10-23
|
13-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.651
|
3.726
|
5.511
|
5.530
|
4.808
|
4.412
|
3.999
|
3.593
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,594
x
|
1,397
x
|
1,777
x
|
2,375
x
|
1,851
x
|
1,481
x
|
1,198
x
|
0,9678
x
|
Free Cash Flow
1 |
1.606
|
2.043
|
1.866
|
1.191
|
1.880
|
2.015
|
2.323
|
2.712
|
ROE (netto-inkomsten/eigen vermogen)
|
214%
|
137%
|
98,7%
|
52,4%
|
55,1%
|
51,6%
|
55,4%
|
60,7%
|
ROA (netto-inkomsten/totale activa)
|
16%
|
15,7%
|
17%
|
9,47%
|
11,1%
|
12,5%
|
14,2%
|
16,3%
|
Totale activa
1 |
8.861
|
11.337
|
12.987
|
14.514
|
14.491
|
14.385
|
14.709
|
14.697
|
Nettoactief per aandeel
2 |
4,360
|
9,310
|
14,60
|
14,60
|
18,00
|
22,10
|
25,10
|
27,70
|
Cashflow per aandeel
2 |
9,280
|
11,30
|
12,80
|
7,980
|
11,70
|
12,50
|
14,00
|
17,50
|
Capex
1 |
69
|
103
|
139
|
283
|
271
|
363
|
367
|
375
|
Capex/omzet
|
1,43%
|
1,92%
|
2,24%
|
5,18%
|
4,58%
|
5,55%
|
5,14%
|
4,82%
|
Datum van publicatie
|
12-02-20
|
12-02-21
|
10-02-22
|
31-01-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
376,1
USD Gemiddelde koersdoel
404,4
USD Spread / Gemiddelde doel +7,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,69% | 68,67 mld. | | +3,12% | 3,92 mld. | | -8,12% | 606 mln. | | +23,17% | 420 mln. | | +11,65% | 276 mln. |
Beoordelingsbureaus
|