Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,12
USD
|
-0,28%
|
|
-0,38%
|
+3,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.555
|
21.774
|
35.118
|
30.140
|
33.545
|
34.858
|
-
|
-
|
Bedrijfswaarde
1 |
20.610
|
24.570
|
40.526
|
35.015
|
43.338
|
45.977
|
43.405
|
42.537
|
K/w-verhouding
|
23,1
x
|
23,7
x
|
29,8
x
|
27,1
x
|
28
x
|
30,1
x
|
25,4
x
|
21,3
x
|
Dividendrendement
|
1,73%
|
1,46%
|
1%
|
1,27%
|
1,48%
|
1,54%
|
1,69%
|
1,94%
|
Marktkapitalisatie/omzet
|
6,93
x
|
7,5
x
|
10,3
x
|
8,41
x
|
8,61
x
|
7,53
x
|
7,04
x
|
6,51
x
|
Bedrijfswaarde/omzet
|
8,13
x
|
8,46
x
|
11,8
x
|
9,78
x
|
11,1
x
|
9,93
x
|
8,77
x
|
7,95
x
|
Bedrijfswaarde/EBITDA
|
15,5
x
|
15,5
x
|
21,2
x
|
17,8
x
|
19,9
x
|
17,9
x
|
15,5
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
24,7
x
|
23,1
x
|
44,1
x
|
22,5
x
|
28,2
x
|
26,9
x
|
23,3
x
|
21,2
x
|
FCF Yield
|
4,06%
|
4,33%
|
2,27%
|
4,44%
|
3,55%
|
3,71%
|
4,29%
|
4,72%
|
Price to Book
|
3,17
x
|
3,45
x
|
5,53
x
|
4,91
x
|
3,09
x
|
2,82
x
|
2,71
x
|
2,51
x
|
Aantal aandelen (in duizenden)
|
491.745
|
492.113
|
501.666
|
491.280
|
576.965
|
579.802
|
-
|
-
|
Referentieprijs
2 |
35,70
|
44,25
|
70,00
|
61,35
|
58,14
|
60,12
|
60,12
|
60,12
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.535
|
2.903
|
3.420
|
3.582
|
3.895
|
4.629
|
4.950
|
5.351
|
EBITDA
1 |
1.329
|
1.588
|
1.912
|
1.966
|
2.182
|
2.574
|
2.797
|
3.085
|
Bedrijfsresultaat (EBIT)
1 |
1.240
|
1.489
|
1.804
|
1.861
|
2.065
|
2.454
|
2.678
|
2.966
|
Operationele Marge
|
48,92%
|
51,29%
|
52,75%
|
51,95%
|
53,02%
|
53,02%
|
54,1%
|
55,42%
|
Resultaat voor belastingen (EBT)
1 |
1.019
|
1.212
|
1.534
|
1.475
|
1.401
|
1.377
|
1.783
|
2.148
|
Nettowinst (verlies)
1 |
774
|
933
|
1.187
|
1.125
|
1.059
|
1.147
|
1.341
|
1.580
|
Nettomarge
|
30,53%
|
32,14%
|
34,71%
|
31,41%
|
27,19%
|
24,78%
|
27,09%
|
29,52%
|
WPA
2 |
1,543
|
1,863
|
2,350
|
2,260
|
2,080
|
1,995
|
2,368
|
2,818
|
Free Cash Flow
1 |
836
|
1.064
|
920
|
1.554
|
1.538
|
1.708
|
1.861
|
2.008
|
FCF-marge
|
32,98%
|
36,65%
|
26,9%
|
43,38%
|
39,49%
|
36,89%
|
37,6%
|
37,52%
|
Kasstroomconversie (ebitda)
|
62,9%
|
67%
|
48,12%
|
79,04%
|
70,49%
|
66,35%
|
66,56%
|
65,07%
|
Kasstroomconversie (nettowinst)
|
108,01%
|
114,04%
|
77,51%
|
138,13%
|
145,23%
|
148,9%
|
138,79%
|
127,08%
|
Dividend per aandeel
2 |
0,6167
|
0,6467
|
0,7033
|
0,7800
|
0,8600
|
0,9270
|
1,018
|
1,164
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
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 |
838
|
885
|
892
|
893
|
890
|
906
|
914
|
925
|
940
|
1.117
|
1.117
|
1.131
|
1.161
|
1.209
|
1.178
|
EBITDA
1 |
468
|
477
|
491
|
506
|
498
|
471
|
509
|
512
|
518
|
643
|
625
|
636
|
651
|
684,4
|
660,2
|
Bedrijfsresultaat (EBIT)
1 |
441
|
451
|
464
|
480
|
473
|
446
|
478
|
484
|
491
|
613
|
593
|
598,5
|
613
|
646,9
|
633,4
|
Operationele Marge
|
52,63%
|
50,96%
|
52,02%
|
53,75%
|
53,15%
|
49,23%
|
52,3%
|
52,32%
|
52,23%
|
54,88%
|
53,09%
|
52,92%
|
52,81%
|
53,5%
|
53,79%
|
Resultaat voor belastingen (EBT)
1 |
371
|
314
|
374
|
397
|
382
|
322
|
396
|
337
|
391
|
278
|
312
|
325
|
337
|
403
|
389
|
Nettowinst (verlies)
1 |
288
|
259
|
284
|
307
|
294
|
241
|
302
|
267
|
294
|
197
|
234
|
270,4
|
285,2
|
319,9
|
291
|
Nettomarge
|
34,37%
|
29,27%
|
31,84%
|
34,38%
|
33,03%
|
26,6%
|
33,04%
|
28,86%
|
31,28%
|
17,64%
|
20,95%
|
23,91%
|
24,57%
|
26,45%
|
24,71%
|
WPA
2 |
0,5633
|
0,5100
|
0,5667
|
0,6167
|
0,5900
|
0,4800
|
0,6100
|
0,5400
|
0,6000
|
0,3600
|
0,4000
|
0,4678
|
0,4928
|
0,5564
|
0,5050
|
Dividend per aandeel
2 |
0,1800
|
0,1800
|
0,1800
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
0,2200
|
0,2267
|
0,2350
|
0,2350
|
0,2350
|
0,2300
|
Datum van publicatie
|
20-10-21
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
31-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.055
|
2.796
|
5.408
|
4.875
|
9.793
|
11.119
|
8.547
|
7.680
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,299
x
|
1,761
x
|
2,828
x
|
2,48
x
|
4,488
x
|
4,32
x
|
3,056
x
|
2,489
x
|
Free Cash Flow
1 |
836
|
1.064
|
920
|
1.554
|
1.538
|
1.708
|
1.861
|
2.008
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
17,1%
|
19,8%
|
17,9%
|
16,9%
|
13,7%
|
14,4%
|
15,5%
|
ROA (netto-inkomsten/totale activa)
|
5,64%
|
5,8%
|
6,68%
|
5,49%
|
5,39%
|
3,8%
|
4,2%
|
5%
|
Totale activa
1 |
13.730
|
16.086
|
17.760
|
20.491
|
19.646
|
30.180
|
31.930
|
31.595
|
Nettoactief per aandeel
2 |
11,30
|
12,80
|
12,70
|
12,50
|
18,80
|
21,40
|
22,20
|
24,00
|
Cashflow per aandeel
|
-
|
-
|
2,140
|
3,430
|
-
|
-
|
-
|
-
|
Capex
1 |
127
|
188
|
163
|
152
|
158
|
176
|
182
|
210
|
Capex/omzet
|
5,01%
|
6,48%
|
4,77%
|
4,24%
|
4,06%
|
3,8%
|
3,67%
|
3,93%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
60,12
USD Gemiddelde koersdoel
66,93
USD Spread / Gemiddelde doel +11,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,41% | 34,86 mld. | | +2,55% | 75,52 mld. | | -3,67% | 59,47 mld. | | -6,64% | 40,42 mld. | | -2,06% | 36,1 mld. | | -22,89% | 12,29 mld. | | +7,31% | 9,34 mld. | | -31,09% | 7,59 mld. | | -5,29% | 7,31 mld. | | +13,51% | 7,36 mld. |
Financiële en goederenmarktoperatoren - Andere
|