Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,3
USD
|
+0,39%
|
|
+3,45%
|
+14,94%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.757
|
9.349
|
17.051
|
16.690
|
13.452
|
20.912
|
-
|
-
|
Bedrijfswaarde
1 |
15.651
|
8.135
|
15.087
|
15.192
|
12.771
|
20.606
|
20.086
|
19.548
|
K/w-verhouding
|
15,9
x
|
12
x
|
23,7
x
|
18,3
x
|
10,9
x
|
22
x
|
20,4
x
|
17,9
x
|
Dividendrendement
|
2,23%
|
4,54%
|
2,51%
|
2,67%
|
3,18%
|
1,97%
|
2,06%
|
2,19%
|
Marktkapitalisatie/omzet
|
2,89
x
|
1,73
x
|
2,97
x
|
2,64
x
|
2,11
x
|
3,34
x
|
3,21
x
|
3,07
x
|
Bedrijfswaarde/omzet
|
2,55
x
|
1,5
x
|
2,63
x
|
2,4
x
|
2,01
x
|
3,3
x
|
3,08
x
|
2,87
x
|
Bedrijfswaarde/EBITDA
|
9,88
x
|
6,37
x
|
11,2
x
|
9,17
x
|
7,15
x
|
10,7
x
|
10,4
x
|
9,53
x
|
Bedrijfswaarde/FCF
|
13,4
x
|
8,69
x
|
12,9
x
|
15,4
x
|
14,7
x
|
17,1
x
|
15
x
|
13,7
x
|
FCF Yield
|
7,46%
|
11,5%
|
7,76%
|
6,48%
|
6,8%
|
5,85%
|
6,66%
|
7,31%
|
Price to Book
|
17,1
x
|
40,7
x
|
24,8
x
|
19,9
x
|
11,9
x
|
17,8
x
|
13,8
x
|
10,8
x
|
Aantal aandelen (in duizenden)
|
246.975
|
221.177
|
222.601
|
222.536
|
213.905
|
206.377
|
-
|
-
|
Referentieprijs
2 |
71,90
|
42,27
|
76,60
|
75,00
|
62,89
|
101,3
|
101,3
|
101,3
|
Datum van publicatie
|
22-05-19
|
27-05-20
|
02-06-21
|
01-06-22
|
31-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.146
|
5.412
|
5.744
|
6.318
|
6.362
|
6.253
|
6.517
|
6.808
|
EBITDA
1 |
1.584
|
1.277
|
1.342
|
1.657
|
1.787
|
1.925
|
1.937
|
2.051
|
Bedrijfsresultaat (EBIT)
1 |
1.387
|
1.123
|
1.184
|
1.496
|
1.539
|
1.674
|
1.730
|
1.836
|
Operationele Marge
|
22,57%
|
20,75%
|
20,61%
|
23,68%
|
24,19%
|
26,78%
|
26,54%
|
26,96%
|
Resultaat voor belastingen (EBT)
1 |
1.268
|
944
|
962
|
1.095
|
1.066
|
1.234
|
1.296
|
1.434
|
Nettowinst (verlies)
1 |
1.169
|
819
|
730
|
937
|
1.274
|
973
|
1.038
|
1.174
|
Nettomarge
|
19,02%
|
15,13%
|
12,71%
|
14,83%
|
20,03%
|
15,56%
|
15,93%
|
17,24%
|
WPA
2 |
4,510
|
3,520
|
3,230
|
4,090
|
5,790
|
4,604
|
4,967
|
5,650
|
Free Cash Flow
1 |
1.168
|
936
|
1.171
|
985
|
868
|
1.205
|
1.338
|
1.429
|
FCF-marge
|
19%
|
17,29%
|
20,39%
|
15,59%
|
13,64%
|
19,27%
|
20,53%
|
20,98%
|
Kasstroomconversie (ebitda)
|
73,74%
|
73,3%
|
87,26%
|
59,44%
|
48,57%
|
62,6%
|
69,09%
|
69,67%
|
Kasstroomconversie (nettowinst)
|
99,91%
|
114,29%
|
160,41%
|
105,12%
|
68,13%
|
123,88%
|
128,87%
|
121,68%
|
Dividend per aandeel
2 |
1,600
|
1,920
|
1,920
|
2,000
|
2,000
|
1,999
|
2,086
|
2,218
|
Datum van publicatie
|
22-05-19
|
27-05-20
|
02-06-21
|
01-06-22
|
31-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.566
|
1.614
|
1.680
|
1.592
|
1.663
|
1.526
|
1.581
|
1.432
|
1.562
|
1.606
|
1.652
|
1.519
|
1.621
|
1.662
|
1.711
|
EBITDA
1 |
410
|
442
|
423
|
418
|
452
|
437
|
480
|
373
|
483
|
548
|
523
|
405,1
|
477,7
|
522,1
|
522,2
|
Bedrijfsresultaat (EBIT)
1 |
374
|
404
|
382
|
360
|
393
|
372
|
414
|
309
|
419
|
485
|
460,5
|
366,5
|
427,8
|
463,5
|
477,7
|
Operationele Marge
|
23,88%
|
25,03%
|
22,74%
|
22,61%
|
23,63%
|
24,38%
|
26,19%
|
21,58%
|
26,82%
|
30,2%
|
27,87%
|
24,13%
|
26,4%
|
27,9%
|
27,91%
|
Resultaat voor belastingen (EBT)
1 |
280
|
306
|
272
|
270
|
305
|
177
|
314
|
186
|
315
|
382
|
353
|
285,8
|
320
|
340
|
357,3
|
Nettowinst (verlies)
1 |
224
|
252
|
259
|
214
|
750
|
65
|
245
|
149
|
233
|
313
|
281
|
203
|
257,7
|
285,9
|
300,2
|
Nettomarge
|
14,3%
|
15,61%
|
15,42%
|
13,44%
|
45,1%
|
4,26%
|
15,5%
|
10,41%
|
14,92%
|
19,49%
|
17,01%
|
13,36%
|
15,9%
|
17,21%
|
17,54%
|
WPA
2 |
0,9800
|
1,100
|
1,140
|
0,9600
|
3,410
|
0,3000
|
1,130
|
0,6900
|
1,100
|
1,480
|
1,334
|
0,9674
|
1,229
|
1,368
|
1,442
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
-
|
-
|
0,5000
|
0,5000
|
0,5375
|
0,5375
|
0,5375
|
0,5500
|
Datum van publicatie
|
30-11-21
|
23-02-22
|
01-06-22
|
24-08-22
|
29-11-22
|
22-02-23
|
31-05-23
|
23-08-23
|
28-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.106
|
1.214
|
1.964
|
1.498
|
681
|
307
|
826
|
1.364
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.168
|
936
|
1.171
|
985
|
868
|
1.205
|
1.338
|
1.429
|
ROE (netto-inkomsten/eigen vermogen)
|
69,6%
|
123%
|
198%
|
159%
|
123%
|
118%
|
107%
|
118%
|
ROA (netto-inkomsten/totale activa)
|
12,5%
|
11,6%
|
8,65%
|
9,67%
|
12,8%
|
14,1%
|
14%
|
14,3%
|
Totale activa
1 |
9.350
|
7.055
|
8.441
|
9.693
|
9.922
|
6.899
|
7.418
|
8.238
|
Nettoactief per aandeel
2 |
4,210
|
1,040
|
3,090
|
3,780
|
5,270
|
5,690
|
7,330
|
9,400
|
Cashflow per aandeel
2 |
5,180
|
4,550
|
5,900
|
5,290
|
5,030
|
6,180
|
8,020
|
-
|
Capex
1 |
173
|
124
|
162
|
226
|
239
|
149
|
166
|
173
|
Capex/omzet
|
2,81%
|
2,29%
|
2,82%
|
3,58%
|
3,76%
|
2,38%
|
2,55%
|
2,53%
|
Datum van publicatie
|
22-05-19
|
27-05-20
|
02-06-21
|
01-06-22
|
31-05-23
|
-
|
-
|
-
|
Laatste slotkoers
101,3
USD Gemiddelde koersdoel
105,2
USD Spread / Gemiddelde doel +3,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,94% | 20,91 mld. | | +48,49% | 17,2 mld. | | +14,15% | 2,44 mld. | | +12,20% | 785 mln. | | -8,17% | 776 mln. | | -25,57% | 720 mln. | | -7,29% | 439 mln. | | -32,45% | 324 mln. | | +4,76% | 256 mln. | | -1,88% | 175 mln. |
Opslagapparaten
|