Beurs gesloten -
Nyse
22:00:07 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,535
USD
|
+4,90%
|
|
+19,02%
|
-65,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.618
|
4.894
|
5.678
|
5.858
|
7.391
|
2.759
|
-
|
-
|
Bedrijfswaarde
1 |
5.618
|
4.894
|
5.678
|
5.858
|
7.391
|
2.759
|
2.759
|
2.759
|
K/w-verhouding
|
15,6
x
|
10,3
x
|
10,2
x
|
6,83
x
|
3,16
x
|
-5,22
x
|
11,8
x
|
8,63
x
|
Dividendrendement
|
5,66%
|
6,45%
|
5,57%
|
7,91%
|
5,47%
|
1,89%
|
1,21%
|
1,13%
|
Marktkapitalisatie/omzet
|
5,43
x
|
4,22
x
|
4,21
x
|
3,57
x
|
1,28
x
|
0,96
x
|
0,86
x
|
-
|
Bedrijfswaarde/omzet
|
5,43
x
|
4,22
x
|
4,21
x
|
3,57
x
|
1,28
x
|
0,96
x
|
0,86
x
|
-
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,9
x
|
0,77
x
|
0,87
x
|
0,7
x
|
0,72
x
|
0,56
x
|
0,52
x
|
0,5
x
|
Aantal aandelen (in duizenden)
|
467.351
|
463.904
|
465.021
|
681.136
|
722.488
|
781.456
|
-
|
-
|
Referentieprijs
2 |
12,02
|
10,55
|
12,21
|
8,600
|
10,23
|
3,530
|
3,530
|
3,530
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.034
|
1.160
|
1.350
|
1.643
|
5.783
|
2.869
|
3.206
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
540,8
|
646
|
832
|
875
|
3.239
|
241,2
|
861,8
|
998,6
|
Operationele Marge
|
52,31%
|
55,69%
|
61,63%
|
53,26%
|
56,01%
|
8,41%
|
26,88%
|
-
|
Resultaat voor belastingen (EBT)
1 |
523,3
|
587,8
|
806
|
826
|
2.406
|
-665,8
|
629,8
|
746,4
|
Nettowinst (verlies)
1 |
362,2
|
478,3
|
563
|
617
|
2.341
|
-570
|
423,7
|
512,1
|
Nettomarge
|
35,03%
|
41,23%
|
41,7%
|
37,55%
|
40,48%
|
-19,87%
|
13,22%
|
-
|
WPA
2 |
0,7700
|
1,020
|
1,200
|
1,260
|
3,240
|
-0,6761
|
0,2993
|
0,4092
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,6800
|
0,5600
|
0,0667
|
0,0429
|
0,0400
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
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 |
333
|
338
|
346
|
377
|
343
|
577
|
2.653
|
1.202
|
1.042
|
886
|
633
|
740,5
|
740,5
|
738,6
|
749,8
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
204
|
210
|
212
|
243
|
211
|
209
|
263
|
509
|
421
|
191
|
98
|
75,95
|
100,2
|
82,31
|
123,6
|
Operationele Marge
|
61,26%
|
62,13%
|
61,27%
|
64,46%
|
61,52%
|
36,22%
|
9,91%
|
42,35%
|
40,4%
|
21,56%
|
15,48%
|
10,26%
|
13,53%
|
11,14%
|
16,49%
|
Resultaat voor belastingen (EBT)
1 |
199
|
199
|
207
|
230
|
205
|
184
|
2.007
|
492
|
268
|
-361
|
-381
|
-150,1
|
-46,86
|
-35,81
|
98,24
|
Nettowinst (verlies)
1 |
140
|
142
|
147
|
163
|
144
|
164
|
1.998
|
405
|
199
|
-260
|
-335
|
-118,9
|
-59,89
|
-18,52
|
37,17
|
Nettomarge
|
42,04%
|
42,01%
|
42,49%
|
43,24%
|
41,98%
|
28,42%
|
75,31%
|
33,69%
|
19,1%
|
-29,35%
|
-52,92%
|
-16,06%
|
-8,09%
|
-2,51%
|
4,96%
|
WPA
2 |
0,3000
|
0,3000
|
0,3100
|
0,3400
|
0,3000
|
0,3000
|
2,870
|
0,5500
|
0,2700
|
-0,3600
|
-0,4500
|
-0,1148
|
-0,0452
|
-0,0269
|
0,0450
|
Dividend per aandeel
2 |
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,0500
|
0,0186
|
0,0100
|
0,0100
|
0,0100
|
0,0100
|
Datum van publicatie
|
27-10-21
|
26-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
31-01-23
|
28-04-23
|
27-07-23
|
26-10-23
|
31-01-24
|
01-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,88%
|
7,71%
|
8,75%
|
9,38%
|
23,2%
|
-5,88%
|
4,62%
|
4,7%
|
ROA (netto-inkomsten/totale activa)
|
0,76%
|
0,94%
|
1,04%
|
1,01%
|
2,15%
|
-0,44%
|
0,4%
|
0,55%
|
Totale activa
1 |
47.660
|
50.881
|
54.135
|
61.089
|
108.884
|
129.075
|
107.181
|
93.107
|
Nettoactief per aandeel
2 |
13,30
|
13,70
|
14,10
|
12,20
|
14,30
|
6,340
|
6,760
|
7,030
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
3,53
USD Gemiddelde koersdoel
4,875
USD Spread / Gemiddelde doel +38,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -65,44% | 2,76 mld. | | +12,00% | 547 mld. | | +10,60% | 291 mld. | | +12,04% | 250 mld. | | +21,78% | 210 mld. | | +17,11% | 171 mld. | | +11,40% | 169 mld. | | +11,01% | 164 mld. | | +3,27% | 143 mld. | | -11,10% | 139 mld. |
Banken - Andere
|