Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
208
USD
|
-0,97%
|
|
-3,10%
|
+30,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.321
|
57.874
|
60.057
|
75.889
|
93.173
|
121.843
|
-
|
-
|
Bedrijfswaarde
1 |
42.321
|
57.874
|
60.057
|
79.212
|
99.976
|
109.597
|
98.915
|
121.843
|
K/w-verhouding
|
10,8
x
|
10,2
x
|
18,1
x
|
110
x
|
24,2
x
|
18,4
x
|
18,1
x
|
17,2
x
|
Dividendrendement
|
3,66%
|
4,96%
|
1,85%
|
0,31%
|
0,72%
|
1,07%
|
1,54%
|
1,63%
|
Marktkapitalisatie/omzet
|
1,13
x
|
1,43
x
|
1,29
x
|
1,49
x
|
1,51
x
|
1,68
x
|
1,47
x
|
1,33
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,43
x
|
1,29
x
|
1,55
x
|
1,62
x
|
1,51
x
|
1,19
x
|
1,33
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
18,3
x
|
16,5
x
|
11,9
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
12,1
x
|
9,62
x
|
13,7
x
|
10,2
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
8,28%
|
10,4%
|
7,33%
|
9,78%
|
-
|
Price to Book
|
3,21
x
|
3,5
x
|
3,38
x
|
4,93
x
|
4,71
x
|
4,94
x
|
4,14
x
|
3,31
x
|
Aantal aandelen (in duizenden)
|
584.630
|
585.300
|
585.064
|
585.070
|
584.961
|
585.698
|
-
|
-
|
Referentieprijs
2 |
72,39
|
98,88
|
102,6
|
129,7
|
159,3
|
208,0
|
208,0
|
208,0
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.578
|
40.569
|
46.405
|
51.081
|
61.550
|
72.721
|
82.958
|
91.784
|
EBITDA
1 |
-
|
-
|
-
|
-
|
5.472
|
6.641
|
8.335
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.350
|
7.390
|
4.429
|
1.166
|
5.172
|
9.818
|
8.957
|
11.009
|
Operationele Marge
|
14,24%
|
18,22%
|
9,54%
|
2,28%
|
8,4%
|
13,5%
|
10,8%
|
11,99%
|
Resultaat voor belastingen (EBT)
1 |
5.160
|
7.173
|
4.210
|
922,1
|
4.904
|
8.460
|
8.652
|
9.332
|
Nettowinst (verlies)
1 |
3.970
|
5.705
|
3.351
|
721,5
|
3.902
|
6.733
|
6.839
|
7.260
|
Nettomarge
|
10,57%
|
14,06%
|
7,22%
|
1,41%
|
6,34%
|
9,26%
|
8,24%
|
7,91%
|
WPA
2 |
6,720
|
9,660
|
5,660
|
1,180
|
6,580
|
11,28
|
11,49
|
12,06
|
Free Cash Flow
1 |
-
|
-
|
-
|
6.557
|
10.391
|
8.029
|
9.676
|
-
|
FCF-marge
|
-
|
-
|
-
|
12,84%
|
16,88%
|
11,04%
|
11,66%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
189,91%
|
120,9%
|
116,09%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
908,77%
|
266,28%
|
119,24%
|
141,49%
|
-
|
Dividend per aandeel
2 |
2,650
|
4,900
|
1,900
|
0,4000
|
1,150
|
2,217
|
3,207
|
3,390
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
12.446
|
10.749
|
13.181
|
12.422
|
13.018
|
12.460
|
16.110
|
14.717
|
15.594
|
15.130
|
18.962
|
17.185
|
18.233
|
17.527
|
21.458
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.573
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
17,01%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
139
|
1.204
|
390,2
|
-635,9
|
142,5
|
1.025
|
554,4
|
435,7
|
1.410
|
2.503
|
2.940
|
1.828
|
1.595
|
2.024
|
2.316
|
Nettowinst (verlies)
1 |
118,5
|
962,3
|
313,9
|
-542,9
|
124,1
|
826,4
|
447,9
|
345,4
|
1.121
|
1.988
|
2.331
|
1.520
|
1.314
|
1.622
|
1.897
|
Nettomarge
|
0,95%
|
8,95%
|
2,38%
|
-4,37%
|
0,95%
|
6,63%
|
2,78%
|
2,35%
|
7,19%
|
13,14%
|
12,29%
|
8,85%
|
7,21%
|
9,26%
|
8,84%
|
WPA
2 |
0,1900
|
1,630
|
0,5200
|
-0,9400
|
0,2000
|
1,400
|
0,7500
|
0,5700
|
1,890
|
3,370
|
3,940
|
2,585
|
2,284
|
2,762
|
3,226
|
Dividend per aandeel
2 |
0,1000
|
1,600
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,8500
|
0,1000
|
0,1000
|
0,1000
|
2,100
|
0,1000
|
Datum van publicatie
|
14-10-21
|
26-01-22
|
14-04-22
|
15-07-22
|
13-10-22
|
25-01-23
|
13-04-23
|
13-07-23
|
13-10-23
|
24-01-24
|
12-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
3.323
|
6.804
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
12.246
|
22.928
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,243
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
6.557
|
10.391
|
8.029
|
9.676
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
25,9%
|
28,7%
|
12,2%
|
13%
|
21,6%
|
30%
|
25,6%
|
21,9%
|
ROA (netto-inkomsten/totale activa)
|
6,26%
|
7,41%
|
4,96%
|
0,98%
|
4,75%
|
6%
|
6,1%
|
6,2%
|
Totale activa
1 |
63.413
|
76.992
|
67.616
|
73.323
|
82.078
|
112.222
|
112.109
|
117.094
|
Nettoactief per aandeel
2 |
22,50
|
28,30
|
30,40
|
26,30
|
33,80
|
42,10
|
50,20
|
62,80
|
Cashflow per aandeel
|
-
|
11,80
|
-
|
11,70
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
3.617
|
244
|
292
|
252
|
302
|
296
|
-
|
Capex/omzet
|
-
|
8,92%
|
0,52%
|
0,57%
|
0,41%
|
0,42%
|
0,36%
|
-
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
208
USD Gemiddelde koersdoel
220,6
USD Spread / Gemiddelde doel +6,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,61% | 122 mld. | | +8,19% | 28,53 mld. | | -5,99% | 12,17 mld. | | +0,56% | 10,1 mld. | | +28,58% | 5,09 mld. | | +5,43% | 3,79 mld. | | +38,46% | 2,86 mld. | | +14,36% | 750 mln. | | -4,91% | 331 mln. | | +11,32% | 196 mln. |
Verzekering - Auto
|