Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
134,3
USD
|
-0,86%
|
|
+4,53%
|
-2,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.384
|
16.060
|
21.224
|
17.817
|
15.503
|
14.915
|
-
|
-
|
Bedrijfswaarde
1 |
17.962
|
18.917
|
24.364
|
21.482
|
19.683
|
18.982
|
18.351
|
18.093
|
K/w-verhouding
|
17
x
|
11,4
x
|
11,1
x
|
19,6
x
|
18,4
x
|
17,2
x
|
15,8
x
|
14,2
x
|
Dividendrendement
|
1,99%
|
1,88%
|
1,53%
|
1,69%
|
-
|
2,15%
|
2,22%
|
2,26%
|
Marktkapitalisatie/omzet
|
1,86
x
|
1,7
x
|
1,97
x
|
1,8
x
|
1,68
x
|
1,58
x
|
1,53
x
|
1,48
x
|
Bedrijfswaarde/omzet
|
2,32
x
|
2
x
|
2,26
x
|
2,17
x
|
2,13
x
|
2,01
x
|
1,88
x
|
1,8
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
7,66
x
|
8,49
x
|
10,4
x
|
11
x
|
10,1
x
|
9,22
x
|
8,71
x
|
Bedrijfswaarde/FCF
|
21,3
x
|
11,9
x
|
13,3
x
|
16,3
x
|
22,8
x
|
21,2
x
|
16,8
x
|
14,6
x
|
FCF Yield
|
4,69%
|
8,39%
|
7,51%
|
6,12%
|
4,39%
|
4,72%
|
5,95%
|
6,86%
|
Price to Book
|
2,52
x
|
2,34
x
|
3,19
x
|
2,95
x
|
-
|
2,18
x
|
2,01
x
|
1,83
x
|
Aantal aandelen (in duizenden)
|
134.697
|
134.766
|
122.675
|
113.887
|
112.435
|
111.092
|
-
|
-
|
Referentieprijs
2 |
106,8
|
119,2
|
173,0
|
156,4
|
137,9
|
134,3
|
134,3
|
134,3
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.726
|
9.437
|
10.788
|
9.883
|
9.252
|
9.448
|
9.750
|
10.072
|
EBITDA
1 |
1.549
|
2.468
|
2.870
|
2.059
|
1.788
|
1.885
|
1.990
|
2.078
|
Bedrijfsresultaat (EBIT)
1 |
1.220
|
2.107
|
2.462
|
1.742
|
1.457
|
1.515
|
1.611
|
1.715
|
Operationele Marge
|
15,79%
|
22,33%
|
22,82%
|
17,63%
|
15,75%
|
16,04%
|
16,52%
|
17,02%
|
Resultaat voor belastingen (EBT)
1 |
1.076
|
1.884
|
2.599
|
1.235
|
1.130
|
1.206
|
1.296
|
1.411
|
Nettowinst (verlies)
1 |
858
|
1.431
|
1.995
|
946
|
854
|
894,3
|
960,5
|
1.048
|
Nettomarge
|
11,11%
|
15,16%
|
18,49%
|
9,57%
|
9,23%
|
9,47%
|
9,85%
|
10,41%
|
WPA
2 |
6,280
|
10,47
|
15,55
|
7,970
|
7,490
|
7,823
|
8,520
|
9,427
|
Free Cash Flow
1 |
843
|
1.587
|
1.830
|
1.314
|
864
|
895,4
|
1.091
|
1.241
|
FCF-marge
|
10,91%
|
16,82%
|
16,96%
|
13,3%
|
9,34%
|
9,48%
|
11,19%
|
12,32%
|
Kasstroomconversie (ebitda)
|
54,42%
|
64,3%
|
63,76%
|
63,82%
|
48,32%
|
47,51%
|
54,83%
|
59,7%
|
Kasstroomconversie (nettowinst)
|
98,25%
|
110,9%
|
91,73%
|
138,9%
|
101,17%
|
100,12%
|
113,62%
|
118,39%
|
Dividend per aandeel
2 |
2,120
|
2,240
|
2,640
|
2,640
|
-
|
2,888
|
2,977
|
3,029
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
2.744
|
2.611
|
2.453
|
2.486
|
2.333
|
2.331
|
2.338
|
2.295
|
2.288
|
2.366
|
2.395
|
2.365
|
2.330
|
2.426
|
2.479
|
EBITDA
1 |
659
|
660
|
515
|
504
|
407
|
431
|
473
|
464
|
420
|
436
|
487
|
484,3
|
462,6
|
459,6
|
504,6
|
Bedrijfsresultaat (EBIT)
1 |
553
|
554
|
435
|
423
|
330
|
350
|
389
|
380
|
338
|
349
|
404,6
|
398,2
|
365,3
|
373,3
|
429,8
|
Operationele Marge
|
20,15%
|
21,22%
|
17,73%
|
17,02%
|
14,14%
|
15,02%
|
16,64%
|
16,56%
|
14,77%
|
14,75%
|
16,89%
|
16,83%
|
15,68%
|
15,39%
|
17,34%
|
Resultaat voor belastingen (EBT)
1 |
502
|
452
|
323
|
351
|
109
|
277
|
317
|
299
|
237
|
266
|
325
|
318,5
|
285
|
279,5
|
344,5
|
Nettowinst (verlies)
1 |
390
|
355
|
234
|
256
|
101
|
202
|
235
|
225
|
192
|
194
|
238
|
233,5
|
206,9
|
206,9
|
253,3
|
Nettomarge
|
14,21%
|
13,6%
|
9,54%
|
10,3%
|
4,33%
|
8,67%
|
10,05%
|
9,8%
|
8,39%
|
8,2%
|
9,93%
|
9,87%
|
8,88%
|
8,53%
|
10,22%
|
WPA
2 |
3,120
|
2,920
|
1,960
|
2,170
|
0,8700
|
1,780
|
2,050
|
1,960
|
1,700
|
1,720
|
2,083
|
2,063
|
1,834
|
1,861
|
2,285
|
Dividend per aandeel
2 |
0,6200
|
0,6600
|
0,6600
|
0,6600
|
0,6600
|
0,7100
|
0,7100
|
-
|
-
|
-
|
0,7322
|
0,7322
|
0,7322
|
0,7470
|
0,7744
|
Datum van publicatie
|
03-02-22
|
21-04-22
|
21-07-22
|
20-10-22
|
02-02-23
|
27-04-23
|
26-07-23
|
24-10-23
|
01-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.578
|
2.857
|
3.140
|
3.665
|
4.180
|
4.066
|
3.435
|
3.178
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,31
x
|
1,158
x
|
1,094
x
|
1,78
x
|
2,338
x
|
2,158
x
|
1,726
x
|
1,529
x
|
Free Cash Flow
1 |
843
|
1.587
|
1.830
|
1.314
|
864
|
895
|
1.091
|
1.241
|
ROE (netto-inkomsten/eigen vermogen)
|
16,5%
|
24,6%
|
28,4%
|
19,1%
|
14%
|
15,1%
|
14,9%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
7,51%
|
11,4%
|
13,2%
|
8,93%
|
6,36%
|
7,04%
|
7,31%
|
7,72%
|
Totale activa
1 |
11.417
|
12.590
|
15.091
|
10.593
|
13.430
|
12.701
|
13.140
|
13.574
|
Nettoactief per aandeel
2 |
42,40
|
50,80
|
54,20
|
53,10
|
-
|
61,50
|
66,90
|
73,20
|
Cashflow per aandeel
2 |
9,140
|
6,780
|
17,40
|
14,60
|
11,30
|
11,60
|
14,70
|
14,70
|
Capex
1 |
400
|
418
|
403
|
404
|
408
|
421
|
427
|
432
|
Capex/omzet
|
5,18%
|
4,43%
|
3,74%
|
4,09%
|
4,41%
|
4,45%
|
4,37%
|
4,29%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
134,3
USD Gemiddelde koersdoel
146
USD Spread / Gemiddelde doel +8,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,63% | 14,92 mld. | | -14,92% | 84,68 mld. | | +13,30% | 81,12 mld. | | +10,92% | 29,4 mld. | | -12,71% | 16,73 mld. | | -3,06% | 16,36 mld. | | -3,97% | 11,66 mld. | | -1,42% | 11,72 mld. | | -31,75% | 11,77 mld. | | +27,44% | 11,71 mld. |
Gezondheidszorgvoorzieningen & -diensten - Andere
|