Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,62
USD
|
+0,05%
|
|
+3,81%
|
+1,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.553
|
15.482
|
20.782
|
20.147
|
18.025
|
18.028
|
-
|
-
|
Bedrijfswaarde
1 |
16.553
|
15.482
|
20.782
|
20.147
|
18.025
|
18.028
|
18.028
|
18.028
|
K/w-verhouding
|
11,4
x
|
15,7
x
|
8,76
x
|
9,46
x
|
9,18
x
|
10,3
x
|
9,01
x
|
8,49
x
|
Dividendrendement
|
3,44%
|
3,85%
|
2,98%
|
3,43%
|
4,54%
|
4,95%
|
5,18%
|
5,5%
|
Marktkapitalisatie/omzet
|
2,8
x
|
2,44
x
|
3,21
x
|
2,77
x
|
2,36
x
|
2,53
x
|
2,43
x
|
2,32
x
|
Bedrijfswaarde/omzet
|
2,8
x
|
2,44
x
|
3,21
x
|
2,77
x
|
2,36
x
|
2,53
x
|
2,43
x
|
2,32
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,1
x
|
0,94
x
|
1,23
x
|
1,41
x
|
1,14
x
|
1,1
x
|
1,03
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
964.639
|
960.444
|
953.283
|
934.446
|
930.065
|
918.864
|
-
|
-
|
Referentieprijs
2 |
17,16
|
16,12
|
21,80
|
21,56
|
19,38
|
19,62
|
19,62
|
19,62
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.914
|
6.335
|
6.482
|
7.262
|
7.627
|
7.129
|
7.412
|
7.768
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.425
|
2.713
|
2.714
|
3.194
|
3.160
|
2.950
|
3.138
|
3.187
|
Operationele Marge
|
41%
|
42,83%
|
41,87%
|
43,98%
|
41,43%
|
41,38%
|
42,34%
|
41,03%
|
Resultaat voor belastingen (EBT)
1 |
1.985
|
1.314
|
3.215
|
2.876
|
2.607
|
2.333
|
2.608
|
2.722
|
Nettowinst (verlies)
1 |
1.503
|
991
|
2.400
|
2.146
|
1.976
|
1.757
|
1.955
|
2.049
|
Nettomarge
|
25,41%
|
15,64%
|
37,03%
|
29,55%
|
25,91%
|
24,65%
|
26,38%
|
26,38%
|
WPA
2 |
1,500
|
1,030
|
2,490
|
2,280
|
2,110
|
1,904
|
2,178
|
2,310
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,5900
|
0,6200
|
0,6500
|
0,7400
|
0,8800
|
0,9707
|
1,016
|
1,080
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
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 |
1.625
|
1.634
|
1.610
|
1.759
|
1.879
|
2.014
|
1.964
|
1.969
|
1.857
|
1.824
|
1.760
|
1.763
|
1.783
|
1.804
|
1.794
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
687
|
667
|
666
|
811
|
709
|
997
|
937
|
858
|
764
|
626
|
629
|
733,2
|
767,9
|
787,6
|
734,8
|
Operationele Marge
|
42,28%
|
40,82%
|
41,37%
|
46,11%
|
37,73%
|
49,5%
|
47,71%
|
43,58%
|
41,14%
|
34,32%
|
35,74%
|
41,58%
|
43,07%
|
43,66%
|
40,96%
|
Resultaat voor belastingen (EBT)
1 |
831
|
541
|
702
|
740
|
562
|
872
|
789
|
728
|
619
|
471
|
464
|
590,7
|
622,3
|
641,4
|
603,8
|
Nettowinst (verlies)
1 |
624
|
414
|
524
|
558
|
404
|
660
|
588
|
556
|
465
|
367
|
343
|
442,6
|
464,2
|
479,4
|
444,6
|
Nettomarge
|
38,4%
|
25,34%
|
32,55%
|
31,72%
|
21,5%
|
32,77%
|
29,94%
|
28,24%
|
25,04%
|
20,12%
|
19,49%
|
25,1%
|
26,04%
|
26,57%
|
24,78%
|
WPA
2 |
0,6500
|
0,4300
|
0,5500
|
0,5900
|
0,4300
|
0,7000
|
0,6200
|
0,5900
|
0,4900
|
0,3900
|
0,3700
|
0,4800
|
0,5086
|
0,5318
|
0,4899
|
Dividend per aandeel
2 |
0,1700
|
0,1550
|
0,1700
|
0,2000
|
0,2000
|
0,1700
|
0,2000
|
0,2000
|
0,7300
|
0,2400
|
0,2400
|
0,2374
|
0,2468
|
0,2468
|
0,2474
|
Datum van publicatie
|
22-10-21
|
20-01-22
|
22-04-22
|
22-07-22
|
21-10-22
|
20-01-23
|
21-04-23
|
21-07-23
|
20-10-23
|
19-01-24
|
19-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
6,24%
|
14,5%
|
14,5%
|
13,3%
|
11%
|
11,6%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
1,26%
|
0,79%
|
1,63%
|
1,41%
|
1,36%
|
1,19%
|
1,28%
|
1,23%
|
Totale activa
1 |
119.286
|
125.443
|
147.239
|
152.199
|
145.294
|
148.113
|
152.346
|
166.157
|
Nettoactief per aandeel
2 |
15,70
|
17,10
|
17,70
|
15,30
|
17,10
|
17,80
|
19,00
|
20,00
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-01-20
|
22-01-21
|
20-01-22
|
20-01-23
|
19-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,62
USD Gemiddelde koersdoel
21,55
USD Spread / Gemiddelde doel +9,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,24% | 18,03 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|