Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
219,1
USD
|
-0,24%
|
|
-2,52%
|
+11,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.655
|
8.425
|
7.793
|
8.051
|
10.289
|
11.548
|
-
|
-
|
Bedrijfswaarde
1 |
8.655
|
8.425
|
7.793
|
8.051
|
10.289
|
11.548
|
11.548
|
11.548
|
K/w-verhouding
|
12
x
|
10,8
x
|
-108
x
|
-7,22
x
|
3,75
x
|
7,7
x
|
6,52
x
|
5,77
x
|
Dividendrendement
|
0,69%
|
0,84%
|
0,85%
|
0,8%
|
0,78%
|
0,71%
|
0,74%
|
0,74%
|
Marktkapitalisatie/omzet
|
2,56
x
|
2,06
x
|
1,31
x
|
1,12
x
|
1,38
x
|
1,08
x
|
1,02
x
|
0,98
x
|
Bedrijfswaarde/omzet
|
2,56
x
|
2,06
x
|
1,31
x
|
1,12
x
|
1,38
x
|
1,08
x
|
1,02
x
|
0,98
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,63
x
|
1,2
x
|
1,28
x
|
1,76
x
|
1,19
x
|
1,15
x
|
0,99
x
|
0,85
x
|
Aantal aandelen (in duizenden)
|
44.152
|
50.810
|
46.020
|
43.702
|
52.495
|
52.710
|
-
|
-
|
Referentieprijs
2 |
196,0
|
165,8
|
169,3
|
184,2
|
196,0
|
219,1
|
219,1
|
219,1
|
Datum van publicatie
|
04-02-20
|
26-01-21
|
25-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.381
|
4.096
|
5.939
|
7.196
|
7.468
|
10.672
|
11.288
|
11.743
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.026
|
1.046
|
-66,57
|
-1.170
|
3.183
|
2.710
|
2.825
|
3.162
|
Operationele Marge
|
30,34%
|
25,54%
|
-1,12%
|
-16,27%
|
42,63%
|
25,4%
|
25,02%
|
26,93%
|
Resultaat voor belastingen (EBT)
1 |
-
|
995,9
|
-114,1
|
-1.219
|
3.110
|
2.253
|
2.745
|
-
|
Nettowinst (verlies)
1 |
712
|
731,5
|
-73,42
|
-1.097
|
2.526
|
1.570
|
1.735
|
1.950
|
Nettomarge
|
21,06%
|
17,86%
|
-1,24%
|
-15,24%
|
33,82%
|
14,71%
|
15,37%
|
16,6%
|
WPA
2 |
16,29
|
15,31
|
-1,570
|
-25,50
|
52,27
|
28,44
|
33,59
|
37,98
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,360
|
1,400
|
1,440
|
1,480
|
1,520
|
1,562
|
1,628
|
1,620
|
Datum van publicatie
|
04-02-20
|
26-01-21
|
25-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
1.486
|
1.117
|
2.165
|
1.864
|
1.822
|
1.346
|
2.264
|
2.196
|
1.421
|
1.587
|
3.186
|
3.024
|
2.056
|
1.783
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.458
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
91,84%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-662,5
|
306,9
|
-434,2
|
-297,3
|
-1.186
|
698,7
|
869,2
|
380,7
|
425,8
|
1.434
|
650
|
907
|
335
|
559
|
-
|
Nettowinst (verlies)
1 |
-450,2
|
210,9
|
-394,4
|
-324,9
|
-825,3
|
448,1
|
564,1
|
191
|
194
|
1.577
|
448
|
586,5
|
176,9
|
424,1
|
518,6
|
Nettomarge
|
-30,29%
|
18,89%
|
-18,22%
|
-17,43%
|
-45,31%
|
33,3%
|
24,92%
|
8,7%
|
13,65%
|
99,35%
|
14,06%
|
19,4%
|
8,6%
|
23,79%
|
-
|
WPA
2 |
-9,750
|
4,650
|
-9,100
|
-7,530
|
-19,27
|
10,27
|
12,91
|
4,090
|
3,800
|
30,43
|
7,722
|
9,882
|
3,574
|
7,962
|
-
|
Dividend per aandeel
2 |
0,3600
|
0,3600
|
0,3700
|
0,3700
|
0,3700
|
0,3700
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,4200
|
Datum van publicatie
|
25-10-21
|
25-01-22
|
03-05-22
|
25-07-22
|
01-11-22
|
31-01-23
|
02-05-23
|
25-07-23
|
01-11-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8%
|
0,2%
|
1,3%
|
6,3%
|
24,7%
|
19,1%
|
16,6%
|
16%
|
ROA (netto-inkomsten/totale activa)
|
3,16%
|
2,56%
|
0,25%
|
0,9%
|
5,9%
|
17,8%
|
14,2%
|
-
|
Totale activa
1 |
22.503
|
28.576
|
-29.145
|
-122.517
|
42.780
|
8.804
|
12.257
|
-
|
Nettoactief per aandeel
2 |
121,0
|
138,0
|
132,0
|
105,0
|
165,0
|
191,0
|
222,0
|
258,0
|
Cashflow per aandeel
2 |
-
|
42,20
|
26,20
|
37,30
|
40,20
|
86,90
|
84,20
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-02-20
|
26-01-21
|
25-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
219,1
USD Gemiddelde koersdoel
265,5
USD Spread / Gemiddelde doel +21,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,78% | 11,55 mld. | | +10,24% | 59,05 mld. | | +6,52% | 29,66 mld. | | +3,14% | 17,78 mld. | | +4,14% | 2,05 mld. | | -8,29% | 1,52 mld. | | +5,54% | 968 mln. | | -4,40% | 676 mln. | | +39,78% | 618 mln. | | +5,52% | 427 mln. |
Onroerend goed & Casualiteit Herverzekering
|