Geschatte realtime
Tradegate
14:27:52 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,02
EUR
|
-1,00%
|
|
-6,51%
|
-3,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.609
|
19.199
|
24.098
|
25.115
|
19.876
|
19.269
|
-
|
-
|
Bedrijfswaarde
1 |
23.726
|
21.772
|
21.295
|
24.025
|
21.375
|
21.292
|
19.269
|
19.269
|
K/w-verhouding
|
19,1
x
|
494
x
|
9,52
x
|
18,1
x
|
15,1
x
|
16,2
x
|
14,9
x
|
14,1
x
|
Dividendrendement
|
5,65%
|
4,92%
|
4,77%
|
3,69%
|
4,04%
|
4,8%
|
5,08%
|
5,28%
|
Marktkapitalisatie/omzet
|
4,92
x
|
4,28
x
|
5,05
x
|
5,02
x
|
2,68
x
|
3,36
x
|
2,9
x
|
2,78
x
|
Bedrijfswaarde/omzet
|
5,41
x
|
4,86
x
|
4,46
x
|
4,8
x
|
2,88
x
|
3,71
x
|
2,9
x
|
2,78
x
|
Bedrijfswaarde/EBITDA
|
-
|
57.293.456
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
36,5
x
|
18,5
x
|
-
|
22,2
x
|
23,7
x
|
20,3
x
|
19,4
x
|
FCF Yield
|
-
|
2,74%
|
5,42%
|
-
|
4,51%
|
4,21%
|
4,91%
|
5,15%
|
Price to Book
|
1,81
x
|
1,68
x
|
1,88
x
|
2,8
x
|
2,74
x
|
2,61
x
|
2,63
x
|
2,44
x
|
Aantal aandelen (in duizenden)
|
555.352
|
555.352
|
546.930
|
514.438
|
501.797
|
501.797
|
-
|
-
|
Referentieprijs
2 |
38,91
|
34,57
|
44,06
|
48,82
|
39,61
|
38,40
|
38,40
|
38,40
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
09-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.388
|
4.484
|
4.772
|
5.002
|
7.412
|
5.736
|
6.644
|
6.940
|
EBITDA
|
-
|
380
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.541
|
380
|
3.171
|
1.863
|
1.481
|
1.628
|
1.755
|
1.840
|
Operationele Marge
|
35,12%
|
8,47%
|
66,45%
|
37,25%
|
19,98%
|
28,38%
|
26,42%
|
26,52%
|
Resultaat voor belastingen (EBT)
1 |
1.541
|
380
|
3.171
|
1.863
|
1.481
|
1.614
|
1.722
|
1.811
|
Nettowinst (verlies)
1 |
1.130
|
37
|
2.567
|
1.427
|
1.323
|
1.191
|
1.267
|
1.337
|
Nettomarge
|
25,75%
|
0,83%
|
53,79%
|
28,53%
|
17,85%
|
20,76%
|
19,07%
|
19,26%
|
WPA
2 |
2,040
|
0,0700
|
4,630
|
2,690
|
2,620
|
2,366
|
2,577
|
2,726
|
Free Cash Flow
1 |
-
|
597
|
1.154
|
-
|
965
|
897
|
947
|
992
|
FCF-marge
|
-
|
13,31%
|
24,18%
|
-
|
13,02%
|
15,64%
|
14,25%
|
14,29%
|
Kasstroomconversie (ebitda)
|
-
|
157,11%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
1.613,51%
|
44,96%
|
-
|
72,94%
|
75,32%
|
74,74%
|
74,22%
|
Dividend per aandeel
2 |
2,200
|
1,700
|
2,100
|
1,800
|
1,600
|
1,842
|
1,950
|
2,028
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
09-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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 |
-
|
1.202
|
1.229
|
1.216
|
1.253
|
1.280
|
1.253
|
1.235
|
1.821
|
1.880
|
1.939
|
1.953
|
1.999
|
2.059
|
2.106
|
2.036
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.343
|
632
|
1.197
|
566
|
499
|
407
|
390
|
359
|
363
|
391
|
368
|
392,1
|
393,9
|
403,6
|
391,4
|
-
|
Operationele Marge
|
-
|
52,58%
|
97,4%
|
46,55%
|
39,82%
|
31,8%
|
31,13%
|
29,07%
|
19,93%
|
20,8%
|
18,98%
|
20,08%
|
19,7%
|
19,6%
|
18,58%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
632
|
1.197
|
566
|
499
|
407
|
390
|
359
|
363
|
391
|
368
|
357,5
|
430
|
426
|
399
|
397
|
Nettowinst (verlies)
1 |
-
|
518
|
1.048
|
467
|
399
|
306
|
255
|
271
|
304
|
366
|
382
|
330,6
|
281,7
|
291,9
|
290,2
|
287
|
Nettomarge
|
-
|
43,09%
|
85,27%
|
38,4%
|
31,84%
|
23,91%
|
20,35%
|
21,94%
|
16,69%
|
19,47%
|
19,7%
|
16,93%
|
14,09%
|
14,18%
|
13,78%
|
14,1%
|
WPA
2 |
-
|
0,9300
|
1,890
|
0,8600
|
0,7500
|
0,5800
|
0,5000
|
0,5300
|
0,6000
|
0,7300
|
0,7600
|
0,5916
|
0,5667
|
0,5876
|
0,5836
|
0,5900
|
Dividend per aandeel
2 |
-
|
-
|
2,100
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
1,600
|
-
|
-
|
-
|
1,700
|
-
|
Datum van publicatie
|
04-08-21
|
03-11-21
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
10-02-23
|
10-05-23
|
09-08-23
|
08-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.117
|
2.573
|
-
|
-
|
1.499
|
2.023
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
2.803
|
1.090
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
6,771
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
597
|
1.154
|
-
|
965
|
897
|
947
|
992
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
0,32%
|
26,8%
|
13,1%
|
15,7%
|
16%
|
18,2%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
2,23%
|
2,21%
|
4,37%
|
2,77%
|
4,17%
|
5,09%
|
5,29%
|
5,42%
|
Totale activa
1 |
50.639
|
1.675
|
58.795
|
51.548
|
31.718
|
23.407
|
23.972
|
24.664
|
Nettoactief per aandeel
2 |
21,50
|
20,60
|
23,40
|
17,40
|
14,50
|
14,70
|
14,60
|
15,80
|
Cashflow per aandeel
|
2,750
|
1,460
|
2,140
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-02-20
|
11-02-21
|
09-02-22
|
10-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,4
EUR Gemiddelde koersdoel
43,49
EUR Spread / Gemiddelde doel +13,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,94% | 20,65 mld. | | +41,43% | 61,8 mld. | | +11,79% | 51,05 mld. | | +11,76% | 48,75 mld. | | +21,15% | 44,73 mld. | | +22,86% | 34,09 mld. | | +11,08% | 29,6 mld. | | +53,98% | 28,08 mld. | | +23,36% | 25,21 mld. | | +9,42% | 20,75 mld. |
Schadeverzekeringen - Andere
|