Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
71,74
USD
|
+1,27%
|
|
+4,29%
|
+4,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.413
|
8.482
|
11.707
|
10.634
|
10.113
|
10.511
|
-
|
-
|
Bedrijfswaarde
1 |
11.811
|
11.993
|
15.405
|
14.784
|
14.604
|
15.025
|
14.531
|
14.892
|
K/w-verhouding
|
23,1
x
|
17
x
|
15
x
|
19,6
x
|
19,4
x
|
19,7
x
|
18,2
x
|
-
|
Dividendrendement
|
1,56%
|
1,59%
|
1,24%
|
1,48%
|
-
|
1,69%
|
1,72%
|
1,76%
|
Marktkapitalisatie/omzet
|
2,6
x
|
2,42
x
|
2,83
x
|
2,59
x
|
2,47
x
|
2,53
x
|
2,45
x
|
2,35
x
|
Bedrijfswaarde/omzet
|
3,66
x
|
3,42
x
|
3,72
x
|
3,6
x
|
3,56
x
|
3,61
x
|
3,39
x
|
3,32
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
11
x
|
10,7
x
|
11,6
x
|
11,7
x
|
11,6
x
|
10,8
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
30,4
x
|
20,6
x
|
25
x
|
32,4
x
|
28,8
x
|
27,6
x
|
27
x
|
-
|
FCF Yield
|
3,29%
|
4,85%
|
4%
|
3,08%
|
3,47%
|
3,63%
|
3,7%
|
-
|
Price to Book
|
4,57
x
|
4,78
x
|
6,06
x
|
6,36
x
|
6,5
x
|
6,46
x
|
5,85
x
|
5,23
x
|
Aantal aandelen (in duizenden)
|
182.783
|
172.744
|
164.912
|
153.806
|
147.745
|
146.514
|
-
|
-
|
Referentieprijs
2 |
46,03
|
49,10
|
70,99
|
69,14
|
68,45
|
71,74
|
71,74
|
71,74
|
Datum van publicatie
|
17-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
12-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.231
|
3.512
|
4.143
|
4.109
|
4.100
|
4.157
|
4.283
|
4.479
|
EBITDA
1 |
880,7
|
1.094
|
1.440
|
1.272
|
1.246
|
1.294
|
1.346
|
1.398
|
Bedrijfsresultaat (EBIT)
1 |
633,7
|
835,8
|
1.162
|
984,7
|
934,4
|
962,2
|
1.011
|
1.058
|
Operationele Marge
|
19,61%
|
23,8%
|
28,06%
|
23,97%
|
22,79%
|
23,15%
|
23,6%
|
23,62%
|
Resultaat voor belastingen (EBT)
1 |
464,4
|
662,1
|
1.046
|
755,6
|
708,6
|
708,1
|
758,7
|
-
|
Nettowinst (verlies)
1 |
369,6
|
515,9
|
802,9
|
565,3
|
537,3
|
535,3
|
572,4
|
-
|
Nettomarge
|
11,44%
|
14,69%
|
19,38%
|
13,76%
|
13,11%
|
12,88%
|
13,37%
|
-
|
WPA
2 |
1,990
|
2,880
|
4,720
|
3,530
|
3,530
|
3,647
|
3,950
|
-
|
Free Cash Flow
1 |
388,8
|
582,1
|
616,9
|
456
|
507,2
|
545
|
537,6
|
-
|
FCF-marge
|
12,03%
|
16,58%
|
14,89%
|
11,1%
|
12,37%
|
13,11%
|
12,55%
|
-
|
Kasstroomconversie (ebitda)
|
44,15%
|
53,22%
|
42,85%
|
35,84%
|
40,72%
|
42,12%
|
39,93%
|
-
|
Kasstroomconversie (nettowinst)
|
105,2%
|
112,84%
|
76,84%
|
80,66%
|
94,39%
|
101,81%
|
93,92%
|
-
|
Dividend per aandeel
2 |
0,7200
|
0,7800
|
0,8800
|
1,020
|
-
|
1,209
|
1,234
|
1,264
|
Datum van publicatie
|
17-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
12-02-24
|
-
|
-
|
-
|
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 |
1.034
|
1.043
|
1.112
|
990,9
|
977,7
|
1.028
|
1.029
|
1.013
|
1.002
|
1.056
|
1.017
|
1.031
|
1.023
|
1.086
|
1.065
|
EBITDA
1 |
355,9
|
356,3
|
407,6
|
291,6
|
259,6
|
311
|
317,2
|
305,5
|
312,7
|
326,5
|
312,3
|
318,6
|
307,6
|
355,2
|
322,5
|
Bedrijfsresultaat (EBIT)
1 |
288,2
|
288,5
|
335,2
|
220,9
|
189
|
236,8
|
246
|
226,5
|
235,6
|
242,5
|
231
|
236,1
|
226
|
270,6
|
238,9
|
Operationele Marge
|
27,87%
|
27,66%
|
30,13%
|
22,3%
|
19,34%
|
23,04%
|
23,91%
|
22,35%
|
23,51%
|
22,97%
|
22,71%
|
22,9%
|
22,09%
|
24,91%
|
22,43%
|
Resultaat voor belastingen (EBT)
1 |
273,9
|
261,2
|
296,8
|
178,3
|
158,4
|
122,1
|
191,9
|
175,3
|
161,6
|
179,8
|
167,4
|
165,4
|
168,1
|
206,7
|
172,3
|
Nettowinst (verlies)
1 |
209,9
|
206,5
|
219,5
|
132,7
|
120,8
|
92,3
|
144,8
|
132,2
|
122
|
138,4
|
126,1
|
126,3
|
126,8
|
156,1
|
130
|
Nettomarge
|
20,29%
|
19,79%
|
19,73%
|
13,39%
|
12,36%
|
8,98%
|
14,07%
|
13,04%
|
12,17%
|
13,11%
|
12,4%
|
12,26%
|
12,39%
|
14,37%
|
12,2%
|
WPA
2 |
1,250
|
1,240
|
1,340
|
0,8200
|
0,7700
|
0,5900
|
0,9300
|
0,8600
|
0,8100
|
0,9300
|
0,8367
|
0,8667
|
0,8633
|
1,080
|
0,9200
|
Dividend per aandeel
2 |
0,2300
|
0,2300
|
0,2500
|
0,2500
|
0,2500
|
0,2700
|
0,2700
|
0,2700
|
-
|
-
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3060
|
Datum van publicatie
|
27-10-21
|
14-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
14-02-23
|
01-05-23
|
01-08-23
|
01-11-23
|
12-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.397
|
3.512
|
3.698
|
4.150
|
4.491
|
4.514
|
4.020
|
4.381
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,857
x
|
3,21
x
|
2,568
x
|
3,261
x
|
3,605
x
|
3,489
x
|
2,986
x
|
3,133
x
|
Free Cash Flow
1 |
389
|
582
|
617
|
456
|
507
|
545
|
538
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
28,9%
|
42,5%
|
33,9%
|
33,4%
|
32,9%
|
34,9%
|
34,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
10,10
|
10,30
|
11,70
|
10,90
|
10,50
|
11,10
|
12,30
|
13,70
|
Cashflow per aandeel
2 |
3,390
|
4,490
|
5,410
|
5,160
|
5,700
|
5,940
|
6,030
|
-
|
Capex
1 |
240
|
222
|
304
|
370
|
362
|
356
|
362
|
356
|
Capex/omzet
|
7,43%
|
6,33%
|
7,33%
|
9%
|
8,82%
|
8,56%
|
8,45%
|
7,95%
|
Datum van publicatie
|
17-02-20
|
15-02-21
|
14-02-22
|
14-02-23
|
12-02-24
|
-
|
-
|
-
|
Laatste slotkoers
71,74
USD Gemiddelde koersdoel
77,5
USD Spread / Gemiddelde doel +8,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,81% | 10,51 mld. | | -10,60% | 2,48 mld. | | -11,84% | 2,42 mld. | | -20,25% | 2,19 mld. | | -0,09% | 1,98 mld. | | -2,51% | 998 mln. | | -14,10% | 967 mln. | | -37,09% | 760 mln. | | -7,52% | 672 mln. | | -25,42% | 305 mln. |
Persoonlijke diensten - Andere
|