Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,11
USD
|
+1,07%
|
|
+4,61%
|
+13,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.762
|
11.115
|
19.570
|
10.850
|
14.681
|
16.565
|
-
|
-
|
Bedrijfswaarde
1 |
9.475
|
17.461
|
24.852
|
17.379
|
21.660
|
17.934
|
17.934
|
17.934
|
K/w-verhouding
|
11,4
x
|
32,4
x
|
-
|
8,91
x
|
-24,2
x
|
11,7
x
|
10,2
x
|
12,2
x
|
Dividendrendement
|
3,68%
|
3,18%
|
1,82%
|
4,36%
|
3,44%
|
3,16%
|
3,43%
|
3,93%
|
Marktkapitalisatie/omzet
|
1,78
x
|
4,85
x
|
3,95
x
|
2,47
x
|
4,31
x
|
3,89
x
|
3,52
x
|
3,2
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
7,63
x
|
5,02
x
|
3,95
x
|
6,36
x
|
4,21
x
|
3,82
x
|
3,46
x
|
Bedrijfswaarde/EBITDA
|
5,87
x
|
21,9
x
|
10,9
x
|
8,92
x
|
14,7
x
|
11,1
x
|
8,88
x
|
8,71
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-41,4
x
|
157
x
|
4,97
x
|
6,44
x
|
-48,7
x
|
FCF Yield
|
-
|
-
|
-
|
-2,42%
|
0,64%
|
20,1%
|
15,5%
|
-2,05%
|
Price to Book
|
3,76
x
|
4,13
x
|
3,7
x
|
1,74
x
|
2,54
x
|
1,69
x
|
1,43
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
117.268
|
353.521
|
356.462
|
363.605
|
360.796
|
359.260
|
-
|
-
|
Referentieprijs
2 |
32,08
|
31,44
|
54,90
|
29,84
|
40,69
|
46,11
|
46,11
|
46,11
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.110
|
2.290
|
4.950
|
4.401
|
3.405
|
4.263
|
4.700
|
5.184
|
EBITDA
1 |
1.614
|
795,6
|
2.281
|
1.948
|
1.468
|
1.612
|
2.019
|
2.060
|
Bedrijfsresultaat (EBIT)
1 |
1.566
|
762,1
|
2.244
|
1.909
|
1.430
|
1.746
|
2.064
|
2.955
|
Operationele Marge
|
74,19%
|
33,29%
|
45,33%
|
43,37%
|
42,01%
|
40,96%
|
43,9%
|
57,01%
|
Resultaat voor belastingen (EBT)
1 |
1.233
|
-
|
-
|
1.572
|
-600,9
|
955,7
|
1.504
|
1.058
|
Nettowinst (verlies)
1 |
345,3
|
348,2
|
-
|
1.225
|
-608,4
|
1.404
|
1.573
|
1.296
|
Nettomarge
|
16,36%
|
15,21%
|
-
|
27,83%
|
-17,87%
|
32,94%
|
33,46%
|
25%
|
WPA
2 |
2,820
|
0,9700
|
-
|
3,350
|
-1,680
|
3,951
|
4,507
|
3,771
|
Free Cash Flow
1 |
-
|
-
|
-
|
-419,9
|
138,3
|
3.612
|
2.783
|
-368
|
FCF-marge
|
-
|
-
|
-
|
-9,54%
|
4,06%
|
84,74%
|
59,21%
|
-7,1%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
9,42%
|
224,12%
|
137,85%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
257,26%
|
176,92%
|
-
|
Dividend per aandeel
2 |
1,180
|
1,000
|
1,000
|
1,300
|
1,400
|
1,455
|
1,583
|
1,811
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
1.524
|
1.895
|
779,5
|
1.161
|
1.402
|
1.059
|
754,2
|
977,9
|
776,6
|
896,4
|
1.003
|
1.050
|
1.060
|
1.151
|
1.081
|
EBITDA
1 |
-
|
911,4
|
311,9
|
538,3
|
654
|
-
|
-
|
397,5
|
377,8
|
411,7
|
550
|
571,7
|
582,3
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
730,6
|
902,8
|
302,8
|
528,8
|
644,4
|
433
|
271,6
|
388,8
|
367,4
|
402,7
|
473,1
|
479,1
|
518,6
|
494,1
|
-
|
Operationele Marge
|
47,95%
|
47,65%
|
38,85%
|
45,54%
|
45,97%
|
40,89%
|
36,01%
|
39,76%
|
47,31%
|
44,92%
|
47,19%
|
45,61%
|
48,91%
|
42,93%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-1,920
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,3250
|
0,3250
|
0,3250
|
0,3250
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3590
|
0,3590
|
0,3590
|
0,3590
|
0,3929
|
Datum van publicatie
|
28-10-21
|
03-02-22
|
28-04-22
|
28-07-22
|
08-11-22
|
07-02-23
|
04-05-23
|
02-08-23
|
07-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.713
|
6.346
|
5.283
|
6.529
|
6.979
|
1.369
|
1.369
|
1.369
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,54
x
|
7,976
x
|
2,316
x
|
3,352
x
|
4,753
x
|
0,8495
x
|
0,6781
x
|
0,6645
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-420
|
138
|
3.612
|
2.783
|
-368
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
40,7%
|
44,8%
|
27,4%
|
19,6%
|
32,8%
|
29,1%
|
24,8%
|
ROA (netto-inkomsten/totale activa)
|
2,58%
|
4,9%
|
9,68%
|
7,39%
|
5,52%
|
6,2%
|
6,3%
|
5,1%
|
Totale activa
1 |
13.363
|
7.106
|
-
|
16.575
|
-11.022
|
22.645
|
24.968
|
25.412
|
Nettoactief per aandeel
2 |
8,530
|
7,610
|
14,90
|
17,20
|
16,00
|
27,40
|
32,20
|
37,80
|
Cashflow per aandeel
2 |
-
|
-0,4700
|
4,940
|
-1,040
|
0,5700
|
6,330
|
8,110
|
-0,9000
|
Capex
1 |
-
|
-
|
41,4
|
40,6
|
66,6
|
42
|
50
|
58
|
Capex/omzet
|
-
|
-
|
0,84%
|
0,92%
|
1,96%
|
0,99%
|
1,06%
|
1,12%
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
46,11
USD Gemiddelde koersdoel
52
USD Spread / Gemiddelde doel +12,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,32% | 16,57 mld. | | -6,44% | 88,47 mld. | | +15,32% | 84,55 mld. | | +12,36% | 26,01 mld. | | -6,65% | 17,28 mld. | | +6,74% | 14,28 mld. | | -16,11% | 13,16 mld. | | +16,00% | 9,52 mld. | | +26,11% | 8,75 mld. | | +27,22% | 7,13 mld. |
Beleggingsmanagement
|