Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
213,4
USD
|
-0,25%
|
|
-0,29%
|
+12,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.349
|
35.557
|
38.483
|
43.938
|
43.508
|
48.879
|
-
|
-
|
Bedrijfswaarde
1 |
35.349
|
35.557
|
38.483
|
43.938
|
45.752
|
49.531
|
45.634
|
41.123
|
K/w-verhouding
|
13,8
x
|
13,3
x
|
10,8
x
|
15,9
x
|
14,9
x
|
11,9
x
|
10,4
x
|
9,08
x
|
Dividendrendement
|
2,4%
|
2,4%
|
2,23%
|
1,96%
|
-
|
1,94%
|
2,04%
|
2,18%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,22
x
|
1,25
x
|
1,3
x
|
1,15
x
|
1,16
x
|
1,08
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
1,25
x
|
1,22
x
|
1,25
x
|
1,3
x
|
1,21
x
|
1,18
x
|
1
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
10
x
|
8,01
x
|
6,69
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
20,3
x
|
11,7
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
4,93%
|
8,54%
|
-
|
Price to Book
|
1,35
x
|
1,21
x
|
1,31
x
|
2,02
x
|
1,74
x
|
1,8
x
|
1,61
x
|
1,49
x
|
Aantal aandelen (in duizenden)
|
258.113
|
253.309
|
246.009
|
234.348
|
228.399
|
228.993
|
-
|
-
|
Referentieprijs
2 |
137,0
|
140,4
|
156,4
|
187,5
|
190,5
|
213,4
|
213,4
|
213,4
|
Datum van publicatie
|
23-01-20
|
21-01-21
|
20-01-22
|
24-01-23
|
19-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
28.272
|
29.044
|
30.855
|
33.763
|
37.761
|
42.073
|
45.440
|
46.834
|
EBITDA
1 |
-
|
-
|
-
|
-
|
4.574
|
6.183
|
6.824
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.369
|
3.574
|
4.627
|
3.909
|
3.852
|
5.450
|
6.077
|
6.702
|
Operationele Marge
|
11,92%
|
12,31%
|
15%
|
11,58%
|
10,2%
|
12,95%
|
13,37%
|
14,31%
|
Resultaat voor belastingen (EBT)
1 |
3.138
|
3.237
|
4.458
|
3.354
|
3.371
|
5.036
|
5.600
|
6.160
|
Nettowinst (verlies)
1 |
2.622
|
2.697
|
3.662
|
2.842
|
2.991
|
4.172
|
4.629
|
5.154
|
Nettomarge
|
9,27%
|
9,29%
|
11,87%
|
8,42%
|
7,92%
|
9,92%
|
10,19%
|
11%
|
WPA
2 |
9,920
|
10,52
|
14,49
|
11,77
|
12,79
|
18,00
|
20,59
|
23,50
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2.443
|
3.897
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
5,81%
|
8,58%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
39,51%
|
57,11%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
58,55%
|
84,19%
|
-
|
Dividend per aandeel
2 |
3,280
|
3,370
|
3,490
|
3,670
|
-
|
4,148
|
4,361
|
4,643
|
Datum van publicatie
|
23-01-20
|
21-01-21
|
20-01-22
|
24-01-23
|
19-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
8.024
|
8.014
|
8.317
|
8.615
|
8.817
|
8.854
|
9.216
|
9.718
|
9.973
|
10.126
|
10.409
|
10.676
|
10.891
|
11.101
|
11.303
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.680
|
1.292
|
840
|
709
|
1.068
|
1.010
|
79
|
635
|
2.128
|
1.433
|
954,4
|
1.111
|
2.004
|
1.829
|
1.082
|
Operationele Marge
|
20,94%
|
16,12%
|
10,1%
|
8,23%
|
12,11%
|
11,41%
|
0,86%
|
6,53%
|
21,34%
|
14,15%
|
9,17%
|
10,4%
|
18,4%
|
16,47%
|
9,57%
|
Resultaat voor belastingen (EBT)
1 |
1.650
|
1.182
|
657
|
528
|
987
|
928
|
-48
|
472
|
2.019
|
1.370
|
902,9
|
1.079
|
1.687
|
1.632
|
1.060
|
Nettowinst (verlies)
1 |
1.333
|
1.018
|
551
|
454
|
819
|
975
|
-14
|
404
|
1.626
|
1.123
|
747,3
|
888,2
|
1.408
|
1.333
|
865,3
|
Nettomarge
|
16,61%
|
12,7%
|
6,62%
|
5,27%
|
9,29%
|
11,01%
|
-0,15%
|
4,16%
|
16,3%
|
11,09%
|
7,18%
|
8,32%
|
12,93%
|
12,01%
|
7,66%
|
WPA
2 |
5,370
|
4,150
|
2,270
|
1,890
|
3,440
|
4,130
|
-0,0700
|
1,740
|
6,990
|
4,800
|
3,226
|
3,858
|
6,154
|
5,815
|
3,759
|
Dividend per aandeel
2 |
0,8800
|
0,8800
|
0,9300
|
0,9300
|
0,9300
|
-
|
1,000
|
-
|
-
|
1,050
|
1,044
|
1,044
|
1,044
|
1,050
|
1,088
|
Datum van publicatie
|
20-01-22
|
19-04-22
|
21-07-22
|
19-10-22
|
24-01-23
|
19-04-23
|
20-07-23
|
18-10-23
|
19-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
2.244
|
652
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3.245
|
7.756
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,4906
x
|
0,1055
x
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
2.443
|
3.897
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,9%
|
10%
|
12,7%
|
12,2%
|
13,6%
|
15,7%
|
16,1%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
2,45%
|
2,38%
|
3,09%
|
2,41%
|
2,48%
|
3,4%
|
2,95%
|
3,45%
|
Totale activa
1 |
107.177
|
113.443
|
118.615
|
118.091
|
120.848
|
122.711
|
156.900
|
149.379
|
Nettoactief per aandeel
2 |
102,0
|
116,0
|
120,0
|
92,90
|
109,0
|
119,0
|
132,0
|
143,0
|
Cashflow per aandeel
2 |
-
|
31,80
|
33,80
|
27,00
|
-
|
47,50
|
-
|
-
|
Capex
1 |
-
|
4.562
|
-
|
-
|
-
|
930
|
982
|
-
|
Capex/omzet
|
-
|
15,71%
|
-
|
-
|
-
|
2,21%
|
2,16%
|
-
|
Datum van publicatie
|
23-01-20
|
21-01-21
|
20-01-22
|
24-01-23
|
19-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
213,4
USD Gemiddelde koersdoel
228
USD Spread / Gemiddelde doel +6,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,05% | 48,88 mld. | | +38,91% | 61,52 mld. | | +10,01% | 50,24 mld. | | +21,50% | 44,86 mld. | | +22,39% | 33,96 mld. | | +10,03% | 29,23 mld. | | +50,11% | 27,95 mld. | | +21,57% | 24,78 mld. | | -3,96% | 20,38 mld. | | +13,98% | 19,96 mld. |
Schadeverzekeringen - Andere
|