Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,47
USD
|
+1,35%
|
|
+3,46%
|
+13,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.228
|
9.020
|
7.172
|
5.318
|
4.343
|
4.557
|
-
|
-
|
Bedrijfswaarde
1 |
13.006
|
10.659
|
8.972
|
6.648
|
5.579
|
5.889
|
5.799
|
5.926
|
K/w-verhouding
|
10,9
x
|
12,3
x
|
9,06
x
|
5,88
x
|
7,1
x
|
7,86
x
|
7,35
x
|
6,94
x
|
Dividendrendement
|
2,99%
|
4,1%
|
5,27%
|
6,83%
|
7,89%
|
7,04%
|
7,24%
|
7,31%
|
Marktkapitalisatie/omzet
|
2,12
x
|
1,87
x
|
1,41
x
|
1,19
x
|
1
x
|
1,09
x
|
1,08
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
2,46
x
|
2,2
x
|
1,77
x
|
1,49
x
|
1,28
x
|
1,41
x
|
1,38
x
|
1,4
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
8,94
x
|
6,74
x
|
6,29
x
|
5,42
x
|
5,94
x
|
5,75
x
|
5,88
x
|
Bedrijfswaarde/FCF
|
16,5
x
|
14,8
x
|
10,8
x
|
17,8
x
|
8,78
x
|
20,4
x
|
5,86
x
|
8,16
x
|
FCF Yield
|
6,05%
|
6,76%
|
9,26%
|
5,62%
|
11,4%
|
4,89%
|
17,1%
|
12,3%
|
Price to Book
|
-292
x
|
48,3
x
|
19,8
x
|
11,2
x
|
8,72
x
|
9,38
x
|
7,37
x
|
10,5
x
|
Aantal aandelen (in duizenden)
|
419.256
|
411.121
|
402.007
|
386.171
|
364.359
|
338.335
|
-
|
-
|
Referentieprijs
2 |
26,78
|
21,94
|
17,84
|
13,77
|
11,92
|
13,47
|
13,47
|
13,47
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.292
|
4.835
|
5.071
|
4.476
|
4.357
|
4.181
|
4.202
|
4.240
|
EBITDA
1 |
1.192
|
1.193
|
1.331
|
1.058
|
1.030
|
991,2
|
1.009
|
1.008
|
Bedrijfsresultaat (EBIT)
1 |
934
|
1.007
|
1.123
|
874
|
846,5
|
809,8
|
823,3
|
845,8
|
Operationele Marge
|
17,65%
|
20,82%
|
22,15%
|
19,53%
|
19,43%
|
19,37%
|
19,59%
|
19,95%
|
Resultaat voor belastingen (EBT)
1 |
1.321
|
855,1
|
935,4
|
1.009
|
745,8
|
703,7
|
729,4
|
745,6
|
Nettowinst (verlies)
1 |
1.058
|
744,3
|
805,8
|
910,6
|
626
|
588,9
|
604,9
|
621,9
|
Nettomarge
|
20%
|
15,39%
|
15,89%
|
20,35%
|
14,37%
|
14,09%
|
14,39%
|
14,67%
|
WPA
2 |
2,460
|
1,790
|
1,970
|
2,340
|
1,680
|
1,713
|
1,832
|
1,940
|
Free Cash Flow
1 |
786,9
|
720,7
|
830,7
|
373,4
|
635,3
|
288
|
989
|
726
|
FCF-marge
|
14,87%
|
14,91%
|
16,38%
|
8,34%
|
14,58%
|
6,89%
|
23,54%
|
17,12%
|
Kasstroomconversie (ebitda)
|
66,03%
|
60,42%
|
62,4%
|
35,3%
|
61,67%
|
29,06%
|
98,03%
|
72,03%
|
Kasstroomconversie (nettowinst)
|
74,36%
|
96,83%
|
103,09%
|
41,01%
|
101,49%
|
48,9%
|
163,5%
|
116,74%
|
Dividend per aandeel
2 |
0,8000
|
0,9000
|
0,9400
|
0,9400
|
0,9400
|
0,9488
|
0,9751
|
0,9848
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.285
|
1.156
|
1.138
|
1.090
|
1.092
|
1.037
|
1.170
|
1.098
|
1.052
|
1.049
|
1.060
|
1.038
|
1.043
|
1.034
|
1.070
|
EBITDA
1 |
364,7
|
284,3
|
309,9
|
276,5
|
214,2
|
256,5
|
297,5
|
261,5
|
214,6
|
252,8
|
252,5
|
250,3
|
246,4
|
249,4
|
255,8
|
Bedrijfsresultaat (EBIT)
1 |
316,8
|
237,5
|
264
|
231,6
|
167,8
|
209,9
|
251,6
|
215,5
|
169,5
|
206,2
|
210,2
|
203,8
|
196,4
|
201,8
|
209,9
|
Operationele Marge
|
24,66%
|
20,55%
|
23,19%
|
21,26%
|
15,37%
|
20,24%
|
21,5%
|
19,63%
|
16,11%
|
19,65%
|
19,83%
|
19,64%
|
18,84%
|
19,52%
|
19,61%
|
Resultaat voor belastingen (EBT)
1 |
180,9
|
362,2
|
236,2
|
193,7
|
216,5
|
181
|
216,4
|
204,3
|
144,1
|
170
|
183,7
|
178,6
|
172,2
|
183,6
|
189,1
|
Nettowinst (verlies)
1 |
168,8
|
293,3
|
194
|
173,9
|
249,4
|
151,8
|
176,2
|
171
|
127
|
142,7
|
152,4
|
148,1
|
143
|
150,2
|
154,1
|
Nettomarge
|
13,14%
|
25,38%
|
17,04%
|
15,96%
|
22,84%
|
14,64%
|
15,06%
|
15,58%
|
12,07%
|
13,6%
|
14,37%
|
14,26%
|
13,72%
|
14,53%
|
14,39%
|
WPA
2 |
0,4200
|
0,7400
|
0,5000
|
0,4500
|
0,6500
|
0,4000
|
0,4700
|
0,4600
|
0,3500
|
0,4100
|
0,4446
|
0,4332
|
0,4212
|
0,4510
|
0,4712
|
Dividend per aandeel
2 |
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
0,2350
|
-
|
0,2366
|
0,2352
|
0,2347
|
0,2392
|
0,2414
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
03-08-22
|
01-11-22
|
07-02-23
|
02-05-23
|
26-07-23
|
25-10-23
|
06-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.779
|
1.639
|
1.800
|
1.331
|
1.236
|
1.331
|
1.241
|
1.368
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,493
x
|
1,374
x
|
1,352
x
|
1,258
x
|
1,2
x
|
1,343
x
|
1,231
x
|
1,357
x
|
Free Cash Flow
1 |
787
|
721
|
831
|
373
|
635
|
288
|
989
|
726
|
ROE (netto-inkomsten/eigen vermogen)
|
-427%
|
1.012%
|
331%
|
164%
|
131%
|
133%
|
108%
|
104%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
8,16%
|
9,79%
|
7,91%
|
7,5%
|
7,79%
|
8,02%
|
11,3%
|
Totale activa
1 |
8.878
|
9.127
|
8.228
|
11.517
|
8.348
|
7.565
|
7.540
|
5.502
|
Nettoactief per aandeel
2 |
-0,0900
|
0,4500
|
0,9000
|
1,230
|
1,370
|
1,440
|
1,830
|
1,280
|
Cashflow per aandeel
2 |
2,120
|
2,110
|
2,560
|
1,500
|
2,110
|
1,830
|
2,140
|
0,6200
|
Capex
1 |
128
|
157
|
215
|
208
|
148
|
161
|
171
|
164
|
Capex/omzet
|
2,41%
|
3,24%
|
4,23%
|
4,65%
|
3,39%
|
3,86%
|
4,08%
|
3,87%
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
10-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
13,47
USD Gemiddelde koersdoel
13,69
USD Spread / Gemiddelde doel +1,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,00% | 4,56 mld. | | +17,35% | 91,21 mld. | | +7,41% | 69,43 mld. | | -3,71% | 46,28 mld. | | -1,91% | 31,78 mld. | | +7,50% | 21,83 mld. | | -16,97% | 11,95 mld. | | -9,73% | 10,07 mld. | | +11,32% | 9,07 mld. | | -25,92% | 7,68 mld. |
Transactie- & Betalingsdiensten
|