Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,17
USD
|
+0,53%
|
|
+3,72%
|
+3,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
75.525
|
64.615
|
78.158
|
57.091
|
49.239
|
51.075
|
-
|
-
|
Bedrijfswaarde
1 |
75.525
|
64.615
|
78.158
|
57.091
|
49.239
|
51.075
|
51.075
|
51.075
|
K/w-verhouding
|
15,2
x
|
15,6
x
|
13,1
x
|
9,71
x
|
-34,2
x
|
8,8
x
|
9,93
x
|
8,28
x
|
Dividendrendement
|
3,04%
|
3,76%
|
3,18%
|
4,65%
|
5,63%
|
5,49%
|
5,57%
|
5,7%
|
Marktkapitalisatie/omzet
|
5,96
x
|
2,83
x
|
3,49
x
|
2,46
x
|
2,09
x
|
2,56
x
|
2,48
x
|
2,35
x
|
Bedrijfswaarde/omzet
|
5,96
x
|
2,83
x
|
3,49
x
|
2,46
x
|
2,09
x
|
2,56
x
|
2,48
x
|
2,35
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,23
x
|
1,03
x
|
1,24
x
|
1,06
x
|
0,94
x
|
0,85
x
|
0,81
x
|
0,78
x
|
Aantal aandelen (in duizenden)
|
1.341.000
|
1.348.118
|
1.334.892
|
1.326.766
|
1.333.668
|
1.338.096
|
-
|
-
|
Referentieprijs
2 |
56,32
|
47,93
|
58,55
|
43,03
|
36,92
|
38,17
|
38,17
|
38,17
|
Datum van publicatie
|
30-01-20
|
21-01-21
|
18-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.664
|
22.830
|
22.400
|
23.177
|
23.610
|
19.930
|
20.561
|
21.700
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.276
|
9.210
|
7.180
|
8.585
|
8.609
|
7.722
|
8.529
|
-
|
Operationele Marge
|
41,66%
|
40,34%
|
32,05%
|
37,04%
|
36,46%
|
38,75%
|
41,48%
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.019
|
5.473
|
7.993
|
7.669
|
-185
|
6.002
|
6.642
|
7.827
|
Nettowinst (verlies)
1 |
3.028
|
4.184
|
6.000
|
5.900
|
-1.452
|
6.031
|
5.162
|
6.083
|
Nettomarge
|
23,91%
|
18,33%
|
26,79%
|
25,46%
|
-6,15%
|
30,26%
|
25,11%
|
28,03%
|
WPA
2 |
3,710
|
3,080
|
4,470
|
4,430
|
-1,080
|
4,336
|
3,845
|
4,607
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,710
|
1,800
|
1,860
|
2,000
|
2,080
|
2,095
|
2,127
|
2,178
|
Datum van publicatie
|
30-01-20
|
21-01-21
|
18-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
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 |
5.626
|
5.600
|
5.351
|
5.683
|
5.885
|
6.258
|
6.153
|
5.972
|
5.729
|
5.756
|
4.871
|
5.121
|
4.977
|
4.994
|
4.959
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.803
|
1.866
|
1.651
|
2.075
|
2.247
|
2.536
|
2.411
|
2.170
|
1.925
|
1.941
|
2.132
|
1.508
|
2.050
|
2.056
|
1.985
|
Operationele Marge
|
32,05%
|
33,32%
|
30,85%
|
36,51%
|
38,18%
|
40,52%
|
39,18%
|
36,34%
|
33,6%
|
33,72%
|
43,77%
|
29,45%
|
41,18%
|
41,16%
|
40,04%
|
Resultaat voor belastingen (EBT)
1 |
2.127
|
1.969
|
1.746
|
1.904
|
2.000
|
2.019
|
1.909
|
1.632
|
1.428
|
-5.154
|
1.365
|
1.609
|
1.251
|
1.267
|
1.505
|
Nettowinst (verlies)
1 |
1.600
|
1.500
|
1.300
|
1.454
|
1.536
|
1.610
|
1.410
|
1.234
|
1.071
|
-5.167
|
1.091
|
2.582
|
946,8
|
980,2
|
1.109
|
Nettomarge
|
28,44%
|
26,79%
|
24,29%
|
25,59%
|
26,1%
|
25,73%
|
22,92%
|
20,66%
|
18,69%
|
-89,77%
|
22,4%
|
50,42%
|
19,02%
|
19,63%
|
22,36%
|
WPA
2 |
1,200
|
1,130
|
0,9900
|
1,090
|
1,150
|
1,200
|
1,050
|
0,9200
|
0,8000
|
-3,850
|
0,8100
|
2,131
|
0,8246
|
0,8521
|
0,8262
|
Dividend per aandeel
2 |
0,4800
|
0,4800
|
0,4800
|
0,4800
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5246
|
0,5246
|
0,5238
|
Datum van publicatie
|
15-10-21
|
18-01-22
|
19-04-22
|
19-07-22
|
18-10-22
|
19-01-23
|
20-04-23
|
20-07-23
|
19-10-23
|
18-01-24
|
22-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,87%
|
6,82%
|
9,7%
|
10,4%
|
-2,6%
|
7,96%
|
8,5%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
1,31%
|
0,9%
|
1,23%
|
1,15%
|
-0,19%
|
0,91%
|
0,98%
|
1,15%
|
Totale activa
1 |
231.145
|
464.889
|
487.805
|
513.043
|
764.211
|
661.084
|
524.217
|
531.289
|
Nettoactief per aandeel
2 |
45,70
|
46,50
|
47,10
|
40,60
|
39,30
|
44,70
|
46,90
|
48,80
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-01-20
|
21-01-21
|
18-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,17
USD Gemiddelde koersdoel
42,43
USD Spread / Gemiddelde doel +11,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,39% | 51,08 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | +0,10% | 139 mld. | | -11,67% | 138 mld. |
Banken - Andere
|