Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
690,8
USD
|
-0,02%
|
|
+9,94%
|
+20,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.534
|
16.729
|
24.056
|
24.634
|
38.867
|
46.000
|
-
|
-
|
Bedrijfswaarde
1 |
23.910
|
26.209
|
33.597
|
35.898
|
50.022
|
57.717
|
56.660
|
55.678
|
K/w-verhouding
|
11
x
|
19
x
|
17,5
x
|
12
x
|
16,3
x
|
17,3
x
|
15,9
x
|
14,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,03%
|
0,94%
|
0,99%
|
1,07%
|
Marktkapitalisatie/omzet
|
1,34
x
|
1,96
x
|
2,48
x
|
2,12
x
|
2,71
x
|
3,03
x
|
2,91
x
|
2,76
x
|
Bedrijfswaarde/omzet
|
2,56
x
|
3,07
x
|
3,46
x
|
3,08
x
|
3,49
x
|
3,8
x
|
3,58
x
|
3,35
x
|
Bedrijfswaarde/EBITDA
|
5,49
x
|
6,67
x
|
7,61
x
|
6,39
x
|
7,3
x
|
8,08
x
|
7,61
x
|
7,03
x
|
Bedrijfswaarde/FCF
|
15,9
x
|
10,9
x
|
22,6
x
|
20,7
x
|
21,7
x
|
26,7
x
|
22,4
x
|
20,2
x
|
FCF Yield
|
6,29%
|
9,16%
|
4,43%
|
4,82%
|
4,61%
|
3,75%
|
4,47%
|
4,96%
|
Price to Book
|
3,24
x
|
3,68
x
|
6,33
x
|
3,56
x
|
4,83
x
|
5,19
x
|
4,36
x
|
3,74
x
|
Aantal aandelen (in duizenden)
|
75.156
|
72.137
|
72.394
|
69.308
|
67.781
|
66.590
|
-
|
-
|
Referentieprijs
2 |
166,8
|
231,9
|
332,3
|
355,4
|
573,4
|
690,8
|
690,8
|
690,8
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.351
|
8.530
|
9.716
|
11.642
|
14.332
|
15.198
|
15.816
|
16.641
|
EBITDA
1 |
4.355
|
3.932
|
4.414
|
5.618
|
6.857
|
7.141
|
7.450
|
7.916
|
Bedrijfsresultaat (EBIT)
1 |
2.152
|
1.800
|
2.277
|
3.232
|
3.827
|
4.141
|
4.359
|
4.764
|
Operationele Marge
|
23,01%
|
21,1%
|
23,44%
|
27,76%
|
26,7%
|
27,25%
|
27,56%
|
28,63%
|
Resultaat voor belastingen (EBT)
1 |
1.514
|
1.139
|
1.846
|
2.802
|
3.211
|
3.545
|
3.696
|
3.884
|
Nettowinst (verlies)
1 |
1.174
|
890
|
1.386
|
2.105
|
2.424
|
2.672
|
2.830
|
3.027
|
Nettomarge
|
12,55%
|
10,43%
|
14,27%
|
18,08%
|
16,91%
|
17,58%
|
17,89%
|
18,19%
|
WPA
2 |
15,11
|
12,20
|
19,04
|
29,65
|
35,28
|
40,01
|
43,49
|
48,15
|
Free Cash Flow
1 |
1.505
|
2.400
|
1.489
|
1.732
|
2.306
|
2.163
|
2.531
|
2.759
|
FCF-marge
|
16,09%
|
28,14%
|
15,33%
|
14,88%
|
16,09%
|
14,23%
|
16%
|
16,58%
|
Kasstroomconversie (ebitda)
|
34,56%
|
61,04%
|
33,73%
|
30,83%
|
33,63%
|
30,29%
|
33,97%
|
34,85%
|
Kasstroomconversie (nettowinst)
|
128,19%
|
269,66%
|
107,43%
|
82,28%
|
95,13%
|
80,97%
|
89,42%
|
91,16%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
5,920
|
6,467
|
6,867
|
7,410
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
2.776
|
2.524
|
2.771
|
3.051
|
3.296
|
3.285
|
3.554
|
3.765
|
3.728
|
3.485
|
3.779
|
4.035
|
3.938
|
3.650
|
3.885
|
EBITDA
1 |
1.309
|
1.139
|
1.311
|
1.521
|
1.647
|
1.503
|
1.695
|
1.850
|
1.809
|
1.587
|
1.764
|
1.948
|
1.885
|
1.667
|
1.830
|
Bedrijfsresultaat (EBIT)
1 |
745
|
572
|
715
|
921
|
1.024
|
740
|
925
|
1.099
|
1.063
|
852
|
987,8
|
1.167
|
1.104
|
869,9
|
1.018
|
Operationele Marge
|
26,84%
|
22,66%
|
25,8%
|
30,19%
|
31,07%
|
22,53%
|
26,03%
|
29,19%
|
28,51%
|
24,45%
|
26,14%
|
28,91%
|
28,04%
|
23,83%
|
26,2%
|
Resultaat voor belastingen (EBT)
1 |
644
|
483
|
608
|
816
|
895
|
594
|
772
|
943
|
902
|
695
|
848,2
|
1.017
|
967,3
|
749,8
|
899,1
|
Nettowinst (verlies)
1 |
481
|
367
|
493
|
606
|
639
|
451
|
591
|
703
|
679
|
542
|
641,6
|
773,9
|
718,3
|
569,5
|
675,6
|
Nettomarge
|
17,33%
|
14,54%
|
17,79%
|
19,86%
|
19,39%
|
13,73%
|
16,63%
|
18,67%
|
18,21%
|
15,55%
|
16,98%
|
19,18%
|
18,24%
|
15,6%
|
17,39%
|
WPA
2 |
6,610
|
5,050
|
6,900
|
8,660
|
9,150
|
6,470
|
8,580
|
10,29
|
10,01
|
8,040
|
9,555
|
11,64
|
10,90
|
8,681
|
10,36
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,480
|
1,480
|
1,480
|
1,480
|
1,630
|
1,632
|
1,628
|
1,635
|
1,705
|
1,705
|
Datum van publicatie
|
26-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
25-01-23
|
26-04-23
|
26-07-23
|
25-10-23
|
24-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.376
|
9.480
|
9.541
|
11.264
|
11.155
|
11.717
|
10.660
|
9.678
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,612
x
|
2,411
x
|
2,162
x
|
2,005
x
|
1,627
x
|
1,641
x
|
1,431
x
|
1,223
x
|
Free Cash Flow
1 |
1.505
|
2.400
|
1.489
|
1.732
|
2.306
|
2.163
|
2.531
|
2.759
|
ROE (netto-inkomsten/eigen vermogen)
|
41,9%
|
30,4%
|
30,5%
|
35,4%
|
31,9%
|
32,8%
|
29,9%
|
28,3%
|
ROA (netto-inkomsten/totale activa)
|
6,33%
|
6,9%
|
8,42%
|
9,47%
|
9,74%
|
10,5%
|
10,6%
|
10%
|
Totale activa
1 |
18.552
|
12.894
|
16.467
|
22.237
|
24.886
|
25.331
|
26.788
|
30.135
|
Nettoactief per aandeel
2 |
51,50
|
63,00
|
52,50
|
99,90
|
119,0
|
133,0
|
158,0
|
185,0
|
Cashflow per aandeel
2 |
38,90
|
36,50
|
50,70
|
62,40
|
68,50
|
71,40
|
79,60
|
80,40
|
Capex
1 |
2.350
|
1.158
|
3.198
|
3.690
|
3.714
|
3.676
|
3.618
|
4.342
|
Capex/omzet
|
25,13%
|
13,58%
|
32,91%
|
31,7%
|
25,91%
|
24,19%
|
22,87%
|
26,09%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
690,8
USD Gemiddelde koersdoel
691,5
USD Spread / Gemiddelde doel +0,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,47% | 46 mld. | | +11,75% | 33,18 mld. | | +15,03% | 16,73 mld. | | -12,99% | 7,38 mld. | | +23,18% | 5,75 mld. | | +2,27% | 4,32 mld. | | -1,61% | 3,73 mld. | | -6,61% | 2,74 mld. | | +12,10% | 2,14 mld. | | +15,42% | 2,11 mld. |
Verhuur van commercieel materiaal
|