Beurs gesloten -
Nyse
22:00:18 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,91
USD
|
-0,03%
|
|
-0,73%
|
+21,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
227.540
|
124.779
|
191.307
|
157.335
|
178.749
|
209.786
|
-
|
-
|
Bedrijfswaarde
1 |
227.540
|
124.779
|
191.307
|
157.335
|
178.749
|
209.786
|
209.786
|
209.786
|
K/w-verhouding
|
13,3
x
|
73,6
x
|
9,69
x
|
13,1
x
|
10,2
x
|
12
x
|
11
x
|
9,53
x
|
Dividendrendement
|
3,57%
|
4,04%
|
1,25%
|
2,66%
|
2,64%
|
2,46%
|
2,71%
|
3,04%
|
Marktkapitalisatie/omzet
|
2,67
x
|
1,72
x
|
2,44
x
|
2,13
x
|
2,16
x
|
2,58
x
|
2,54
x
|
2,45
x
|
Bedrijfswaarde/omzet
|
2,67
x
|
1,72
x
|
2,44
x
|
2,13
x
|
2,16
x
|
2,58
x
|
2,54
x
|
2,45
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
6,06
x
|
5,8
x
|
5,48
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,33
x
|
0,76
x
|
1,11
x
|
0,99
x
|
1,06
x
|
1,23
x
|
1,17
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
4.229.359
|
4.134.490
|
3.987.233
|
3.810.491
|
3.631.640
|
3.501.679
|
-
|
-
|
Referentieprijs
2 |
53,80
|
30,18
|
47,98
|
41,29
|
49,22
|
59,91
|
59,91
|
59,91
|
Datum van publicatie
|
14-01-20
|
15-01-21
|
14-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
85.063
|
72.340
|
78.492
|
73.785
|
82.597
|
81.460
|
82.492
|
85.496
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
34.637
|
36.172
|
38.257
|
Bedrijfsresultaat (EBIT)
1 |
26.885
|
14.710
|
24.661
|
16.503
|
27.035
|
28.151
|
28.700
|
28.874
|
Operationele Marge
|
31,61%
|
20,33%
|
31,42%
|
22,37%
|
32,73%
|
34,56%
|
34,79%
|
33,77%
|
Resultaat voor belastingen (EBT)
1 |
24.198
|
581
|
28.816
|
14.969
|
21.636
|
22.766
|
23.670
|
25.708
|
Nettowinst (verlies)
1 |
17.938
|
1.710
|
20.256
|
12.067
|
17.982
|
17.564
|
18.099
|
19.721
|
Nettomarge
|
21,09%
|
2,36%
|
25,81%
|
16,35%
|
21,77%
|
21,56%
|
21,94%
|
23,07%
|
WPA
2 |
4,050
|
0,4100
|
4,950
|
3,140
|
4,830
|
4,994
|
5,465
|
6,287
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,920
|
1,220
|
0,6000
|
1,100
|
1,300
|
1,475
|
1,622
|
1,824
|
Datum van publicatie
|
14-01-20
|
15-01-21
|
14-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
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 |
18.834
|
20.856
|
17.592
|
17.028
|
19.505
|
19.660
|
20.729
|
20.533
|
20.857
|
20.478
|
20.863
|
20.195
|
20.204
|
20.166
|
20.139
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.531
|
7.658
|
3.722
|
4.145
|
5.178
|
3.458
|
7.053
|
7.546
|
7.744
|
4.692
|
6.525
|
7.189
|
7.304
|
7.128
|
6.154
|
Operationele Marge
|
29,37%
|
36,72%
|
21,16%
|
24,34%
|
26,55%
|
17,59%
|
34,02%
|
36,75%
|
37,13%
|
22,91%
|
31,28%
|
35,6%
|
36,15%
|
35,35%
|
30,56%
|
Resultaat voor belastingen (EBT)
1 |
6.926
|
8.110
|
4.509
|
3.565
|
4.394
|
2.501
|
5.846
|
5.833
|
6.547
|
3.410
|
5.587
|
5.949
|
5.892
|
5.714
|
5.127
|
Nettowinst (verlies)
1 |
4.787
|
5.470
|
3.393
|
2.839
|
3.250
|
2.585
|
4.713
|
4.659
|
5.450
|
3.160
|
4.313
|
4.518
|
4.483
|
4.352
|
3.903
|
Nettomarge
|
25,42%
|
26,23%
|
19,29%
|
16,67%
|
16,66%
|
13,15%
|
22,74%
|
22,69%
|
26,13%
|
15,43%
|
20,67%
|
22,37%
|
22,19%
|
21,58%
|
19,38%
|
WPA
2 |
1,170
|
1,380
|
0,8800
|
0,7400
|
0,8500
|
0,6700
|
1,230
|
1,250
|
1,480
|
0,8600
|
1,200
|
1,274
|
1,286
|
1,277
|
1,144
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2500
|
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3500
|
0,3500
|
0,3531
|
0,3531
|
0,3618
|
0,4055
|
0,3838
|
Datum van publicatie
|
14-10-21
|
14-01-22
|
14-04-22
|
15-07-22
|
14-10-22
|
13-01-23
|
14-04-23
|
14-07-23
|
13-10-23
|
12-01-24
|
12-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
1%
|
12%
|
7,5%
|
11%
|
10,5%
|
10,8%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
1,02%
|
0,17%
|
1,11%
|
0,7%
|
1,02%
|
0,95%
|
0,98%
|
1,03%
|
Totale activa
1 |
1.758.627
|
1.005.882
|
1.824.865
|
1.723.857
|
1.762.941
|
1.839.675
|
1.856.024
|
1.919.312
|
Nettoactief per aandeel
2 |
40,30
|
39,80
|
43,30
|
41,90
|
46,30
|
48,70
|
51,30
|
53,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-01-20
|
15-01-21
|
14-01-22
|
13-01-23
|
12-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
59,91
USD Gemiddelde koersdoel
62,3
USD Spread / Gemiddelde doel +4,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,72% | 210 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. | | +1,06% | 123 mld. |
Banken - Andere
|