Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
251
USD
|
-2,32%
|
|
-5,13%
|
+4,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.964
|
27.158
|
29.593
|
26.473
|
24.906
|
25.656
|
-
|
-
|
Bedrijfswaarde
1 |
30.694
|
30.704
|
29.494
|
29.932
|
28.699
|
29.867
|
29.699
|
29.612
|
K/w-verhouding
|
25,2
x
|
27,5
x
|
7,24
x
|
27,2
x
|
24,2
x
|
20,1
x
|
14,1
x
|
15,4
x
|
Dividendrendement
|
1,3%
|
1,31%
|
1,31%
|
1,34%
|
1,39%
|
1,4%
|
1,43%
|
1,5%
|
Marktkapitalisatie/omzet
|
2,87
x
|
2,9
x
|
3,29
x
|
2,99
x
|
2,63
x
|
2,57
x
|
2,44
x
|
2,32
x
|
Bedrijfswaarde/omzet
|
3,4
x
|
3,28
x
|
3,28
x
|
3,38
x
|
3,03
x
|
2,99
x
|
2,82
x
|
2,67
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
12,4
x
|
12,3
x
|
12,5
x
|
11,8
x
|
11,4
x
|
10,5
x
|
9,53
x
|
Bedrijfswaarde/FCF
|
36,8
x
|
19,8
x
|
15,4
x
|
44,4
x
|
24,1
x
|
20,9
x
|
17,8
x
|
15,3
x
|
FCF Yield
|
2,72%
|
5,05%
|
6,49%
|
2,25%
|
4,15%
|
4,79%
|
5,62%
|
6,51%
|
Price to Book
|
2,54
x
|
2,51
x
|
2,19
x
|
2,61
x
|
2,6
x
|
2,59
x
|
2,44
x
|
2,28
x
|
Aantal aandelen (in duizenden)
|
128.573
|
128.905
|
124.606
|
108.238
|
103.260
|
102.236
|
-
|
-
|
Referentieprijs
2 |
201,9
|
210,7
|
237,5
|
244,6
|
241,2
|
251,0
|
251,0
|
251,0
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
08-02-22
|
09-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.039
|
9.352
|
8.998
|
8.866
|
9.483
|
9.993
|
10.526
|
11.080
|
EBITDA
1 |
2.300
|
2.470
|
2.394
|
2.387
|
2.430
|
2.617
|
2.827
|
3.108
|
Bedrijfsresultaat (EBIT)
1 |
1.831
|
1.879
|
1.791
|
1.851
|
2.082
|
2.302
|
2.499
|
2.829
|
Operationele Marge
|
20,26%
|
20,09%
|
19,9%
|
20,88%
|
21,96%
|
23,03%
|
23,74%
|
25,53%
|
Resultaat voor belastingen (EBT)
1 |
1.322
|
1.338
|
2.692
|
1.258
|
1.279
|
1.657
|
2.128
|
2.050
|
Nettowinst (verlies)
1 |
1.044
|
996
|
4.222
|
1.009
|
1.055
|
1.314
|
1.681
|
1.440
|
Nettomarge
|
11,55%
|
10,65%
|
46,92%
|
11,38%
|
11,13%
|
13,15%
|
15,97%
|
12,99%
|
WPA
2 |
8,020
|
7,650
|
32,78
|
8,980
|
9,950
|
12,51
|
17,77
|
16,32
|
Free Cash Flow
1 |
835
|
1.551
|
1.913
|
674
|
1.192
|
1.431
|
1.668
|
1.929
|
FCF-marge
|
9,24%
|
16,58%
|
21,26%
|
7,6%
|
12,57%
|
14,32%
|
15,85%
|
17,41%
|
Kasstroomconversie (ebitda)
|
36,3%
|
62,79%
|
79,91%
|
28,24%
|
49,05%
|
54,7%
|
59,01%
|
62,08%
|
Kasstroomconversie (nettowinst)
|
79,98%
|
155,72%
|
45,31%
|
66,8%
|
112,99%
|
108,92%
|
99,26%
|
134,02%
|
Dividend per aandeel
2 |
2,630
|
2,750
|
3,110
|
3,280
|
3,360
|
3,506
|
3,598
|
3,755
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
08-02-22
|
09-02-23
|
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 |
2.706
|
2.160
|
2.031
|
1.953
|
2.722
|
2.244
|
2.159
|
2.166
|
2.914
|
2.341
|
2.277
|
2.287
|
3.069
|
2.491
|
2.401
|
EBITDA
1 |
1.025
|
518
|
450
|
408
|
1.011
|
503
|
411
|
436
|
1.080
|
568
|
426,2
|
477,5
|
1.157
|
596,9
|
455,6
|
Bedrijfsresultaat (EBIT)
1 |
871
|
371
|
314
|
284
|
882
|
418
|
315
|
351
|
998
|
483
|
350,6
|
401,4
|
1.081
|
528,3
|
388,2
|
Operationele Marge
|
32,19%
|
17,18%
|
15,46%
|
14,54%
|
32,4%
|
18,63%
|
14,59%
|
16,2%
|
34,25%
|
20,63%
|
15,4%
|
17,55%
|
35,21%
|
21,21%
|
16,16%
|
Resultaat voor belastingen (EBT)
1 |
724
|
157
|
179
|
185
|
737
|
256
|
120
|
164
|
739
|
242
|
203,4
|
260,2
|
954,4
|
417,8
|
272,5
|
Nettowinst (verlies)
1 |
2.402
|
122
|
109
|
190
|
588
|
206
|
94
|
136
|
622
|
190
|
150
|
202,8
|
767
|
327,5
|
212,2
|
Nettomarge
|
88,77%
|
5,65%
|
5,37%
|
9,73%
|
21,6%
|
9,18%
|
4,35%
|
6,28%
|
21,35%
|
8,12%
|
6,59%
|
8,87%
|
24,99%
|
13,15%
|
8,84%
|
WPA
2 |
19,19
|
1,030
|
0,9700
|
1,720
|
5,400
|
1,880
|
0,8800
|
1,290
|
5,970
|
1,830
|
1,235
|
1,907
|
7,485
|
3,290
|
2,300
|
Dividend per aandeel
2 |
0,8000
|
0,8200
|
0,8200
|
0,8200
|
0,8200
|
0,8400
|
0,8400
|
0,8400
|
0,8400
|
-
|
0,8800
|
0,8700
|
0,8700
|
0,8910
|
0,8800
|
Datum van publicatie
|
08-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
09-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.730
|
3.546
|
-
|
3.459
|
3.793
|
4.211
|
4.043
|
3.956
|
Nettokaspositie
1 |
-
|
-
|
99
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,057
x
|
1,436
x
|
-
|
1,449
x
|
1,561
x
|
1,609
x
|
1,43
x
|
1,273
x
|
Free Cash Flow
1 |
835
|
1.551
|
1.913
|
674
|
1.192
|
1.431
|
1.668
|
1.929
|
ROE (netto-inkomsten/eigen vermogen)
|
10,4%
|
14,5%
|
12,4%
|
12,9%
|
10,8%
|
16,2%
|
17,8%
|
18,5%
|
ROA (netto-inkomsten/totale activa)
|
3,08%
|
2,69%
|
4,07%
|
3,02%
|
3,47%
|
3,9%
|
5,15%
|
4,9%
|
Totale activa
1 |
33.948
|
36.985
|
103.786
|
33.366
|
30.430
|
33.699
|
32.639
|
29.378
|
Nettoactief per aandeel
2 |
79,60
|
83,90
|
109,0
|
93,80
|
92,80
|
96,90
|
103,0
|
110,0
|
Cashflow per aandeel
|
-
|
-
|
16,00
|
7,250
|
-
|
-
|
-
|
-
|
Capex
1 |
246
|
223
|
148
|
138
|
153
|
187
|
200
|
196
|
Capex/omzet
|
2,72%
|
2,38%
|
1,64%
|
1,56%
|
1,61%
|
1,87%
|
1,9%
|
1,77%
|
Datum van publicatie
|
06-02-20
|
09-02-21
|
08-02-22
|
09-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
251
USD Gemiddelde koersdoel
296,2
USD Spread / Gemiddelde doel +18,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,04% | 25,66 mld. | | -2,06% | 61,97 mld. | | +4,10% | 51,16 mld. | | +14,55% | 23,24 mld. | | +26,59% | 9,56 mld. | | +13,76% | 5,81 mld. | | -4,12% | 4,02 mld. | | +1,30% | 1,99 mld. | | +11,16% | 1,76 mld. | | -26,78% | 1,4 mld. |
Verzekeringsmakelaars
|