Beurs gesloten -
Nyse
22:00:02 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
136,4
USD
|
+1,36%
|
|
+3,36%
|
+37,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.089
|
39.120
|
52.304
|
45.310
|
59.310
|
80.823
|
-
|
-
|
Bedrijfswaarde
1 |
34.787
|
41.285
|
55.906
|
48.515
|
62.173
|
83.610
|
83.064
|
82.596
|
K/w-verhouding
|
28,9
x
|
33,4
x
|
34,4
x
|
24,9
x
|
31,9
x
|
37,8
x
|
34
x
|
30,6
x
|
Dividendrendement
|
0,89%
|
0,8%
|
0,73%
|
1,06%
|
0,86%
|
0,66%
|
0,69%
|
0,73%
|
Marktkapitalisatie/omzet
|
3,9
x
|
4,55
x
|
4,81
x
|
3,59
x
|
4,72
x
|
5,81
x
|
5,23
x
|
4,86
x
|
Bedrijfswaarde/omzet
|
4,23
x
|
4,8
x
|
5,14
x
|
3,84
x
|
4,95
x
|
6,01
x
|
5,38
x
|
4,97
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
21,1
x
|
21,7
x
|
16,2
x
|
20,7
x
|
24,8
x
|
21,7
x
|
20,1
x
|
Bedrijfswaarde/FCF
|
28,8
x
|
31,4
x
|
47,4
x
|
27,1
x
|
28,8
x
|
38,9
x
|
34,2
x
|
30,5
x
|
FCF Yield
|
3,47%
|
3,19%
|
2,11%
|
3,69%
|
3,47%
|
2,57%
|
2,93%
|
3,28%
|
Price to Book
|
7,36
x
|
7,47
x
|
8,68
x
|
6,74
x
|
-
|
8,42
x
|
7,22
x
|
5,93
x
|
Aantal aandelen (in duizenden)
|
592.983
|
598.310
|
598.028
|
595.095
|
598.310
|
600.604
|
-
|
-
|
Referentieprijs
2 |
54,12
|
65,38
|
87,46
|
76,14
|
99,13
|
134,6
|
134,6
|
134,6
|
Datum van publicatie
|
22-01-20
|
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 |
8.225
|
8.599
|
10.876
|
12.623
|
12.555
|
13.908
|
15.440
|
16.635
|
EBITDA
1 |
1.957
|
1.958
|
2.571
|
3.000
|
3.001
|
3.372
|
3.834
|
4.102
|
Bedrijfsresultaat (EBIT)
1 |
1.645
|
1.650
|
2.176
|
2.607
|
2.594
|
2.935
|
3.314
|
3.590
|
Operationele Marge
|
19,99%
|
19,19%
|
20%
|
20,66%
|
20,66%
|
21,1%
|
21,47%
|
21,58%
|
Resultaat voor belastingen (EBT)
1 |
1.496
|
1.527
|
1.989
|
2.467
|
2.455
|
2.833
|
3.173
|
3.552
|
Nettowinst (verlies)
1 |
1.155
|
1.203
|
1.591
|
1.902
|
1.928
|
2.211
|
2.454
|
2.725
|
Nettomarge
|
14,04%
|
13,99%
|
14,63%
|
15,07%
|
15,36%
|
15,9%
|
15,89%
|
16,38%
|
WPA
2 |
1,875
|
1,955
|
2,540
|
3,060
|
3,110
|
3,557
|
3,959
|
4,404
|
Free Cash Flow
1 |
1.207
|
1.315
|
1.180
|
1.791
|
2.156
|
2.151
|
2.430
|
2.707
|
FCF-marge
|
14,68%
|
15,29%
|
10,85%
|
14,19%
|
17,17%
|
15,47%
|
15,74%
|
16,28%
|
Kasstroomconversie (ebitda)
|
61,7%
|
67,17%
|
45,88%
|
59,69%
|
71,85%
|
63,8%
|
63,4%
|
66%
|
Kasstroomconversie (nettowinst)
|
104,53%
|
109,29%
|
74,16%
|
94,14%
|
111,82%
|
97,31%
|
99,04%
|
99,36%
|
Dividend per aandeel
2 |
0,4800
|
0,5200
|
0,6350
|
0,8100
|
0,8500
|
0,8870
|
0,9300
|
0,9769
|
Datum van publicatie
|
22-01-20
|
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 |
3.027
|
2.952
|
3.137
|
3.295
|
3.239
|
2.974
|
3.054
|
3.199
|
3.328
|
3.256
|
3.313
|
3.585
|
3.682
|
3.521
|
3.656
|
EBITDA
1 |
729
|
680,9
|
739,6
|
795,8
|
784
|
688
|
714
|
767,9
|
821,3
|
788,6
|
838,2
|
912,4
|
910,8
|
906,7
|
920,2
|
Bedrijfsresultaat (EBIT)
1 |
607,9
|
589,8
|
648,8
|
693,1
|
675,7
|
591,7
|
619,9
|
666,9
|
706,3
|
684,8
|
697,4
|
761,2
|
798,3
|
748,4
|
784,2
|
Operationele Marge
|
20,08%
|
19,98%
|
20,68%
|
21,03%
|
20,86%
|
19,9%
|
20,3%
|
20,85%
|
21,23%
|
21,03%
|
21,05%
|
21,23%
|
21,68%
|
21,25%
|
21,45%
|
Resultaat voor belastingen (EBT)
1 |
564
|
563,4
|
620,6
|
650,9
|
632,5
|
559,9
|
595,9
|
633,5
|
665,5
|
662,7
|
661,2
|
708,6
|
761,2
|
-
|
-
|
Nettowinst (verlies)
1 |
453,9
|
425,7
|
472,5
|
496,6
|
507,5
|
439,2
|
460,5
|
513,9
|
514,5
|
548,7
|
513,8
|
562,5
|
597,8
|
599,6
|
612,6
|
Nettomarge
|
15%
|
14,42%
|
15,06%
|
15,07%
|
15,67%
|
14,77%
|
15,08%
|
16,06%
|
15,46%
|
16,85%
|
15,51%
|
15,69%
|
16,24%
|
17,03%
|
16,76%
|
WPA
2 |
0,7400
|
0,6800
|
0,7600
|
0,8000
|
0,8200
|
0,7100
|
0,7400
|
0,8300
|
0,8300
|
0,8700
|
0,8215
|
0,8982
|
0,9592
|
0,9500
|
0,9700
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2100
|
0,2100
|
0,2100
|
-
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
0,2260
|
0,2315
|
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 |
2.698
|
2.165
|
3.603
|
3.205
|
2.862
|
2.787
|
2.240
|
1.772
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,379
x
|
1,105
x
|
1,401
x
|
1,068
x
|
0,9539
x
|
0,8266
x
|
0,5844
x
|
0,4321
x
|
Free Cash Flow
1 |
1.207
|
1.315
|
1.180
|
1.791
|
2.156
|
2.151
|
2.430
|
2.707
|
ROE (netto-inkomsten/eigen vermogen)
|
27%
|
24,3%
|
27,2%
|
28%
|
24,4%
|
24%
|
24%
|
21%
|
ROA (netto-inkomsten/totale activa)
|
11,1%
|
10,4%
|
11,8%
|
12,4%
|
11,7%
|
9,88%
|
11,8%
|
12,3%
|
Totale activa
1 |
10.430
|
11.571
|
13.503
|
15.305
|
16.417
|
22.367
|
20.807
|
22.153
|
Nettoactief per aandeel
2 |
7,360
|
8,760
|
10,10
|
11,30
|
-
|
16,00
|
18,60
|
22,70
|
Cashflow per aandeel
2 |
2,440
|
2,590
|
2,460
|
3,500
|
4,070
|
4,150
|
4,530
|
5,490
|
Capex
1 |
295
|
277
|
360
|
384
|
373
|
466
|
475
|
441
|
Capex/omzet
|
3,59%
|
3,22%
|
3,31%
|
3,04%
|
2,97%
|
3,35%
|
3,08%
|
2,65%
|
Datum van publicatie
|
22-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
134,6
USD Gemiddelde koersdoel
128,6
USD Spread / Gemiddelde doel -4,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,60% | 80,82 mld. | | +65,55% | 72,53 mld. | | -5,63% | 32,58 mld. | | -6,76% | 14,25 mld. | | -8,38% | 10,65 mld. | | +12,88% | 10,42 mld. | | -10,11% | 9,83 mld. | | +35,68% | 8,7 mld. | | +76,40% | 8,69 mld. | | +27,35% | 8,47 mld. |
Elektronische reparatiediensten
|