Beurs gesloten -
Xetra
17:35:10 15-05-2024
|
Nabeurs
20:07:06
|
2,6
EUR
|
+5,35%
|
|
2,6
|
0,00%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.785
|
1.514
|
1.347
|
580,8
|
973,4
|
1.198
|
-
|
-
|
Bedrijfswaarde
1 |
955,3
|
2.302
|
2.630
|
2.585
|
2.660
|
2.932
|
2.889
|
2.592
|
K/w-verhouding
|
14,6
x
|
-6,48
x
|
5,74
x
|
3,86
x
|
-25,1
x
|
9,5
x
|
7,12
x
|
6,05
x
|
Dividendrendement
|
-
|
-
|
4,56%
|
14,2%
|
-
|
3,65%
|
2,09%
|
2,89%
|
Marktkapitalisatie/omzet
|
0,08
x
|
0,07
x
|
0,06
x
|
0,03
x
|
0,04
x
|
0,05
x
|
0,05
x
|
0,05
x
|
Bedrijfswaarde/omzet
|
0,04
x
|
0,11
x
|
0,12
x
|
0,12
x
|
0,12
x
|
0,13
x
|
0,13
x
|
0,11
x
|
Bedrijfswaarde/EBITDA
|
1,47
x
|
2,23
x
|
2,7
x
|
2,93
x
|
3,27
x
|
3,22
x
|
2,95
x
|
2,58
x
|
Bedrijfswaarde/FCF
|
-8,93
x
|
2,18
x
|
8,51
x
|
199
x
|
3,21
x
|
4,97
x
|
4,54
x
|
8,39
x
|
FCF Yield
|
-11,2%
|
45,8%
|
11,7%
|
0,5%
|
31,1%
|
20,1%
|
22%
|
11,9%
|
Price to Book
|
2,34
x
|
3,11
x
|
1,88
x
|
0,81
x
|
2,1
x
|
1,87
x
|
1,53
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
359.407
|
359.407
|
359.421
|
485.221
|
485.221
|
485.221
|
-
|
-
|
Referentieprijs
2 |
4,967
|
4,210
|
3,732
|
1,197
|
2,006
|
2,468
|
2,468
|
2,468
|
Datum van publicatie
|
17-12-19
|
16-12-20
|
14-12-21
|
15-12-22
|
19-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.455
|
20.831
|
21.361
|
21.768
|
22.242
|
22.320
|
22.763
|
23.224
|
EBITDA
1 |
650
|
1.034
|
976
|
882
|
813
|
911
|
980
|
1.005
|
Bedrijfsresultaat (EBIT)
1 |
423
|
236
|
237
|
197
|
243
|
276
|
325,1
|
366,1
|
Operationele Marge
|
1,97%
|
1,13%
|
1,11%
|
0,9%
|
1,09%
|
1,24%
|
1,43%
|
1,58%
|
Resultaat voor belastingen (EBT)
1 |
235
|
-125
|
296
|
49
|
-42
|
184,3
|
268,2
|
293,3
|
Nettowinst (verlies)
1 |
122
|
-232
|
232
|
126
|
-39
|
133,6
|
185,9
|
211
|
Nettomarge
|
0,57%
|
-1,11%
|
1,09%
|
0,58%
|
-0,18%
|
0,6%
|
0,82%
|
0,91%
|
WPA
2 |
0,3400
|
-0,6500
|
0,6500
|
0,3100
|
-0,0800
|
0,2598
|
0,3467
|
0,4076
|
Free Cash Flow
1 |
-107
|
1.054
|
309
|
13
|
828
|
589,7
|
636,6
|
309,1
|
FCF-marge
|
-0,5%
|
5,06%
|
1,45%
|
0,06%
|
3,72%
|
2,64%
|
2,8%
|
1,33%
|
Kasstroomconversie (ebitda)
|
-
|
101,93%
|
31,66%
|
1,47%
|
101,85%
|
64,73%
|
64,96%
|
30,77%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
133,19%
|
10,32%
|
-
|
441,52%
|
342,38%
|
146,46%
|
Dividend per aandeel
2 |
-
|
-
|
0,1700
|
0,1700
|
-
|
0,0900
|
0,0516
|
0,0712
|
Datum van publicatie
|
17-12-19
|
16-12-20
|
14-12-21
|
15-12-22
|
19-12-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
11.453
|
11.786
|
5.168
|
9.575
|
6.854
|
5.019
|
11.873
|
4.659
|
5.237
|
9.895
|
7.066
|
5.302
|
12.368
|
4.527
|
5.347
|
6.984
|
5.354
|
EBITDA
|
-
|
-
|
336
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
159
|
199
|
131
|
38
|
274
|
-62
|
212
|
-109
|
95
|
-15
|
224
|
-23
|
207
|
-60
|
94
|
248
|
-5
|
Operationele Marge
|
1,39%
|
1,69%
|
2,53%
|
0,4%
|
4%
|
-1,24%
|
1,79%
|
-2,34%
|
1,81%
|
-0,15%
|
3,17%
|
-0,43%
|
1,67%
|
-1,33%
|
1,76%
|
3,55%
|
-0,09%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
42
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
0,81%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
0,1200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-05-20
|
11-05-21
|
14-12-21
|
14-12-21
|
07-02-22
|
13-05-22
|
13-05-22
|
11-08-22
|
15-12-22
|
15-12-22
|
14-02-23
|
15-05-23
|
15-05-23
|
10-08-23
|
19-12-23
|
10-02-24
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
788
|
1.283
|
2.004
|
1.687
|
1.735
|
1.691
|
1.394
|
Nettokaspositie
1 |
830
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,7621
x
|
1,315
x
|
2,272
x
|
2,075
x
|
1,904
x
|
1,726
x
|
1,388
x
|
Free Cash Flow
1 |
-107
|
1.054
|
309
|
13
|
828
|
590
|
637
|
309
|
ROE (netto-inkomsten/eigen vermogen)
|
35,2%
|
-29,3%
|
38,7%
|
19,3%
|
-7,41%
|
25,8%
|
25%
|
24,8%
|
ROA (netto-inkomsten/totale activa)
|
3,07%
|
-1,97%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
3.969
|
11.764
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,120
|
1,350
|
1,980
|
1,470
|
0,9500
|
1,320
|
1,610
|
1,850
|
Cashflow per aandeel
2 |
0,2400
|
3,240
|
1,250
|
0,5300
|
1,960
|
0,6700
|
0,8800
|
1,060
|
Capex
1 |
154
|
112
|
141
|
206
|
176
|
366
|
358
|
387
|
Capex/omzet
|
0,72%
|
0,54%
|
0,66%
|
0,95%
|
0,79%
|
1,64%
|
1,57%
|
1,67%
|
Datum van publicatie
|
17-12-19
|
16-12-20
|
14-12-21
|
15-12-22
|
19-12-23
|
-
|
-
|
-
|
Laatste slotkoers
2,468
EUR Gemiddelde koersdoel
2,269
EUR Spread / Gemiddelde doel -8,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,01% | 1,3 mld. | | -5,31% | 16,09 mld. | | +9,30% | 4,18 mld. | | +42,06% | 3,59 mld. | | +8,36% | 1,98 mld. | | +10,42% | 1,63 mld. | | +25,68% | 1,12 mld. | | -2,51% | 1,08 mld. | | -0,51% | 1,03 mld. | | +40,50% | 982 mln. |
Computer- en elektronicaverkopers - NEC
|