Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
92,96
USD
|
+2,23%
|
|
-0,36%
|
+16,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
58.999
|
73.297
|
71.929
|
65.807
|
65.631
|
76.268
|
-
|
-
|
Bedrijfswaarde
1 |
65.963
|
80.010
|
78.342
|
73.798
|
73.214
|
83.619
|
83.161
|
82.794
|
K/w-verhouding
|
25
x
|
27,2
x
|
33,5
x
|
37
x
|
28,8
x
|
26,5
x
|
24,1
x
|
22
x
|
Dividendrendement
|
2,48%
|
2,05%
|
2,1%
|
2,36%
|
2,4%
|
2,14%
|
2,24%
|
2,35%
|
Marktkapitalisatie/omzet
|
3,76
x
|
4,45
x
|
4,13
x
|
3,66
x
|
3,37
x
|
3,77
x
|
3,62
x
|
3,47
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
4,86
x
|
4,5
x
|
4,11
x
|
3,76
x
|
4,14
x
|
3,95
x
|
3,77
x
|
Bedrijfswaarde/EBITDA
|
15,7
x
|
18,1
x
|
17,7
x
|
17,5
x
|
15,9
x
|
16,7
x
|
15,7
x
|
14,7
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
24,2
x
|
28,4
x
|
39,7
x
|
24,1
x
|
25
x
|
24,3
x
|
22,6
x
|
FCF Yield
|
4,24%
|
4,14%
|
3,52%
|
2,52%
|
4,15%
|
3,99%
|
4,11%
|
4,43%
|
Price to Book
|
505
x
|
98,3
x
|
118
x
|
164
x
|
108
x
|
105
x
|
55,8
x
|
30,6
x
|
Aantal aandelen (in duizenden)
|
857.044
|
857.169
|
842.849
|
835.214
|
823.372
|
820.441
|
-
|
-
|
Referentieprijs
2 |
68,84
|
85,51
|
85,34
|
78,79
|
79,71
|
92,96
|
92,96
|
92,96
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.693
|
16.471
|
17.421
|
17.967
|
19.457
|
20.217
|
21.048
|
21.950
|
EBITDA
1 |
4.192
|
4.414
|
4.433
|
4.226
|
4.603
|
4.998
|
5.307
|
5.639
|
Bedrijfsresultaat (EBIT)
1 |
3.673
|
3.875
|
3.877
|
3.681
|
4.036
|
4.379
|
4.672
|
5.004
|
Operationele Marge
|
23,41%
|
23,53%
|
22,25%
|
20,49%
|
20,74%
|
21,66%
|
22,2%
|
22,8%
|
Resultaat voor belastingen (EBT)
1 |
3.301
|
3.647
|
3.087
|
2.660
|
3.392
|
4.036
|
4.367
|
4.708
|
Nettowinst (verlies)
1 |
2.367
|
2.695
|
2.166
|
1.785
|
2.300
|
2.888
|
3.135
|
3.386
|
Nettomarge
|
15,08%
|
16,36%
|
12,43%
|
9,93%
|
11,82%
|
14,29%
|
14,89%
|
15,42%
|
WPA
2 |
2,750
|
3,140
|
2,550
|
2,130
|
2,770
|
3,511
|
3,856
|
4,221
|
Free Cash Flow
1 |
2.798
|
3.309
|
2.758
|
1.860
|
3.040
|
3.340
|
3.421
|
3.669
|
FCF-marge
|
17,83%
|
20,09%
|
15,83%
|
10,35%
|
15,62%
|
16,52%
|
16,25%
|
16,72%
|
Kasstroomconversie (ebitda)
|
66,75%
|
74,97%
|
62,22%
|
44,01%
|
66,04%
|
66,82%
|
64,46%
|
65,07%
|
Kasstroomconversie (nettowinst)
|
118,21%
|
122,78%
|
127,33%
|
104,2%
|
132,17%
|
115,62%
|
109,12%
|
108,38%
|
Dividend per aandeel
2 |
1,710
|
1,750
|
1,790
|
1,860
|
1,910
|
1,987
|
2,084
|
2,180
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
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 |
4.403
|
4.399
|
4.484
|
4.455
|
4.629
|
4.770
|
4.822
|
4.915
|
4.950
|
5.065
|
5.016
|
5.031
|
5.098
|
5.230
|
5.196
|
EBITDA
1 |
1.078
|
1.061
|
1.035
|
1.054
|
1.076
|
1.067
|
1.137
|
1.175
|
1.224
|
1.233
|
1.232
|
1.238
|
1.285
|
1.296
|
1.307
|
Bedrijfsresultaat (EBIT)
1 |
936
|
923
|
897
|
920
|
941
|
939
|
992
|
1.031
|
1.074
|
1.083
|
1.078
|
1.086
|
1.132
|
1.144
|
1.143
|
Operationele Marge
|
21,26%
|
20,98%
|
20%
|
20,65%
|
20,33%
|
19,69%
|
20,57%
|
20,98%
|
21,7%
|
21,38%
|
21,49%
|
21,58%
|
22,21%
|
21,87%
|
22%
|
Resultaat voor belastingen (EBT)
1 |
324
|
795
|
841
|
892
|
132
|
561
|
887
|
956
|
988
|
967
|
999,6
|
1.011
|
1.053
|
1.052
|
1.060
|
Nettowinst (verlies)
1 |
148
|
559
|
603
|
618
|
5
|
372
|
502
|
708
|
718
|
683
|
713,9
|
718,1
|
751,9
|
746,9
|
766,2
|
Nettomarge
|
3,36%
|
12,71%
|
13,45%
|
13,87%
|
0,11%
|
7,8%
|
10,41%
|
14,4%
|
14,51%
|
13,48%
|
14,23%
|
14,27%
|
14,75%
|
14,28%
|
14,75%
|
WPA
2 |
0,1800
|
0,6600
|
0,7200
|
0,7400
|
0,0100
|
0,4500
|
0,6000
|
0,8600
|
0,8700
|
0,8300
|
0,8678
|
0,8750
|
0,9171
|
0,9167
|
0,9400
|
Dividend per aandeel
2 |
0,4500
|
0,4500
|
0,4700
|
0,4700
|
0,4700
|
0,4800
|
0,4800
|
0,4800
|
0,4800
|
-
|
0,4980
|
0,5020
|
0,5040
|
0,5000
|
0,5225
|
Datum van publicatie
|
28-01-22
|
29-04-22
|
29-07-22
|
28-10-22
|
27-01-23
|
28-04-23
|
28-07-23
|
27-10-23
|
26-01-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.964
|
6.713
|
6.413
|
7.991
|
7.583
|
7.351
|
6.893
|
6.525
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,661
x
|
1,521
x
|
1,447
x
|
1,891
x
|
1,647
x
|
1,471
x
|
1,299
x
|
1,157
x
|
Free Cash Flow
1 |
2.798
|
3.309
|
2.758
|
1.860
|
3.040
|
3.340
|
3.421
|
3.669
|
ROE (netto-inkomsten/eigen vermogen)
|
646%
|
627%
|
402%
|
494%
|
957%
|
282%
|
217%
|
151%
|
ROA (netto-inkomsten/totale activa)
|
17,9%
|
17%
|
17,6%
|
11,6%
|
14,3%
|
17,5%
|
18,1%
|
18,6%
|
Totale activa
1 |
13.191
|
15.853
|
12.332
|
15.386
|
16.061
|
16.527
|
17.301
|
18.228
|
Nettoactief per aandeel
2 |
0,1400
|
0,8700
|
0,7200
|
0,4800
|
0,7400
|
0,8800
|
1,670
|
3,040
|
Cashflow per aandeel
2 |
3,640
|
4,330
|
3,920
|
3,050
|
4,520
|
4,590
|
4,840
|
5,330
|
Capex
1 |
335
|
410
|
567
|
696
|
705
|
678
|
717
|
763
|
Capex/omzet
|
2,13%
|
2,49%
|
3,25%
|
3,87%
|
3,62%
|
3,35%
|
3,41%
|
3,47%
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
92,96
USD Gemiddelde koersdoel
97,52
USD Spread / Gemiddelde doel +4,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,62% | 76,27 mld. | | +12,28% | 388 mld. | | +12,61% | 136 mld. | | -12,57% | 65,56 mld. | | -15,65% | 44,23 mld. | | -10,36% | 36,96 mld. | | +6,37% | 35,04 mld. | | +7,80% | 18,02 mld. | | +12,30% | 15,57 mld. | | -2,17% | 11,58 mld. |
Persoonlijke producten - NEC
|