Beurs gesloten -
Nasdaq
22:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
67,88
USD
|
+0,38%
|
|
-0,80%
|
+4,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.192
|
28.031
|
36.845
|
27.103
|
37.023
|
38.865
|
-
|
-
|
Bedrijfswaarde
1 |
21.362
|
28.190
|
36.999
|
27.428
|
37.061
|
38.712
|
38.600
|
38.369
|
K/w-verhouding
|
26,8
x
|
32,8
x
|
40
x
|
25
x
|
32,1
x
|
32,3
x
|
29,7
x
|
27,2
x
|
Dividendrendement
|
2,35%
|
2,05%
|
1,75%
|
2,62%
|
2,16%
|
2,27%
|
2,41%
|
2,62%
|
Marktkapitalisatie/omzet
|
3,97
x
|
4,96
x
|
6,13
x
|
3,88
x
|
5,04
x
|
5,03
x
|
4,65
x
|
4,3
x
|
Bedrijfswaarde/omzet
|
4,01
x
|
4,99
x
|
6,16
x
|
3,93
x
|
5,04
x
|
5,01
x
|
4,62
x
|
4,24
x
|
Bedrijfswaarde/EBITDA
|
17,7
x
|
21,8
x
|
26,7
x
|
16,8
x
|
21,7
x
|
22
x
|
20,1
x
|
18,1
x
|
Bedrijfswaarde/FCF
|
35,8
x
|
30,2
x
|
60,3
x
|
35,8
x
|
29,4
x
|
37,3
x
|
35,7
x
|
32,6
x
|
FCF Yield
|
2,79%
|
3,31%
|
1,66%
|
2,8%
|
3,4%
|
2,68%
|
2,8%
|
3,07%
|
Price to Book
|
7,96
x
|
10,3
x
|
12,1
x
|
8,61
x
|
11,1
x
|
10,9
x
|
10,3
x
|
9,72
x
|
Aantal aandelen (in duizenden)
|
573.527
|
574.053
|
575.163
|
572.760
|
571.600
|
572.547
|
-
|
-
|
Referentieprijs
2 |
36,95
|
48,83
|
64,06
|
47,32
|
64,77
|
67,88
|
67,88
|
67,88
|
Datum van publicatie
|
17-01-20
|
20-01-21
|
19-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.334
|
5.647
|
6.011
|
6.981
|
7.347
|
7.729
|
8.359
|
9.040
|
EBITDA
1 |
1.206
|
1.295
|
1.388
|
1.630
|
1.706
|
1.763
|
1.925
|
2.116
|
Bedrijfsresultaat (EBIT)
1 |
1.057
|
1.142
|
1.217
|
1.454
|
1.529
|
1.591
|
1.744
|
1.904
|
Operationele Marge
|
19,82%
|
20,22%
|
20,25%
|
20,82%
|
20,81%
|
20,59%
|
20,86%
|
21,07%
|
Resultaat voor belastingen (EBT)
1 |
1.044
|
1.133
|
1.208
|
1.440
|
1.522
|
1.592
|
1.730
|
1.875
|
Nettowinst (verlies)
1 |
790,9
|
859,1
|
925
|
1.087
|
1.155
|
1.207
|
1.308
|
1.419
|
Nettomarge
|
14,83%
|
15,21%
|
15,39%
|
15,57%
|
15,72%
|
15,61%
|
15,65%
|
15,7%
|
WPA
2 |
1,380
|
1,490
|
1,600
|
1,890
|
2,020
|
2,100
|
2,287
|
2,496
|
Free Cash Flow
1 |
596,3
|
933,7
|
613,5
|
767,2
|
1.260
|
1.037
|
1.080
|
1.178
|
FCF-marge
|
11,18%
|
16,53%
|
10,21%
|
10,99%
|
17,15%
|
13,42%
|
12,92%
|
13,03%
|
Kasstroomconversie (ebitda)
|
49,45%
|
72,09%
|
44,2%
|
47,06%
|
73,85%
|
58,82%
|
56,12%
|
55,67%
|
Kasstroomconversie (nettowinst)
|
75,4%
|
108,68%
|
66,32%
|
70,59%
|
109,08%
|
85,94%
|
82,56%
|
83%
|
Dividend per aandeel
2 |
0,8700
|
1,000
|
1,120
|
1,240
|
1,400
|
1,544
|
1,637
|
1,781
|
Datum van publicatie
|
17-01-20
|
20-01-21
|
19-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
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 |
1.532
|
1.704
|
1.779
|
1.802
|
1.696
|
1.859
|
1.883
|
1.846
|
1.759
|
1.895
|
1.956
|
1.976
|
1.898
|
2.016
|
2.090
|
EBITDA
1 |
344,5
|
401,9
|
427,3
|
423,3
|
377,7
|
435
|
437,1
|
431,4
|
397,1
|
433,1
|
443,8
|
456,9
|
427,9
|
459
|
476,8
|
Bedrijfsresultaat (EBIT)
1 |
300,9
|
358
|
383,4
|
379,2
|
333
|
393,2
|
394,9
|
386,7
|
353,9
|
390,2
|
401,3
|
413,8
|
385,9
|
418,7
|
436,6
|
Operationele Marge
|
19,64%
|
21,01%
|
21,56%
|
21,04%
|
19,64%
|
21,15%
|
20,97%
|
20,95%
|
20,12%
|
20,59%
|
20,52%
|
20,94%
|
20,33%
|
20,77%
|
20,88%
|
Resultaat voor belastingen (EBT)
1 |
298,5
|
355,7
|
380,7
|
375,3
|
328,2
|
389,7
|
392,6
|
385,4
|
354,2
|
389,8
|
401,2
|
413,3
|
385,9
|
417,8
|
435,4
|
Nettowinst (verlies)
1 |
231,2
|
269,6
|
287,1
|
284,6
|
245,6
|
295,1
|
298
|
295,5
|
266,4
|
297,7
|
303,3
|
312,3
|
291,8
|
316,2
|
329,1
|
Nettomarge
|
15,09%
|
15,82%
|
16,14%
|
15,79%
|
14,48%
|
15,87%
|
15,82%
|
16,01%
|
15,15%
|
15,71%
|
15,51%
|
15,8%
|
15,38%
|
15,68%
|
15,74%
|
WPA
2 |
0,4000
|
0,4700
|
0,5000
|
0,5000
|
0,4300
|
0,5200
|
0,5200
|
0,5200
|
0,4600
|
0,5200
|
0,5264
|
0,5442
|
0,5070
|
0,5500
|
0,5750
|
Dividend per aandeel
2 |
0,2800
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
0,3500
|
0,3500
|
-
|
0,3500
|
-
|
0,3900
|
0,3900
|
0,3900
|
0,4100
|
0,4100
|
Datum van publicatie
|
19-01-22
|
13-04-22
|
13-07-22
|
13-10-22
|
19-01-23
|
13-04-23
|
13-07-23
|
12-10-23
|
18-01-24
|
11-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
170
|
159
|
154
|
325
|
38,7
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
153
|
265
|
496
|
Hefboom (schuld/ebitda)
|
0,1411
x
|
0,123
x
|
0,1108
x
|
0,1993
x
|
0,0227
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
596
|
934
|
614
|
767
|
1.260
|
1.037
|
1.080
|
1.178
|
ROE (netto-inkomsten/eigen vermogen)
|
31,8%
|
31,8%
|
32%
|
35%
|
35,5%
|
34,9%
|
35,4%
|
36,8%
|
ROA (netto-inkomsten/totale activa)
|
22,2%
|
22,1%
|
22,4%
|
24,6%
|
25,6%
|
26,4%
|
26,8%
|
27,6%
|
Totale activa
1 |
3.561
|
3.882
|
4.132
|
4.424
|
4.506
|
4.563
|
4.873
|
5.141
|
Nettoactief per aandeel
2 |
4,640
|
4,760
|
5,290
|
5,500
|
5,850
|
6,220
|
6,610
|
6,990
|
Cashflow per aandeel
2 |
1,470
|
1,910
|
1,330
|
1,630
|
2,500
|
2,110
|
2,460
|
2,710
|
Capex
1 |
246
|
168
|
157
|
174
|
173
|
225
|
226
|
233
|
Capex/omzet
|
4,62%
|
2,98%
|
2,61%
|
2,49%
|
2,35%
|
2,91%
|
2,7%
|
2,57%
|
Datum van publicatie
|
17-01-20
|
20-01-21
|
19-01-22
|
19-01-23
|
18-01-24
|
-
|
-
|
-
|
Laatste slotkoers
67,88
USD Gemiddelde koersdoel
67,22
USD Spread / Gemiddelde doel -0,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,80% | 38,86 mld. | | +15,69% | 47,04 mld. | | +14,27% | 7,62 mld. | | +8,93% | 6,54 mld. | | -8,17% | 5,24 mld. | | +12,58% | 1,66 mld. | | +17,31% | 1,45 mld. | | -6,26% | 1,27 mld. | | +24,16% | 1,16 mld. | | +8,34% | 1,12 mld. |
Industriële machines & uitrusting Groothandel
|