Beurs gesloten -
Nyse
22:00:02 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
147,5
USD
|
+0,77%
|
|
-5,28%
|
-7,30%
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.928
|
19.625
|
33.159
|
31.137
|
21.673
|
25.743
|
-
|
-
|
Bedrijfswaarde
1 |
19.118
|
19.658
|
32.828
|
30.826
|
23.031
|
25.402
|
24.463
|
24.049
|
K/w-verhouding
|
31
x
|
31,7
x
|
37,7
x
|
28,2
x
|
14,7
x
|
37
x
|
23,7
x
|
18,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,39
x
|
4,65
x
|
6,71
x
|
5,74
x
|
3,97
x
|
5,23
x
|
4,86
x
|
4,45
x
|
Bedrijfswaarde/omzet
|
4,43
x
|
4,66
x
|
6,64
x
|
5,69
x
|
4,22
x
|
5,16
x
|
4,62
x
|
4,16
x
|
Bedrijfswaarde/EBITDA
|
17,1
x
|
17,1
x
|
21,7
x
|
17,7
x
|
12,7
x
|
18,2
x
|
15,3
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
21,8
x
|
21,9
x
|
28,5
x
|
32,1
x
|
19
x
|
22,9
x
|
20,7
x
|
18
x
|
FCF Yield
|
4,59%
|
4,57%
|
3,5%
|
3,11%
|
5,26%
|
4,37%
|
4,83%
|
5,54%
|
Price to Book
|
6,3
x
|
5,89
x
|
8,65
x
|
7,14
x
|
4,58
x
|
5,1
x
|
4,73
x
|
4,23
x
|
Aantal aandelen (in duizenden)
|
187.578
|
187.139
|
184.196
|
178.796
|
177.575
|
174.556
|
-
|
-
|
Referentieprijs
2 |
100,9
|
104,9
|
180,0
|
174,2
|
122,0
|
147,5
|
147,5
|
147,5
|
Datum van publicatie
|
26-11-19
|
18-11-20
|
22-11-21
|
17-11-22
|
20-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.312
|
4.221
|
4.941
|
5.420
|
5.464
|
4.924
|
5.295
|
5.787
|
EBITDA
1 |
1.117
|
1.152
|
1.510
|
1.743
|
1.812
|
1.392
|
1.604
|
1.883
|
Bedrijfsresultaat (EBIT)
1 |
1.021
|
1.048
|
1.393
|
1.626
|
1.692
|
1.262
|
1.484
|
1.884
|
Operationele Marge
|
23,68%
|
24,83%
|
28,19%
|
30%
|
30,97%
|
25,64%
|
28,04%
|
32,56%
|
Resultaat voor belastingen (EBT)
1 |
715
|
761
|
1.010
|
1.285
|
1.357
|
822,8
|
1.245
|
1.492
|
Nettowinst (verlies)
1 |
621
|
627
|
894
|
1.124
|
1.057
|
692,6
|
1.101
|
1.334
|
Nettomarge
|
14,4%
|
14,85%
|
18,09%
|
20,74%
|
19,34%
|
14,07%
|
20,8%
|
23,05%
|
WPA
2 |
3,250
|
3,310
|
4,780
|
6,180
|
8,330
|
3,981
|
6,224
|
7,862
|
Free Cash Flow
1 |
878
|
899
|
1.150
|
959
|
1.212
|
1.111
|
1.182
|
1.333
|
FCF-marge
|
20,36%
|
21,3%
|
23,27%
|
17,69%
|
22,18%
|
22,57%
|
22,32%
|
23,04%
|
Kasstroomconversie (ebitda)
|
78,6%
|
78,04%
|
76,16%
|
55,02%
|
66,89%
|
79,81%
|
73,69%
|
70,83%
|
Kasstroomconversie (nettowinst)
|
141,38%
|
143,38%
|
128,64%
|
85,32%
|
114,66%
|
160,45%
|
107,29%
|
99,97%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-11-19
|
18-11-20
|
22-11-21
|
17-11-22
|
20-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
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 |
1.294
|
1.250
|
1.351
|
1.376
|
1.443
|
1.381
|
1.390
|
1.382
|
1.311
|
1.259
|
1.216
|
1.193
|
1.252
|
1.236
|
1.281
|
EBITDA
1 |
426
|
381
|
418
|
444
|
478
|
432
|
480
|
454
|
471
|
367
|
332
|
318,3
|
367,6
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
396
|
351
|
389
|
415
|
449
|
403
|
425
|
423
|
441
|
337
|
300
|
281,9
|
332,1
|
324,6
|
332,2
|
Operationele Marge
|
30,6%
|
28,08%
|
28,79%
|
30,16%
|
31,12%
|
29,18%
|
30,58%
|
30,61%
|
33,64%
|
26,77%
|
24,67%
|
23,62%
|
26,53%
|
26,26%
|
25,94%
|
Resultaat voor belastingen (EBT)
1 |
337
|
264
|
307
|
346
|
368
|
331
|
361
|
389
|
276
|
229
|
175
|
186,9
|
231,9
|
-
|
-
|
Nettowinst (verlies)
1 |
282
|
229
|
258
|
338
|
299
|
260
|
283
|
288
|
226
|
172
|
126
|
179,3
|
216
|
250,1
|
278,4
|
Nettomarge
|
21,79%
|
18,32%
|
19,1%
|
24,56%
|
20,72%
|
18,83%
|
20,36%
|
20,84%
|
17,24%
|
13,66%
|
10,36%
|
15,02%
|
17,25%
|
20,23%
|
21,74%
|
WPA
2 |
1,520
|
1,240
|
1,410
|
1,870
|
1,660
|
1,450
|
1,580
|
1,610
|
1,990
|
0,9800
|
0,7200
|
1,027
|
1,260
|
1,430
|
1,590
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22-11-21
|
17-02-22
|
17-05-22
|
17-08-22
|
17-11-22
|
21-02-23
|
16-05-23
|
17-08-23
|
20-11-23
|
20-02-24
|
20-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
190
|
33
|
-
|
-
|
1.358
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
331
|
311
|
-
|
342
|
1.280
|
1.694
|
Hefboom (schuld/ebitda)
|
0,1701
x
|
0,0286
x
|
-
|
-
|
0,7494
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
878
|
899
|
1.150
|
959
|
1.212
|
1.111
|
1.182
|
1.333
|
ROE (netto-inkomsten/eigen vermogen)
|
22,8%
|
29,2%
|
32,9%
|
34,9%
|
33,8%
|
21,4%
|
23,4%
|
24,1%
|
ROA (netto-inkomsten/totale activa)
|
9,98%
|
9,06%
|
15,5%
|
14,2%
|
17,7%
|
7,44%
|
10,8%
|
11,7%
|
Totale activa
1 |
6.222
|
6.920
|
5.760
|
7.940
|
5.960
|
9.305
|
10.158
|
11.398
|
Nettoactief per aandeel
2 |
16,00
|
17,80
|
20,80
|
24,40
|
26,70
|
28,90
|
31,20
|
34,90
|
Cashflow per aandeel
2 |
5,230
|
5,380
|
7,070
|
6,360
|
7,870
|
6,060
|
7,740
|
9,530
|
Capex
1 |
120
|
117
|
174
|
185
|
196
|
149
|
175
|
197
|
Capex/omzet
|
2,78%
|
2,77%
|
3,52%
|
3,41%
|
3,59%
|
3,02%
|
3,3%
|
3,4%
|
Datum van publicatie
|
26-11-19
|
18-11-20
|
22-11-21
|
17-11-22
|
20-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
147,5
USD Gemiddelde koersdoel
165,9
USD Spread / Gemiddelde doel +12,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,30% | 25,74 mld. | | +82,72% | 9,06 mld. | | -1,76% | 2,46 mld. | | +14,91% | 1,08 mld. | | -23,38% | 766 mln. | | -51,42% | 642 mln. | | -27,19% | 491 mln. | | -6,32% | 454 mln. | | -16,16% | 363 mln. | | +15,26% | 359 mln. |
Geavanceerde elektronische apparatuur
|