Beurs gesloten -
Euronext Paris
17:35:16 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,1
EUR
|
-2,32%
|
|
+0,60%
|
+7,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.391
|
19.515
|
27.448
|
19.952
|
24.667
|
26.429
|
-
|
-
|
Bedrijfswaarde
1 |
21.872
|
22.118
|
29.973
|
22.271
|
26.673
|
28.222
|
27.595
|
27.093
|
K/w-verhouding
|
23,4
x
|
28,8
x
|
30,6
x
|
20,1
x
|
21,9
x
|
23,9
x
|
22,4
x
|
20,8
x
|
Dividendrendement
|
1,84%
|
1,84%
|
1,38%
|
2,21%
|
2,02%
|
2,15%
|
2,24%
|
2,45%
|
Marktkapitalisatie/omzet
|
2,93
x
|
3,2
x
|
3,92
x
|
2,39
x
|
2,93
x
|
3,11
x
|
2,97
x
|
2,81
x
|
Bedrijfswaarde/omzet
|
3,3
x
|
3,63
x
|
4,29
x
|
2,67
x
|
3,17
x
|
3,32
x
|
3,1
x
|
2,88
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
15,8
x
|
18,2
x
|
12
x
|
13,6
x
|
14,4
x
|
13,1
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
20,9
x
|
21,5
x
|
31,5
x
|
21,5
x
|
16,8
x
|
21,2
x
|
20,3
x
|
18,6
x
|
FCF Yield
|
4,77%
|
4,65%
|
3,18%
|
4,65%
|
5,94%
|
4,71%
|
4,92%
|
5,39%
|
Price to Book
|
3,83
x
|
3,99
x
|
4,81
x
|
3,01
x
|
3,74
x
|
3,71
x
|
3,39
x
|
3,19
x
|
Aantal aandelen (in duizenden)
|
266.945
|
267.328
|
266.749
|
266.669
|
262.133
|
261.417
|
-
|
-
|
Referentieprijs
2 |
72,64
|
73,00
|
102,9
|
74,82
|
94,10
|
101,1
|
101,1
|
101,1
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.622
|
6.100
|
6.994
|
8.339
|
8.417
|
8.491
|
8.897
|
9.414
|
EBITDA
1 |
1.544
|
1.400
|
1.650
|
1.859
|
1.962
|
1.959
|
2.105
|
2.242
|
Bedrijfsresultaat (EBIT)
1 |
1.326
|
1.156
|
1.434
|
1.702
|
1.770
|
1.720
|
1.838
|
1.982
|
Operationele Marge
|
20,02%
|
18,95%
|
20,5%
|
20,4%
|
21,03%
|
20,26%
|
20,65%
|
21,05%
|
Resultaat voor belastingen (EBT)
1 |
1.156
|
961,9
|
1.257
|
1.383
|
1.550
|
1.547
|
1.673
|
1.792
|
Nettowinst (verlies)
1 |
834,8
|
681,2
|
904,5
|
999,5
|
1.148
|
1.128
|
1.207
|
1.299
|
Nettomarge
|
12,61%
|
11,17%
|
12,93%
|
11,99%
|
13,65%
|
13,28%
|
13,57%
|
13,8%
|
WPA
2 |
3,103
|
2,531
|
3,366
|
3,726
|
4,304
|
4,238
|
4,522
|
4,861
|
Free Cash Flow
1 |
1.044
|
1.029
|
952,4
|
1.036
|
1.585
|
1.329
|
1.357
|
1.460
|
FCF-marge
|
15,77%
|
16,87%
|
13,62%
|
12,42%
|
18,83%
|
15,65%
|
15,25%
|
15,51%
|
Kasstroomconversie (ebitda)
|
67,64%
|
73,52%
|
57,7%
|
55,7%
|
80,79%
|
67,84%
|
64,45%
|
65,13%
|
Kasstroomconversie (nettowinst)
|
125,1%
|
151,07%
|
105,3%
|
103,6%
|
137,99%
|
117,84%
|
112,36%
|
112,43%
|
Dividend per aandeel
2 |
1,340
|
1,340
|
1,420
|
1,650
|
1,900
|
2,176
|
2,269
|
2,480
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
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
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
3.396
|
2.833
|
-
|
3.453
|
1.715
|
1.826
|
3.541
|
1.972
|
2.120
|
4.092
|
2.061
|
2.186
|
4.247
|
2.150
|
2.145
|
4.295
|
2.012
|
2.110
|
4.122
|
2.028
|
2.118
|
4.182
|
2.077
|
2.214
|
2.196
|
EBITDA
1 |
-
|
496,9
|
-
|
-
|
-
|
-
|
-
|
456,4
|
495,8
|
-
|
459,5
|
447,2
|
-
|
535
|
531,1
|
-
|
465,2
|
430,4
|
895,6
|
474,8
|
487,8
|
-
|
492
|
554,3
|
536,1
|
Bedrijfsresultaat (EBIT)
1 |
663,5
|
496,9
|
-
|
761,4
|
345,3
|
327,3
|
-
|
401,2
|
436,6
|
837,8
|
402,5
|
461,2
|
863,7
|
477,2
|
477,5
|
954,7
|
408,8
|
406,7
|
815,5
|
415,9
|
426,4
|
872
|
413,5
|
425
|
465,2
|
Operationele Marge
|
19,54%
|
17,54%
|
-
|
22,05%
|
20,13%
|
17,93%
|
-
|
20,34%
|
20,59%
|
20,47%
|
19,53%
|
21,1%
|
20,34%
|
22,2%
|
22,26%
|
22,23%
|
20,31%
|
19,28%
|
19,78%
|
20,51%
|
20,13%
|
20,85%
|
19,91%
|
19,2%
|
21,19%
|
Resultaat voor belastingen (EBT)
1 |
-
|
401
|
-
|
-
|
304,4
|
279,7
|
-
|
354,2
|
397,1
|
-
|
361,1
|
270,9
|
-
|
446,2
|
434
|
-
|
387,1
|
282,3
|
669,4
|
373,1
|
380,1
|
-
|
381,8
|
396,9
|
424,4
|
Nettowinst (verlies)
1 |
419,5
|
285,7
|
-
|
481,3
|
217,7
|
205,5
|
423,2
|
258,3
|
289,8
|
548,1
|
263,6
|
187,8
|
451,4
|
330,5
|
320,5
|
651
|
286,2
|
211,3
|
497,5
|
275,9
|
283,8
|
576
|
271,5
|
290,9
|
-
|
Nettomarge
|
12,35%
|
10,09%
|
-
|
13,94%
|
12,69%
|
11,26%
|
11,95%
|
13,1%
|
13,67%
|
13,39%
|
12,79%
|
8,59%
|
10,63%
|
15,37%
|
14,94%
|
15,16%
|
14,22%
|
10,02%
|
12,07%
|
13,6%
|
13,4%
|
13,77%
|
13,07%
|
13,14%
|
-
|
WPA
2 |
-
|
1,060
|
-
|
1,788
|
0,8120
|
0,7660
|
-
|
0,9620
|
1,078
|
2,040
|
0,9840
|
0,7020
|
1,686
|
1,232
|
1,220
|
2,450
|
1,053
|
0,8010
|
1,850
|
1,046
|
1,079
|
2,200
|
1,027
|
1,101
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,420
|
-
|
-
|
-
|
-
|
1,650
|
1,650
|
-
|
-
|
-
|
-
|
1,900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,698
|
-
|
Datum van publicatie
|
13-02-20
|
31-07-20
|
11-02-21
|
30-07-21
|
04-11-21
|
10-02-22
|
10-02-22
|
05-05-22
|
29-07-22
|
29-07-22
|
03-11-22
|
09-02-23
|
09-02-23
|
04-05-23
|
31-07-23
|
31-07-23
|
08-11-23
|
15-02-24
|
15-02-24
|
03-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.481
|
2.603
|
2.524
|
2.319
|
2.006
|
1.793
|
1.166
|
664
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,607
x
|
1,86
x
|
1,529
x
|
1,247
x
|
1,023
x
|
0,9153
x
|
0,5538
x
|
0,296
x
|
Free Cash Flow
1 |
1.044
|
1.029
|
952
|
1.036
|
1.585
|
1.329
|
1.357
|
1.460
|
ROE (netto-inkomsten/eigen vermogen)
|
17,2%
|
13,6%
|
17%
|
16,2%
|
19,2%
|
17,2%
|
16,8%
|
16,9%
|
ROA (netto-inkomsten/totale activa)
|
7,54%
|
5,51%
|
6,72%
|
7,03%
|
8,76%
|
7,78%
|
8,09%
|
8,41%
|
Totale activa
1 |
11.065
|
12.365
|
13.467
|
14.221
|
13.117
|
14.489
|
14.932
|
15.444
|
Nettoactief per aandeel
2 |
19,00
|
18,30
|
21,40
|
24,90
|
25,20
|
27,30
|
29,80
|
31,70
|
Cashflow per aandeel
2 |
4,610
|
4,320
|
4,140
|
4,610
|
6,880
|
6,130
|
6,150
|
6,760
|
Capex
1 |
195
|
133
|
171
|
178
|
253
|
226
|
240
|
265
|
Capex/omzet
|
2,95%
|
2,18%
|
2,44%
|
2,13%
|
3,01%
|
2,66%
|
2,7%
|
2,81%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
101,1
EUR Gemiddelde koersdoel
97,94
EUR Spread / Gemiddelde doel -3,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,44% | 29,41 mld. | | +1,55% | 149 mld. | | +26,06% | 141 mld. | | +37,13% | 132 mld. | | +15,98% | 64,53 mld. | | +1,16% | 38,87 mld. | | +101,56% | 36,42 mld. | | +7,40% | 32,41 mld. | | -13,12% | 30,91 mld. | | +28,66% | 26,67 mld. |
Elektrische componenten & apparatuur - Andere
|