Beurs gesloten -
Nyse
22:00:03 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
156
USD
|
+4,12%
|
|
+7,44%
|
+9,56%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
57.013
|
92.698
|
102.159
|
81.364
|
67.167
|
72.245
|
-
|
-
|
Bedrijfswaarde
1 |
65.935
|
96.867
|
109.968
|
95.274
|
79.400
|
83.707
|
83.486
|
83.046
|
K/w-verhouding
|
17,7
x
|
21,4
x
|
15,1
x
|
29,6
x
|
16,3
x
|
16,8
x
|
15
x
|
13,8
x
|
Dividendrendement
|
2,33%
|
1,46%
|
1,59%
|
2,34%
|
3,01%
|
2,8%
|
2,86%
|
3,04%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,99
x
|
0,96
x
|
0,75
x
|
0,63
x
|
0,68
x
|
0,65
x
|
0,63
x
|
Bedrijfswaarde/omzet
|
0,84
x
|
1,04
x
|
1,04
x
|
0,87
x
|
0,74
x
|
0,78
x
|
0,75
x
|
0,72
x
|
Bedrijfswaarde/EBITDA
|
9,4
x
|
10,8
x
|
9,19
x
|
14,4
x
|
9,23
x
|
9,61
x
|
8,95
x
|
8,44
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
12,3
x
|
21,6
x
|
-63,1
x
|
20,8
x
|
20,1
x
|
20,6
x
|
20,3
x
|
FCF Yield
|
6,2%
|
8,13%
|
4,62%
|
-1,58%
|
4,8%
|
4,99%
|
4,84%
|
4,94%
|
Price to Book
|
4,9
x
|
6,48
x
|
7,83
x
|
7,24
x
|
5
x
|
4,87
x
|
4,41
x
|
4,27
x
|
Aantal aandelen (in duizenden)
|
506.737
|
500.773
|
479.124
|
460.310
|
461.662
|
462.637
|
-
|
-
|
Referentieprijs
2 |
112,5
|
185,1
|
213,2
|
176,8
|
145,5
|
156,2
|
156,2
|
156,2
|
Datum van publicatie
|
03-03-20
|
02-03-21
|
01-03-22
|
28-02-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
78.112
|
93.561
|
106.005
|
109.120
|
107.412
|
106.962
|
110.811
|
114.882
|
EBITDA
1 |
7.015
|
9.008
|
11.970
|
6.596
|
8.600
|
8.710
|
9.326
|
9.842
|
Bedrijfsresultaat (EBIT)
1 |
4.658
|
6.523
|
9.328
|
3.896
|
5.707
|
5.916
|
6.491
|
6.994
|
Operationele Marge
|
5,96%
|
6,97%
|
8,8%
|
3,57%
|
5,31%
|
5,53%
|
5,86%
|
6,09%
|
Resultaat voor belastingen (EBT)
1 |
4.190
|
5.546
|
8.907
|
3.418
|
5.297
|
5.530
|
6.107
|
6.575
|
Nettowinst (verlies)
1 |
3.281
|
4.368
|
6.946
|
2.780
|
4.138
|
4.304
|
4.759
|
5.092
|
Nettomarge
|
4,2%
|
4,67%
|
6,55%
|
2,55%
|
3,85%
|
4,02%
|
4,29%
|
4,43%
|
WPA
2 |
6,360
|
8,640
|
14,10
|
5,980
|
8,940
|
9,320
|
10,38
|
11,31
|
Free Cash Flow
1 |
4.090
|
7.876
|
5.081
|
-1.510
|
3.815
|
4.175
|
4.044
|
4.100
|
FCF-marge
|
5,24%
|
8,42%
|
4,79%
|
-1,38%
|
3,55%
|
3,9%
|
3,65%
|
3,57%
|
Kasstroomconversie (ebitda)
|
58,3%
|
87,43%
|
42,45%
|
-
|
44,36%
|
47,93%
|
43,36%
|
41,65%
|
Kasstroomconversie (nettowinst)
|
124,66%
|
180,31%
|
73,15%
|
-
|
92,19%
|
96,99%
|
84,98%
|
80,52%
|
Dividend per aandeel
2 |
2,620
|
2,700
|
3,380
|
4,140
|
4,380
|
4,367
|
4,470
|
4,741
|
Datum van publicatie
|
03-03-20
|
02-03-21
|
01-03-22
|
28-02-23
|
05-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
25.652
|
30.996
|
25.170
|
26.037
|
26.518
|
31.395
|
25.322
|
24.773
|
25.398
|
31.919
|
24.531
|
25.197
|
26.064
|
30.962
|
25.369
|
EBITDA
1 |
2.668
|
2.811
|
2.040
|
979
|
1.708
|
1.869
|
2.018
|
1.896
|
2.064
|
2.622
|
2.043
|
2.080
|
2.116
|
2.483
|
2.115
|
Bedrijfsresultaat (EBIT)
1 |
2.010
|
2.121
|
1.346
|
321
|
1.022
|
1.172
|
1.328
|
1.197
|
1.317
|
1.865
|
1.296
|
1.394
|
1.428
|
1.768
|
1.434
|
Operationele Marge
|
7,84%
|
6,84%
|
5,35%
|
1,23%
|
3,85%
|
3,73%
|
5,24%
|
4,83%
|
5,19%
|
5,84%
|
5,28%
|
5,53%
|
5,48%
|
5,71%
|
5,65%
|
Resultaat voor belastingen (EBT)
1 |
1.911
|
2.017
|
1.249
|
217
|
909
|
1.043
|
1.204
|
1.072
|
1.235
|
1.786
|
1.219
|
1.294
|
1.332
|
1.680
|
1.355
|
Nettowinst (verlies)
1 |
1.488
|
1.544
|
1.009
|
183
|
712
|
876
|
950
|
835
|
971
|
1.382
|
942
|
1.009
|
1.039
|
1.308
|
1.054
|
Nettomarge
|
5,8%
|
4,98%
|
4,01%
|
0,7%
|
2,68%
|
2,79%
|
3,75%
|
3,37%
|
3,82%
|
4,33%
|
3,84%
|
4%
|
3,99%
|
4,22%
|
4,15%
|
WPA
2 |
3,040
|
3,210
|
2,160
|
0,3900
|
1,540
|
1,890
|
2,050
|
1,800
|
2,100
|
2,980
|
2,030
|
2,187
|
2,255
|
2,844
|
2,290
|
Dividend per aandeel
2 |
0,9000
|
0,9000
|
0,9000
|
1,080
|
1,080
|
1,080
|
1,080
|
1,100
|
1,100
|
1,100
|
1,100
|
1,110
|
1,115
|
1,115
|
1,120
|
Datum van publicatie
|
17-11-21
|
01-03-22
|
18-05-22
|
17-08-22
|
16-11-22
|
28-02-23
|
17-05-23
|
16-08-23
|
15-11-23
|
05-03-24
|
22-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
8.922
|
4.169
|
7.809
|
13.910
|
12.233
|
11.462
|
11.241
|
10.800
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,272
x
|
0,4628
x
|
0,6524
x
|
2,109
x
|
1,422
x
|
1,316
x
|
1,205
x
|
1,097
x
|
Free Cash Flow
1 |
4.090
|
7.876
|
5.081
|
-1.510
|
3.815
|
4.175
|
4.044
|
4.100
|
ROE (netto-inkomsten/eigen vermogen)
|
28,4%
|
33%
|
49%
|
23,1%
|
33,6%
|
30%
|
30%
|
29,7%
|
ROA (netto-inkomsten/totale activa)
|
7,81%
|
9,29%
|
12,7%
|
5,19%
|
7,61%
|
7,67%
|
8,28%
|
8,1%
|
Totale activa
1 |
42.034
|
47.019
|
54.588
|
53.573
|
54.347
|
56.145
|
57.475
|
62.861
|
Nettoactief per aandeel
2 |
23,00
|
28,60
|
27,20
|
24,40
|
29,10
|
32,00
|
35,40
|
36,60
|
Cashflow per aandeel
2 |
13,80
|
20,80
|
17,50
|
8,650
|
18,60
|
15,70
|
17,60
|
21,80
|
Capex
1 |
3.027
|
2.649
|
3.544
|
5.528
|
4.806
|
3.664
|
4.262
|
4.450
|
Capex/omzet
|
3,88%
|
2,83%
|
3,34%
|
5,07%
|
4,47%
|
3,43%
|
3,85%
|
3,87%
|
Datum van publicatie
|
03-03-20
|
02-03-21
|
01-03-22
|
28-02-23
|
05-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
156,2
USD Gemiddelde koersdoel
175,8
USD Spread / Gemiddelde doel +12,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,56% | 72,25 mld. | | -10,87% | 65,31 mld. | | +0,71% | 30,11 mld. | | +35,09% | 26,26 mld. | | +20,01% | 15,33 mld. | | +32,12% | 11,69 mld. | | +6,48% | 8,26 mld. | | -2,78% | 6,95 mld. | | +8,62% | 5,05 mld. | | -6,72% | 3,55 mld. |
Korting winkels - NEC
|