Geschatte realtime
Cboe BZX
18:33:18 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,08
USD
|
-0,32%
|
|
-4,64%
|
-25,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.324
|
11.289
|
14.254
|
7.707
|
6.679
|
4.993
|
-
|
-
|
Bedrijfswaarde
1 |
12.365
|
13.734
|
16.447
|
13.364
|
12.340
|
10.610
|
10.337
|
10.568
|
K/w-verhouding
|
8
x
|
10,6
x
|
8,27
x
|
-5,2
x
|
14
x
|
16,9
x
|
6,98
x
|
7,75
x
|
Dividendrendement
|
3,22%
|
2,69%
|
2,32%
|
4,95%
|
5,75%
|
7,71%
|
7,66%
|
7,66%
|
Marktkapitalisatie/omzet
|
0,46
x
|
0,58
x
|
0,65
x
|
0,39
x
|
0,34
x
|
0,3
x
|
0,3
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
0,71
x
|
0,75
x
|
0,68
x
|
0,63
x
|
0,63
x
|
0,63
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
6,18
x
|
5,88
x
|
5,72
x
|
7,28
x
|
7,95
x
|
7,34
x
|
6,41
x
|
5,92
x
|
Bedrijfswaarde/FCF
|
17,7
x
|
12,6
x
|
9,96
x
|
16,3
x
|
33,7
x
|
24,7
x
|
13,6
x
|
13
x
|
FCF Yield
|
5,65%
|
7,94%
|
10%
|
6,14%
|
2,97%
|
4,05%
|
7,37%
|
7,69%
|
Price to Book
|
2,91
x
|
2,95
x
|
2,86
x
|
3,27
x
|
2,84
x
|
1,86
x
|
1,67
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
63.200
|
62.547
|
60.743
|
54.478
|
54.853
|
54.636
|
-
|
-
|
Referentieprijs
2 |
147,5
|
180,5
|
234,7
|
141,5
|
121,8
|
91,38
|
91,38
|
91,38
|
Datum van publicatie
|
27-01-20
|
27-01-21
|
26-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.419
|
19.456
|
21.985
|
19.724
|
19.455
|
16.810
|
16.488
|
17.010
|
EBITDA
1 |
2.001
|
2.336
|
2.873
|
1.835
|
1.552
|
1.445
|
1.614
|
1.786
|
Bedrijfsresultaat (EBIT)
1 |
1.414
|
1.768
|
2.379
|
1.360
|
1.191
|
1.062
|
1.228
|
1.367
|
Operationele Marge
|
6,92%
|
9,09%
|
10,82%
|
6,9%
|
6,12%
|
6,32%
|
7,45%
|
8,03%
|
Resultaat voor belastingen (EBT)
1 |
1.552
|
1.455
|
2.332
|
-1.227
|
593
|
404,7
|
846,6
|
863
|
Nettowinst (verlies)
1 |
1.184
|
1.081
|
1.783
|
-1.519
|
481
|
294,4
|
721,5
|
658
|
Nettomarge
|
5,8%
|
5,56%
|
8,11%
|
-7,7%
|
2,47%
|
1,75%
|
4,38%
|
3,87%
|
WPA
2 |
18,45
|
17,07
|
28,36
|
-27,18
|
8,720
|
5,406
|
13,09
|
11,79
|
Free Cash Flow
1 |
698
|
1.090
|
1.651
|
820
|
366
|
429,3
|
761,7
|
813
|
FCF-marge
|
3,42%
|
5,6%
|
7,51%
|
4,16%
|
1,88%
|
2,55%
|
4,62%
|
4,78%
|
Kasstroomconversie (ebitda)
|
34,88%
|
46,66%
|
57,47%
|
44,69%
|
23,58%
|
29,71%
|
47,2%
|
45,51%
|
Kasstroomconversie (nettowinst)
|
58,95%
|
100,83%
|
92,6%
|
-
|
76,09%
|
145,85%
|
105,57%
|
123,56%
|
Dividend per aandeel
2 |
4,750
|
4,850
|
5,450
|
7,000
|
7,000
|
7,041
|
7,000
|
7,000
|
Datum van publicatie
|
27-01-20
|
27-01-21
|
26-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
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 |
5.815
|
4.920
|
5.097
|
4.784
|
4.923
|
4.649
|
4.792
|
4.926
|
5.088
|
4.490
|
3.960
|
4.100
|
4.262
|
3.760
|
4.151
|
EBITDA
1 |
618
|
575
|
575
|
383
|
302
|
340
|
441
|
406
|
365
|
284
|
330,7
|
407,4
|
444,7
|
343,7
|
372
|
Bedrijfsresultaat (EBIT)
1 |
502
|
463
|
461
|
265
|
171
|
251
|
352
|
322
|
266
|
195
|
223,1
|
297,4
|
343,8
|
243,1
|
276
|
Operationele Marge
|
8,63%
|
9,41%
|
9,04%
|
5,54%
|
3,47%
|
5,4%
|
7,35%
|
6,54%
|
5,23%
|
4,34%
|
5,63%
|
7,25%
|
8,07%
|
6,47%
|
6,65%
|
Resultaat voor belastingen (EBT)
1 |
471
|
427
|
-332
|
200
|
-1.523
|
-109
|
204
|
172
|
326
|
-177
|
116,8
|
201,6
|
263,5
|
196
|
113
|
Nettowinst (verlies)
1 |
298
|
313
|
-371
|
143
|
-1.605
|
-179
|
85
|
83
|
491
|
-259
|
108,6
|
192,1
|
252,6
|
155
|
91
|
Nettomarge
|
5,12%
|
6,36%
|
-7,28%
|
2,99%
|
-32,6%
|
-3,85%
|
1,77%
|
1,68%
|
9,65%
|
-5,77%
|
2,74%
|
4,69%
|
5,93%
|
4,12%
|
2,19%
|
WPA
2 |
4,900
|
5,330
|
-6,620
|
2,600
|
-29,35
|
-3,270
|
1,550
|
1,530
|
8,900
|
-4,720
|
2,120
|
3,495
|
4,486
|
2,395
|
1,640
|
Dividend per aandeel
2 |
1,400
|
-
|
-
|
-
|
1,750
|
-
|
1,750
|
1,750
|
1,750
|
1,750
|
1,750
|
1,750
|
1,750
|
1,750
|
1,750
|
Datum van publicatie
|
26-01-22
|
25-04-22
|
25-07-22
|
20-10-22
|
30-01-23
|
24-04-23
|
24-07-23
|
25-10-23
|
29-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.041
|
2.445
|
2.193
|
5.657
|
5.661
|
5.617
|
5.345
|
5.575
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,52
x
|
1,047
x
|
0,7633
x
|
3,083
x
|
3,648
x
|
3,887
x
|
3,312
x
|
3,121
x
|
Free Cash Flow
1 |
698
|
1.090
|
1.651
|
820
|
366
|
429
|
762
|
813
|
ROE (netto-inkomsten/eigen vermogen)
|
37,4%
|
33,6%
|
40,8%
|
-42,3%
|
38%
|
27,4%
|
31,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,52%
|
5,99%
|
8,21%
|
5,87%
|
5,18%
|
4,1%
|
4,92%
|
-
|
Totale activa
1 |
21.455
|
18.058
|
21.706
|
-25.879
|
9.284
|
7.183
|
14.665
|
-
|
Nettoactief per aandeel
2 |
50,70
|
61,30
|
82,10
|
43,30
|
42,90
|
49,10
|
54,80
|
64,70
|
Cashflow per aandeel
2 |
19,20
|
23,70
|
34,60
|
24,90
|
16,60
|
19,70
|
19,40
|
-
|
Capex
1 |
532
|
410
|
525
|
570
|
549
|
603
|
561
|
559
|
Capex/omzet
|
2,61%
|
2,11%
|
2,39%
|
2,89%
|
2,82%
|
3,59%
|
3,4%
|
3,28%
|
Datum van publicatie
|
27-01-20
|
27-01-21
|
26-01-22
|
30-01-23
|
29-01-24
|
-
|
-
|
-
|
Laatste slotkoers
91,38
USD Gemiddelde koersdoel
105,3
USD Spread / Gemiddelde doel +15,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,22% | 4,99 mld. | | +30,18% | 32,3 mld. | | +50,82% | 7,8 mld. | | +95,69% | 7,29 mld. | | +27,99% | 4,29 mld. | | +18,08% | 3,59 mld. | | +48,02% | 3,55 mld. | | +23,65% | 3,5 mld. | | +3,67% | 3,28 mld. | | -0,34% | 3 mld. |
Huishoudelijke apparaten
|