Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
141
USD
|
+1,16%
|
|
-2,24%
|
+23,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.188
|
18.346
|
21.625
|
19.927
|
27.570
|
34.190
|
-
|
-
|
Bedrijfswaarde
1 |
15.780
|
19.555
|
22.716
|
20.863
|
28.835
|
34.844
|
34.090
|
33.313
|
K/w-verhouding
|
35,7
x
|
72,7
x
|
51
x
|
56,4
x
|
41
x
|
41,4
x
|
34,8
x
|
29,5
x
|
Dividendrendement
|
1,22%
|
1,02%
|
0,93%
|
1,09%
|
1,15%
|
1,02%
|
1,09%
|
1,13%
|
Marktkapitalisatie/omzet
|
2,7
x
|
3,76
x
|
4,16
x
|
3,61
x
|
3,74
x
|
3,99
x
|
3,79
x
|
3,59
x
|
Bedrijfswaarde/omzet
|
3,01
x
|
4,01
x
|
4,37
x
|
3,78
x
|
3,92
x
|
4,07
x
|
3,78
x
|
3,49
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
25,2
x
|
26,5
x
|
23
x
|
20,7
x
|
20
x
|
17,9
x
|
16,1
x
|
Bedrijfswaarde/FCF
|
25,7
x
|
30,5
x
|
68,8
x
|
53,8
x
|
48,1
x
|
34,7
x
|
30
x
|
27,1
x
|
FCF Yield
|
3,88%
|
3,28%
|
1,45%
|
1,86%
|
2,08%
|
2,88%
|
3,33%
|
3,69%
|
Price to Book
|
4,8
x
|
6,19
x
|
6,72
x
|
5,7
x
|
2,72
x
|
3,2
x
|
3,01
x
|
2,82
x
|
Aantal aandelen (in duizenden)
|
180.079
|
180.232
|
180.325
|
180.222
|
241.078
|
242.447
|
-
|
-
|
Referentieprijs
2 |
78,79
|
101,8
|
119,9
|
110,6
|
114,4
|
141,0
|
141,0
|
141,0
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.249
|
4.876
|
5.195
|
5.522
|
7.364
|
8.559
|
9.027
|
9.535
|
EBITDA
1 |
984
|
776
|
856
|
908
|
1.392
|
1.739
|
1.902
|
2.072
|
Bedrijfsresultaat (EBIT)
1 |
727
|
525
|
611
|
672
|
1.072
|
1.365
|
1.518
|
1.668
|
Operationele Marge
|
13,85%
|
10,77%
|
11,76%
|
12,17%
|
14,56%
|
15,94%
|
16,82%
|
17,49%
|
Resultaat voor belastingen (EBT)
1 |
416
|
285
|
511
|
440
|
635
|
1.013
|
1.280
|
1.473
|
Nettowinst (verlies)
1 |
401
|
254
|
427
|
355
|
609
|
827,4
|
1.009
|
1.138
|
Nettomarge
|
7,64%
|
5,21%
|
8,22%
|
6,43%
|
8,27%
|
9,67%
|
11,18%
|
11,93%
|
WPA
2 |
2,210
|
1,400
|
2,350
|
1,960
|
2,790
|
3,406
|
4,056
|
4,778
|
Free Cash Flow
1 |
613
|
641
|
330
|
388
|
599
|
1.004
|
1.136
|
1.230
|
FCF-marge
|
11,68%
|
13,15%
|
6,35%
|
7,03%
|
8,13%
|
11,73%
|
12,59%
|
12,9%
|
Kasstroomconversie (ebitda)
|
62,3%
|
82,6%
|
38,55%
|
42,73%
|
43,03%
|
57,74%
|
59,73%
|
59,37%
|
Kasstroomconversie (nettowinst)
|
152,87%
|
252,36%
|
77,28%
|
109,3%
|
98,36%
|
121,35%
|
112,63%
|
108,11%
|
Dividend per aandeel
2 |
0,9600
|
1,040
|
1,120
|
1,200
|
1,320
|
1,439
|
1,536
|
1,593
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.323
|
1.272
|
1.364
|
1.380
|
1.506
|
1.448
|
1.722
|
2.076
|
2.118
|
2.033
|
2.144
|
2.176
|
2.214
|
2.134
|
2.249
|
EBITDA
1 |
206
|
174
|
215
|
245
|
274
|
236
|
329
|
411
|
416
|
391
|
435,3
|
453,2
|
465,4
|
556,2
|
491,7
|
Bedrijfsresultaat (EBIT)
1 |
147
|
116
|
155
|
187
|
214
|
167
|
259
|
315
|
313
|
294
|
340,5
|
360,3
|
370
|
336,1
|
397,2
|
Operationele Marge
|
11,11%
|
9,12%
|
11,36%
|
13,55%
|
14,21%
|
11,53%
|
15,04%
|
15,17%
|
14,78%
|
14,46%
|
15,88%
|
16,56%
|
16,71%
|
15,75%
|
17,67%
|
Resultaat voor belastingen (EBT)
1 |
126
|
98
|
136
|
17
|
189
|
126
|
114
|
185
|
210
|
196
|
249,8
|
264
|
287,6
|
-
|
-
|
Nettowinst (verlies)
1 |
113
|
82
|
112
|
12
|
149
|
99
|
92
|
152
|
266
|
153
|
214,2
|
229,8
|
239,7
|
203,1
|
243,5
|
Nettomarge
|
8,54%
|
6,45%
|
8,21%
|
0,87%
|
9,89%
|
6,84%
|
5,34%
|
7,32%
|
12,56%
|
7,53%
|
9,99%
|
10,56%
|
10,83%
|
9,52%
|
10,83%
|
WPA
2 |
0,6200
|
0,4500
|
0,6200
|
0,0700
|
0,8200
|
0,5400
|
0,4500
|
0,6300
|
1,100
|
0,6300
|
0,8729
|
0,9089
|
0,9619
|
0,8098
|
0,9764
|
Dividend per aandeel
2 |
0,2800
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3300
|
0,3300
|
-
|
0,3300
|
-
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
-
|
Datum van publicatie
|
03-02-22
|
04-05-22
|
02-08-22
|
01-11-22
|
07-02-23
|
04-05-23
|
02-08-23
|
31-10-23
|
06-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.592
|
1.209
|
1.091
|
936
|
1.265
|
654
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
99,4
|
877
|
Hefboom (schuld/ebitda)
|
1,618
x
|
1,558
x
|
1,275
x
|
1,031
x
|
0,9088
x
|
0,376
x
|
-
|
-
|
Free Cash Flow
1 |
613
|
641
|
330
|
388
|
599
|
1.004
|
1.136
|
1.230
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
8,57%
|
13,8%
|
15,4%
|
12,1%
|
9,28%
|
10%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
7,33%
|
3,09%
|
5,02%
|
4,38%
|
5,06%
|
4,84%
|
5,93%
|
6,49%
|
Totale activa
1 |
5.473
|
8.230
|
8.513
|
8.114
|
12.032
|
17.088
|
17.024
|
17.530
|
Nettoactief per aandeel
2 |
16,40
|
16,50
|
17,80
|
19,40
|
42,10
|
44,10
|
46,80
|
50,00
|
Cashflow per aandeel
2 |
4,630
|
4,550
|
2,960
|
3,290
|
3,840
|
5,720
|
6,550
|
7,300
|
Capex
1 |
226
|
183
|
208
|
208
|
271
|
388
|
407
|
433
|
Capex/omzet
|
4,31%
|
3,75%
|
4%
|
3,77%
|
3,68%
|
4,54%
|
4,5%
|
4,54%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
141
USD Gemiddelde koersdoel
146,9
USD Spread / Gemiddelde doel +4,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,31% | 34,19 mld. | | +15,70% | 88,8 mld. | | +15,37% | 68,32 mld. | | +20,31% | 37,54 mld. | | +5,69% | 27,45 mld. | | +6,08% | 26,46 mld. | | +1,10% | 26,21 mld. | | +19,51% | 25,26 mld. | | +2,85% | 22,44 mld. | | +20,28% | 19,04 mld. |
Industriële machines & uitrusting - Andere
|