Beurs gesloten -
Nasdaq
22:00:00 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
317,9
USD
|
-0,62%
|
|
+0,66%
|
+16,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.774
|
20.491
|
31.808
|
13.238
|
14.038
|
16.346
|
-
|
-
|
Bedrijfswaarde
1 |
15.021
|
21.568
|
32.467
|
15.156
|
16.121
|
17.838
|
17.172
|
16.674
|
K/w-verhouding
|
25,6
x
|
41,1
x
|
38,4
x
|
29,1
x
|
47,8
x
|
35,1
x
|
27,3
x
|
22,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,07
x
|
4,61
x
|
5,65
x
|
2,29
x
|
3,06
x
|
3,42
x
|
3,18
x
|
2,98
x
|
Bedrijfswaarde/omzet
|
3,35
x
|
4,85
x
|
5,77
x
|
2,62
x
|
3,52
x
|
3,73
x
|
3,34
x
|
3,04
x
|
Bedrijfswaarde/EBITDA
|
15,5
x
|
23,6
x
|
25
x
|
12,3
x
|
19,6
x
|
18,7
x
|
15,6
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
24,1
x
|
23,9
x
|
32,1
x
|
36,7
x
|
-177
x
|
27,2
x
|
21,4
x
|
18,4
x
|
FCF Yield
|
4,15%
|
4,18%
|
3,11%
|
2,72%
|
-0,56%
|
3,67%
|
4,67%
|
5,42%
|
Price to Book
|
7,5
x
|
9,58
x
|
10,7
x
|
4,83
x
|
4,63
x
|
4,53
x
|
3,84
x
|
3,26
x
|
Aantal aandelen (in duizenden)
|
53.921
|
53.316
|
53.441
|
51.630
|
51.360
|
51.419
|
-
|
-
|
Referentieprijs
2 |
255,4
|
384,3
|
595,2
|
256,4
|
273,3
|
317,9
|
317,9
|
317,9
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.485
|
4.448
|
5.627
|
5.791
|
4.584
|
4.776
|
5.140
|
5.492
|
EBITDA
1 |
970
|
914
|
1.297
|
1.235
|
824
|
952,7
|
1.099
|
1.205
|
Bedrijfsresultaat (EBIT)
1 |
898
|
847
|
1.225
|
1.168
|
755
|
886,9
|
1.031
|
1.151
|
Operationele Marge
|
20,02%
|
19,04%
|
21,77%
|
20,17%
|
16,47%
|
18,57%
|
20,06%
|
20,95%
|
Resultaat voor belastingen (EBT)
1 |
598
|
560
|
968
|
544
|
334
|
562,7
|
727,4
|
830,5
|
Nettowinst (verlies)
1 |
544
|
504
|
837
|
463
|
296
|
468,8
|
603
|
726,5
|
Nettomarge
|
12,13%
|
11,33%
|
14,87%
|
8%
|
6,46%
|
9,82%
|
11,73%
|
13,23%
|
WPA
2 |
9,970
|
9,350
|
15,52
|
8,800
|
5,720
|
9,053
|
11,66
|
14,13
|
Free Cash Flow
1 |
624
|
901
|
1.010
|
413
|
-91
|
655
|
802,6
|
904
|
FCF-marge
|
13,91%
|
20,26%
|
17,95%
|
7,13%
|
-1,99%
|
13,71%
|
15,61%
|
16,46%
|
Kasstroomconversie (ebitda)
|
64,33%
|
98,58%
|
77,87%
|
33,44%
|
-
|
68,76%
|
73,03%
|
74,99%
|
Kasstroomconversie (nettowinst)
|
114,71%
|
178,77%
|
120,67%
|
89,2%
|
-
|
139,72%
|
133,09%
|
124,43%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
1.467
|
1.432
|
1.468
|
1.378
|
1.503
|
1.405
|
1.214
|
956
|
1.009
|
1.175
|
1.181
|
1.190
|
1.225
|
1.272
|
1.280
|
EBITDA
1 |
319
|
285
|
321
|
291
|
338
|
301
|
257
|
111
|
155
|
234
|
228,3
|
242,9
|
261,4
|
274,3
|
274,5
|
Bedrijfsresultaat (EBIT)
1 |
301
|
266
|
301
|
275
|
322
|
284
|
239
|
94
|
138
|
217
|
209,7
|
220,9
|
240,8
|
267
|
258,7
|
Operationele Marge
|
20,52%
|
18,58%
|
20,5%
|
19,96%
|
21,42%
|
20,21%
|
19,69%
|
9,83%
|
13,68%
|
18,47%
|
17,76%
|
18,57%
|
19,65%
|
20,99%
|
20,2%
|
Resultaat voor belastingen (EBT)
1 |
226
|
250
|
-153
|
222
|
225
|
185
|
171
|
-24
|
2
|
142
|
127,7
|
144,1
|
164,6
|
184,8
|
186,2
|
Nettowinst (verlies)
1 |
191
|
205
|
-98
|
170
|
186
|
150
|
144
|
-15
|
17
|
115
|
102,9
|
118,4
|
132,5
|
145,3
|
154,5
|
Nettomarge
|
13,02%
|
14,32%
|
-6,68%
|
12,34%
|
12,38%
|
10,68%
|
11,86%
|
-1,57%
|
1,68%
|
9,79%
|
8,72%
|
9,95%
|
10,82%
|
11,42%
|
12,07%
|
WPA
2 |
3,550
|
3,830
|
-1,870
|
3,260
|
3,570
|
2,900
|
2,780
|
-0,2800
|
0,3100
|
2,230
|
1,984
|
2,285
|
2,554
|
2,794
|
2,966
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
16-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
15-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.247
|
1.077
|
659
|
1.918
|
2.083
|
1.492
|
827
|
328
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,286
x
|
1,178
x
|
0,5081
x
|
1,553
x
|
2,528
x
|
1,567
x
|
0,7521
x
|
0,2724
x
|
Free Cash Flow
1 |
624
|
901
|
1.010
|
413
|
-91
|
655
|
803
|
904
|
ROE (netto-inkomsten/eigen vermogen)
|
44,5%
|
34,6%
|
38,8%
|
16,2%
|
17,6%
|
17,7%
|
18,2%
|
17,7%
|
ROA (netto-inkomsten/totale activa)
|
12%
|
13,7%
|
14,4%
|
6,74%
|
6,85%
|
8,5%
|
9%
|
8,1%
|
Totale activa
1 |
4.525
|
3.679
|
5.795
|
6.872
|
4.322
|
5.516
|
6.700
|
8.969
|
Nettoactief per aandeel
2 |
34,10
|
40,10
|
55,90
|
53,10
|
59,10
|
70,10
|
82,70
|
97,40
|
Cashflow per aandeel
2 |
12,50
|
-
|
-
|
9,280
|
-0,0800
|
12,90
|
15,70
|
17,40
|
Capex
1 |
61
|
67
|
59
|
75
|
87
|
79
|
83,4
|
87,1
|
Capex/omzet
|
1,36%
|
1,51%
|
1,05%
|
1,3%
|
1,9%
|
1,65%
|
1,62%
|
1,59%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
317,9
USD Gemiddelde koersdoel
333,8
USD Spread / Gemiddelde doel +5,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,30% | 16,35 mld. | | +17,32% | 114 mld. | | -2,15% | 29,67 mld. | | +13,08% | 22,5 mld. | | -8,93% | 19,27 mld. | | -9,23% | 16,93 mld. | | -3,81% | 12,34 mld. | | +2,15% | 11,18 mld. | | +12,54% | 8,49 mld. | | -0,98% | 8,3 mld. |
Elektronische apparatuur & onderdelen - Andere
|