Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,43
USD
|
+1,58%
|
|
+3,88%
|
-5,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.896
|
6.404
|
6.911
|
8.199
|
6.223
|
5.795
|
-
|
-
|
Bedrijfswaarde
1 |
15.539
|
15.692
|
16.580
|
17.771
|
14.052
|
13.168
|
12.705
|
12.100
|
K/w-verhouding
|
-13,9
x
|
-9,57
x
|
-20,5
x
|
47,7
x
|
13,4
x
|
10,2
x
|
7,22
x
|
8,14
x
|
Dividendrendement
|
10,6%
|
1,78%
|
1,66%
|
1,54%
|
2,05%
|
3,42%
|
3,11%
|
3,03%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,2
x
|
1,3
x
|
1,28
x
|
1,25
x
|
1,19
x
|
1,1
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
3,03
x
|
2,95
x
|
3,12
x
|
2,78
x
|
2,82
x
|
2,7
x
|
2,42
x
|
2,22
x
|
Bedrijfswaarde/EBITDA
|
6,26
x
|
7,14
x
|
7,49
x
|
7,26
x
|
5,94
x
|
5,05
x
|
4,69
x
|
4,26
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
38,2
x
|
35,7
x
|
31,8
x
|
16,5
x
|
14,2
x
|
12,4
x
|
8,34
x
|
FCF Yield
|
3,8%
|
2,62%
|
2,8%
|
3,14%
|
6,05%
|
7,05%
|
8,09%
|
12%
|
Price to Book
|
1,88
x
|
2,13
x
|
2,33
x
|
2,42
x
|
1,66
x
|
1,28
x
|
1,11
x
|
0,98
x
|
Aantal aandelen (in duizenden)
|
743.503
|
815.846
|
821.767
|
903.991
|
912.498
|
901.180
|
-
|
-
|
Referentieprijs
2 |
7,930
|
7,850
|
8,410
|
9,070
|
6,820
|
6,430
|
6,430
|
6,430
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.126
|
5.315
|
5.307
|
6.395
|
4.983
|
4.879
|
5.260
|
5.440
|
EBITDA
1 |
2.483
|
2.199
|
2.213
|
2.447
|
2.365
|
2.607
|
2.710
|
2.840
|
Bedrijfsresultaat (EBIT)
1 |
196
|
41
|
15
|
560
|
510
|
1.208
|
1.337
|
1.429
|
Operationele Marge
|
3,82%
|
0,77%
|
0,28%
|
8,76%
|
10,23%
|
24,77%
|
25,41%
|
26,26%
|
Resultaat voor belastingen (EBT)
1 |
-522
|
-779
|
-471
|
237
|
-67
|
879
|
1.037
|
921
|
Nettowinst (verlies)
1 |
-424
|
-632
|
-341
|
173
|
463
|
539,6
|
809
|
719
|
Nettomarge
|
-8,27%
|
-11,89%
|
-6,43%
|
2,71%
|
9,29%
|
11,06%
|
15,38%
|
13,22%
|
WPA
2 |
-0,5700
|
-0,8200
|
-0,4100
|
0,1900
|
0,5100
|
0,6300
|
0,8900
|
0,7900
|
Free Cash Flow
1 |
590
|
410,5
|
465
|
558
|
850,8
|
928,7
|
1.027
|
1.450
|
FCF-marge
|
11,51%
|
7,72%
|
8,76%
|
8,73%
|
17,07%
|
19,04%
|
19,53%
|
26,65%
|
Kasstroomconversie (ebitda)
|
23,76%
|
18,67%
|
21,01%
|
22,8%
|
35,98%
|
35,62%
|
37,91%
|
51,07%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
322,54%
|
183,77%
|
172,11%
|
127%
|
201,67%
|
Dividend per aandeel
2 |
0,8400
|
0,1400
|
0,1400
|
0,1400
|
0,1400
|
0,2200
|
0,2000
|
0,1950
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
1.381
|
1.545
|
1.601
|
1.604
|
1.645
|
1.612
|
1.593
|
1.589
|
1.222
|
1.209
|
1.214
|
1.223
|
1.244
|
1.274
|
1.251
|
EBITDA
1 |
574
|
601
|
597
|
620
|
629
|
625
|
651
|
-
|
599
|
614
|
660,9
|
648,1
|
672,1
|
723,2
|
704
|
Bedrijfsresultaat (EBIT)
1 |
10
|
76
|
211
|
67
|
206
|
43
|
123
|
216,1
|
263
|
195
|
308,6
|
303,9
|
330,4
|
320,2
|
360
|
Operationele Marge
|
0,72%
|
4,92%
|
13,18%
|
4,18%
|
12,52%
|
2,67%
|
7,72%
|
13,6%
|
21,52%
|
16,13%
|
25,41%
|
24,84%
|
26,55%
|
25,13%
|
28,78%
|
Resultaat voor belastingen (EBT)
1 |
-96
|
71
|
130
|
-119
|
155
|
-130
|
39
|
-
|
89
|
-
|
269
|
234
|
271
|
256
|
287
|
Nettowinst (verlies)
1 |
-58
|
52
|
92
|
-122
|
151
|
-90
|
92
|
-
|
576
|
-
|
202
|
176
|
203
|
200
|
224
|
Nettomarge
|
-4,2%
|
3,37%
|
5,75%
|
-7,61%
|
9,18%
|
-5,58%
|
5,78%
|
-
|
47,14%
|
-
|
16,64%
|
14,39%
|
16,31%
|
15,7%
|
17,91%
|
WPA
2 |
-0,0700
|
0,0600
|
0,1000
|
-0,1300
|
0,1600
|
-0,1000
|
0,1000
|
-
|
0,5900
|
0,1000
|
0,2200
|
0,1900
|
0,2200
|
0,2200
|
0,2500
|
Dividend per aandeel
2 |
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
-
|
0,0350
|
-
|
0,0575
|
0,0575
|
0,0575
|
0,0575
|
0,0600
|
Datum van publicatie
|
01-03-22
|
05-05-22
|
04-08-22
|
03-11-22
|
28-02-23
|
02-05-23
|
08-08-23
|
02-11-23
|
28-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.643
|
9.288
|
9.669
|
9.572
|
7.829
|
7.373
|
6.911
|
6.305
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,884
x
|
4,224
x
|
4,369
x
|
3,912
x
|
3,31
x
|
2,828
x
|
2,55
x
|
2,22
x
|
Free Cash Flow
1 |
590
|
410
|
465
|
558
|
851
|
929
|
1.027
|
1.450
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
-8,81%
|
-10,8%
|
6,53%
|
12,2%
|
16,6%
|
18,1%
|
18,3%
|
ROA (netto-inkomsten/totale activa)
|
-2,55%
|
-3,93%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
16.646
|
16.100
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
4,230
|
3,680
|
3,600
|
3,740
|
4,110
|
5,040
|
5,770
|
6,550
|
Cashflow per aandeel
|
2,510
|
1,800
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.371
|
956
|
-
|
-
|
807
|
1.051
|
1.092
|
-
|
Capex/omzet
|
26,75%
|
17,99%
|
-
|
-
|
16,19%
|
21,54%
|
20,76%
|
-
|
Datum van publicatie
|
05-03-20
|
25-02-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,43
USD Gemiddelde koersdoel
9,371
USD Spread / Gemiddelde doel +45,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,72% | 5,79 mld. | | -5,33% | 42,32 mld. | | -2,24% | 10,83 mld. | | -5,91% | 7,84 mld. | | +5,63% | 2,9 mld. | | +6,61% | 2,22 mld. | | +7,69% | 1,71 mld. | | +28,06% | 1,61 mld. | | +5,71% | 1,53 mld. | | +2,83% | 1,52 mld. |
Beveiliging & Bewaking
|