Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,5
USD
|
+1,15%
|
|
+13,02%
|
+5,31%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
32.691
|
47.004
|
34.496
|
48.203
|
54.511
|
-
|
-
|
Bedrijfswaarde
1 |
39.803
|
53.713
|
39.818
|
52.481
|
64.428
|
62.390
|
60.441
|
K/w-verhouding
|
16,8
x
|
29
x
|
10,1
x
|
36,4
x
|
22,4
x
|
19,8
x
|
17,7
x
|
Dividendrendement
|
0,74%
|
0,88%
|
1,45%
|
-
|
1,27%
|
1,35%
|
1,54%
|
Marktkapitalisatie/omzet
|
1,87
x
|
2,28
x
|
1,69
x
|
2,18
x
|
2,11
x
|
2,11
x
|
1,96
x
|
Bedrijfswaarde/omzet
|
2,28
x
|
2,61
x
|
1,95
x
|
2,37
x
|
2,49
x
|
2,42
x
|
2,17
x
|
Bedrijfswaarde/EBITDA
|
15,5
x
|
17,1
x
|
12,2
x
|
14
x
|
12,5
x
|
12,3
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
28,8
x
|
28,4
x
|
28,6
x
|
24,5
x
|
85,6
x
|
22,3
x
|
20
x
|
FCF Yield
|
3,47%
|
3,52%
|
3,49%
|
4,07%
|
1,17%
|
4,48%
|
5,01%
|
Price to Book
|
5,24
x
|
6,83
x
|
4,59
x
|
5,56
x
|
4,14
x
|
4,04
x
|
3,39
x
|
Aantal aandelen (in duizenden)
|
866.687
|
866.585
|
836.262
|
839.047
|
901.012
|
-
|
-
|
Referentieprijs
2 |
37,72
|
54,24
|
41,25
|
57,45
|
60,50
|
60,50
|
60,50
|
Datum van publicatie
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.608
|
17.456
|
20.613
|
20.421
|
22.098
|
25.854
|
25.831
|
27.830
|
EBITDA
1 |
-
|
2.568
|
3.142
|
3.274
|
3.749
|
5.148
|
5.065
|
5.243
|
Bedrijfsresultaat (EBIT)
1 |
-
|
2.232
|
2.804
|
2.894
|
3.207
|
4.053
|
4.138
|
4.498
|
Operationele Marge
|
-
|
12,79%
|
13,6%
|
14,17%
|
14,51%
|
15,68%
|
16,02%
|
16,16%
|
Resultaat voor belastingen (EBT)
1 |
-
|
2.855
|
2.400
|
4.292
|
2.084
|
3.330
|
3.838
|
4.190
|
Nettowinst (verlies)
1 |
-
|
1.982
|
1.664
|
3.534
|
1.349
|
2.513
|
2.818
|
3.098
|
Nettomarge
|
-
|
11,35%
|
8,07%
|
17,31%
|
6,1%
|
9,72%
|
10,91%
|
11,13%
|
WPA
2 |
2,420
|
2,250
|
1,870
|
4,100
|
1,580
|
2,705
|
3,051
|
3,420
|
Free Cash Flow
1 |
-
|
1.380
|
1.893
|
1.390
|
2.138
|
753
|
2.796
|
3.026
|
FCF-marge
|
-
|
7,91%
|
9,18%
|
6,81%
|
9,68%
|
2,91%
|
10,82%
|
10,87%
|
Kasstroomconversie (ebitda)
|
-
|
53,74%
|
60,25%
|
42,46%
|
57,03%
|
14,63%
|
55,2%
|
57,71%
|
Kasstroomconversie (nettowinst)
|
-
|
69,63%
|
113,76%
|
39,33%
|
158,49%
|
29,96%
|
99,21%
|
97,68%
|
Dividend per aandeel
2 |
-
|
0,2800
|
0,4800
|
0,6000
|
-
|
0,7690
|
0,8197
|
0,9288
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
08-02-22
|
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 |
5.133
|
4.654
|
5.211
|
5.451
|
5.105
|
5.273
|
5.992
|
5.731
|
5.102
|
6.182
|
7.121
|
6.574
|
5.928
|
5.920
|
6.799
|
EBITDA
1 |
604
|
729
|
933
|
963
|
639
|
778
|
1.101
|
1.178
|
692
|
1.241
|
1.497
|
1.508
|
951,3
|
1.142
|
1.449
|
Bedrijfsresultaat (EBIT)
1 |
517
|
650
|
857
|
861
|
516
|
642
|
964
|
1.044
|
557
|
927
|
1.221
|
1.237
|
733,3
|
851,2
|
1.202
|
Operationele Marge
|
10,07%
|
13,97%
|
16,45%
|
15,8%
|
10,11%
|
12,18%
|
16,09%
|
18,22%
|
10,92%
|
15%
|
17,14%
|
18,81%
|
12,37%
|
14,38%
|
17,67%
|
Resultaat voor belastingen (EBT)
1 |
405
|
1.688
|
757
|
1.470
|
377
|
509
|
422
|
594
|
559
|
335
|
1.047
|
1.109
|
684,6
|
796,6
|
1.163
|
Nettowinst (verlies)
1 |
324
|
1.379
|
573
|
1.312
|
270
|
373
|
199
|
357
|
420
|
269
|
765,7
|
830,5
|
505,8
|
589,1
|
856,6
|
Nettomarge
|
6,31%
|
29,63%
|
11%
|
24,07%
|
5,29%
|
7,07%
|
3,32%
|
6,23%
|
8,23%
|
4,35%
|
10,75%
|
12,63%
|
8,53%
|
9,95%
|
12,6%
|
WPA
2 |
0,3600
|
1,580
|
0,6700
|
1,530
|
0,3200
|
0,4400
|
0,2300
|
0,4200
|
0,4900
|
0,2900
|
0,8320
|
0,8857
|
0,5190
|
0,6439
|
0,9341
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
-
|
0,1950
|
-
|
-
|
-
|
0,1946
|
0,1947
|
0,1968
|
0,1962
|
0,2061
|
Datum van publicatie
|
08-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
07-02-23
|
25-04-23
|
27-07-23
|
26-10-23
|
06-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
7.112
|
6.709
|
5.322
|
4.278
|
9.917
|
7.879
|
5.930
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,769
x
|
2,135
x
|
1,626
x
|
1,141
x
|
1,926
x
|
1,556
x
|
1,131
x
|
Free Cash Flow
1 |
-
|
1.380
|
1.893
|
1.390
|
2.138
|
753
|
2.796
|
3.026
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
19,5%
|
30,9%
|
27,8%
|
28,3%
|
25,1%
|
22,1%
|
21,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
8,35%
|
7,85%
|
13,5%
|
4,58%
|
5,45%
|
7,8%
|
8,66%
|
Totale activa
1 |
-
|
23.750
|
21.189
|
26.129
|
29.454
|
46.144
|
36.121
|
35.772
|
Nettoactief per aandeel
2 |
-
|
7,200
|
7,940
|
8,990
|
10,30
|
14,60
|
15,00
|
17,80
|
Cashflow per aandeel
2 |
-
|
1,920
|
2,510
|
2,020
|
3,060
|
1,040
|
3,620
|
4,340
|
Capex
1 |
-
|
312
|
344
|
353
|
469
|
550
|
487
|
540
|
Capex/omzet
|
-
|
1,79%
|
1,67%
|
1,73%
|
2,12%
|
2,13%
|
1,88%
|
1,94%
|
Datum van publicatie
|
07-02-20
|
09-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
60,5
USD Gemiddelde koersdoel
62,31
USD Spread / Gemiddelde doel +2,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,31% | 54,51 mld. | | +24,86% | 69,15 mld. | | +12,96% | 44,37 mld. | | -7,94% | 39,35 mld. | | +6,61% | 17 mld. | | +3,44% | 16,3 mld. | | -27,20% | 9,48 mld. | | +23,39% | 7,48 mld. | | +48,69% | 5,77 mld. | | +8,65% | 5,41 mld. |
Verwarmings-, ventilatie- en airconditioningsystemen
|