Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
242,3
USD
|
-0,48%
|
|
+2,75%
|
+6,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.523
|
18.844
|
27.793
|
24.178
|
30.452
|
32.552
|
-
|
-
|
Bedrijfswaarde
1 |
23.687
|
21.886
|
34.394
|
29.786
|
35.508
|
36.915
|
36.238
|
35.317
|
K/w-verhouding
|
28,6
x
|
24,2
x
|
29,1
x
|
22
x
|
28,1
x
|
26,3
x
|
23,7
x
|
20,4
x
|
Dividendrendement
|
0,89%
|
1,17%
|
0,88%
|
1,17%
|
1,05%
|
1,06%
|
1,18%
|
1,19%
|
Marktkapitalisatie/omzet
|
1,14
x
|
1,02
x
|
1,33
x
|
1,02
x
|
1,42
x
|
1,48
x
|
1,38
x
|
1,27
x
|
Bedrijfswaarde/omzet
|
1,31
x
|
1,19
x
|
1,65
x
|
1,25
x
|
1,66
x
|
1,67
x
|
1,54
x
|
1,38
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
13,1
x
|
19,7
x
|
13,7
x
|
16,5
x
|
16,3
x
|
14,8
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
29,9
x
|
18,9
x
|
50,2
x
|
20,2
x
|
24,5
x
|
30
x
|
27,2
x
|
26
x
|
FCF Yield
|
3,34%
|
5,28%
|
1,99%
|
4,95%
|
4,08%
|
3,33%
|
3,67%
|
3,85%
|
Price to Book
|
22
x
|
14,7
x
|
39,1
x
|
15,3
x
|
14,9
x
|
12,1
x
|
9,38
x
|
7,4
x
|
Aantal aandelen (in duizenden)
|
143.681
|
142.988
|
135.723
|
135.391
|
133.960
|
134.368
|
-
|
-
|
Referentieprijs
2 |
142,8
|
131,8
|
204,8
|
178,6
|
227,3
|
242,3
|
242,3
|
242,3
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.032
|
18.468
|
20.821
|
23.749
|
21.376
|
22.069
|
23.575
|
25.534
|
EBITDA
1 |
1.457
|
1.672
|
1.742
|
2.173
|
2.155
|
2.264
|
2.453
|
2.659
|
Bedrijfsresultaat (EBIT)
1 |
1.368
|
1.405
|
1.645
|
2.050
|
2.039
|
2.122
|
2.284
|
2.525
|
Operationele Marge
|
7,59%
|
7,61%
|
7,9%
|
8,63%
|
9,54%
|
9,62%
|
9,69%
|
9,89%
|
Resultaat voor belastingen (EBT)
1 |
949,7
|
1.002
|
1.298
|
1.488
|
1.450
|
1.700
|
1.837
|
2.425
|
Nettowinst (verlies)
1 |
736,8
|
788,5
|
988,6
|
1.114
|
1.104
|
1.247
|
1.377
|
1.630
|
Nettomarge
|
4,09%
|
4,27%
|
4,75%
|
4,69%
|
5,17%
|
5,65%
|
5,84%
|
6,38%
|
WPA
2 |
4,990
|
5,450
|
7,040
|
8,130
|
8,100
|
9,202
|
10,22
|
11,90
|
Free Cash Flow
1 |
790,9
|
1.156
|
684,6
|
1.476
|
1.450
|
1.230
|
1.331
|
1.358
|
FCF-marge
|
4,39%
|
6,26%
|
3,29%
|
6,21%
|
6,79%
|
5,57%
|
5,65%
|
5,32%
|
Kasstroomconversie (ebitda)
|
54,28%
|
69,15%
|
39,31%
|
67,9%
|
67,3%
|
54,31%
|
54,27%
|
51,06%
|
Kasstroomconversie (nettowinst)
|
107,34%
|
146,65%
|
69,25%
|
132,39%
|
131,35%
|
98,64%
|
96,69%
|
83,33%
|
Dividend per aandeel
2 |
1,265
|
1,540
|
1,800
|
2,090
|
2,390
|
2,556
|
2,856
|
2,887
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
5.300
|
5.537
|
5.949
|
6.146
|
6.216
|
5.438
|
5.103
|
5.626
|
5.628
|
5.018
|
5.026
|
5.511
|
5.880
|
5.701
|
5.375
|
EBITDA
1 |
483,3
|
451,4
|
492,6
|
546,7
|
579,8
|
554,1
|
505
|
558,4
|
585
|
548,6
|
483
|
583,1
|
620,7
|
598,3
|
539,2
|
Bedrijfsresultaat (EBIT)
1 |
435,1
|
424,5
|
462,1
|
516,3
|
549
|
523,1
|
434,3
|
529,8
|
556,3
|
518,7
|
449,8
|
535,4
|
573,2
|
567,4
|
503,6
|
Operationele Marge
|
8,21%
|
7,67%
|
7,77%
|
8,4%
|
8,83%
|
9,62%
|
8,51%
|
9,42%
|
9,88%
|
10,34%
|
8,95%
|
9,72%
|
9,75%
|
9,95%
|
9,37%
|
Resultaat voor belastingen (EBT)
1 |
350,4
|
287,3
|
330,4
|
377,2
|
399
|
381,2
|
296,3
|
353,4
|
419,8
|
380,7
|
340
|
420,4
|
458,5
|
465,2
|
387
|
Nettowinst (verlies)
1 |
266,6
|
215,3
|
250,2
|
279,3
|
297,8
|
287,2
|
230,1
|
262,6
|
315,5
|
296,1
|
247,5
|
308,2
|
342,6
|
341,6
|
283,7
|
Nettomarge
|
5,03%
|
3,89%
|
4,21%
|
4,54%
|
4,79%
|
5,28%
|
4,51%
|
4,67%
|
5,61%
|
5,9%
|
4,92%
|
5,59%
|
5,83%
|
5,99%
|
5,28%
|
WPA
2 |
1,910
|
1,570
|
1,830
|
2,040
|
2,170
|
2,090
|
1,680
|
1,920
|
2,320
|
2,180
|
1,821
|
2,272
|
2,530
|
2,528
|
2,097
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6860
|
0,7220
|
Datum van publicatie
|
03-11-21
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.163
|
3.042
|
6.600
|
5.608
|
5.056
|
4.363
|
3.686
|
2.765
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,171
x
|
1,819
x
|
3,79
x
|
2,58
x
|
2,346
x
|
1,927
x
|
1,503
x
|
1,04
x
|
Free Cash Flow
1 |
791
|
1.156
|
685
|
1.476
|
1.451
|
1.230
|
1.331
|
1.358
|
ROE (netto-inkomsten/eigen vermogen)
|
93,2%
|
84,5%
|
112%
|
116%
|
73,8%
|
60,2%
|
52,6%
|
44,8%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
11%
|
9,93%
|
10,2%
|
10,2%
|
10,7%
|
11,4%
|
-
|
Totale activa
1 |
6.194
|
7.168
|
9.959
|
10.938
|
10.835
|
11.638
|
12.097
|
-
|
Nettoactief per aandeel
2 |
6,500
|
8,960
|
5,240
|
11,70
|
15,20
|
20,00
|
25,80
|
32,70
|
Cashflow per aandeel
2 |
6,950
|
9,080
|
5,580
|
11,70
|
11,70
|
10,10
|
11,10
|
-
|
Capex
1 |
236
|
158
|
100
|
128
|
148
|
156
|
166
|
182
|
Capex/omzet
|
1,31%
|
0,86%
|
0,48%
|
0,54%
|
0,69%
|
0,71%
|
0,7%
|
0,71%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
242,3
USD Gemiddelde koersdoel
267,4
USD Spread / Gemiddelde doel +10,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,57% | 32,55 mld. | | -32,59% | 23,54 mld. | | +4,50% | 7,98 mld. | | -9,12% | 5,22 mld. | | -16,46% | 2,84 mld. | | -13,25% | 2,36 mld. | | -5,24% | 1,68 mld. | | -20,45% | 1,61 mld. | | +45,04% | 1,49 mld. | | -18,21% | 1,17 mld. |
Geintegreerde hard- & software
|