Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
180,2
USD
|
+0,59%
|
|
+6,08%
|
+17,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.743
|
18.193
|
26.148
|
19.005
|
21.517
|
24.761
|
-
|
-
|
Bedrijfswaarde
1 |
19.417
|
20.789
|
28.887
|
22.303
|
24.561
|
27.292
|
25.919
|
25.260
|
K/w-verhouding
|
25
x
|
26,9
x
|
23,5
x
|
18,2
x
|
20,5
x
|
16,7
x
|
20,4
x
|
17
x
|
Dividendrendement
|
1,68%
|
1,56%
|
1,1%
|
1,48%
|
1,32%
|
1,16%
|
1,2%
|
1,17%
|
Marktkapitalisatie/omzet
|
2,35
x
|
2,72
x
|
3,31
x
|
2,23
x
|
2,55
x
|
2,88
x
|
2,77
x
|
2,68
x
|
Bedrijfswaarde/omzet
|
2,72
x
|
3,11
x
|
3,65
x
|
2,62
x
|
2,91
x
|
3,17
x
|
2,9
x
|
2,73
x
|
Bedrijfswaarde/EBITDA
|
14,5
x
|
16,3
x
|
17,9
x
|
13,5
x
|
13,9
x
|
14,6
x
|
13
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
25,6
x
|
22,1
x
|
30,6
x
|
38,1
x
|
21,5
x
|
23
x
|
19,2
x
|
16,4
x
|
FCF Yield
|
3,91%
|
4,52%
|
3,27%
|
2,62%
|
4,66%
|
4,35%
|
5,21%
|
6,11%
|
Price to Book
|
5,52
x
|
5,37
x
|
6,24
x
|
4,51
x
|
-
|
4,6
x
|
3,92
x
|
-
|
Aantal aandelen (in duizenden)
|
145.266
|
144.103
|
143.985
|
140.354
|
139.890
|
137.430
|
-
|
-
|
Referentieprijs
2 |
115,3
|
126,2
|
181,6
|
135,4
|
153,8
|
180,2
|
180,2
|
180,2
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.136
|
6.684
|
7.907
|
8.508
|
8.438
|
8.607
|
8.936
|
9.254
|
EBITDA
1 |
1.339
|
1.275
|
1.610
|
1.648
|
1.765
|
1.864
|
1.988
|
2.061
|
Bedrijfsresultaat (EBIT)
1 |
1.067
|
996,4
|
1.320
|
1.340
|
1.430
|
1.519
|
1.636
|
1.813
|
Operationele Marge
|
14,95%
|
14,91%
|
16,69%
|
15,75%
|
16,95%
|
17,65%
|
18,31%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
843
|
841,7
|
1.401
|
1.288
|
1.270
|
1.909
|
1.499
|
1.728
|
Nettowinst (verlies)
1 |
677,9
|
683,5
|
1.124
|
1.065
|
1.057
|
1.496
|
1.193
|
1.382
|
Nettomarge
|
9,5%
|
10,23%
|
14,21%
|
12,52%
|
12,52%
|
17,38%
|
13,36%
|
14,93%
|
WPA
2 |
4,610
|
4,700
|
7,740
|
7,420
|
7,520
|
10,77
|
8,817
|
10,62
|
Free Cash Flow
1 |
758,5
|
939,1
|
944,4
|
584,8
|
1.144
|
1.188
|
1.352
|
1.544
|
FCF-marge
|
10,63%
|
14,05%
|
11,94%
|
6,87%
|
13,55%
|
13,8%
|
15,12%
|
16,68%
|
Kasstroomconversie (ebitda)
|
56,64%
|
73,63%
|
58,66%
|
35,49%
|
64,8%
|
63,74%
|
68%
|
74,9%
|
Kasstroomconversie (nettowinst)
|
111,89%
|
137,41%
|
84,03%
|
54,89%
|
108,23%
|
79,41%
|
113,25%
|
111,73%
|
Dividend per aandeel
2 |
1,940
|
1,970
|
1,990
|
2,010
|
2,030
|
2,096
|
2,161
|
2,108
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
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 |
1.989
|
2.052
|
2.159
|
2.158
|
2.139
|
2.079
|
2.100
|
2.153
|
2.106
|
2.094
|
2.137
|
2.212
|
2.180
|
2.123
|
2.211
|
EBITDA
1 |
381,4
|
388,9
|
440,1
|
455,5
|
417,6
|
410,2
|
426,6
|
473,7
|
454,6
|
408,2
|
457,4
|
506,3
|
505,8
|
454,5
|
468
|
Bedrijfsresultaat (EBIT)
1 |
309,5
|
309,9
|
364,8
|
379
|
340,8
|
328,7
|
342,6
|
385,1
|
373,6
|
318,8
|
371,5
|
413,3
|
413,1
|
-
|
-
|
Operationele Marge
|
15,56%
|
15,1%
|
16,9%
|
17,56%
|
15,93%
|
15,81%
|
16,32%
|
17,88%
|
17,74%
|
15,23%
|
17,39%
|
18,68%
|
18,95%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
460,7
|
275,7
|
335,4
|
353
|
323,4
|
286,3
|
300
|
354,5
|
329,2
|
798,9
|
349
|
382,4
|
378,5
|
310,7
|
370,1
|
Nettowinst (verlies)
1 |
362,8
|
226,2
|
289,6
|
286
|
263,6
|
228,6
|
242,2
|
289,8
|
296,3
|
632,2
|
264,5
|
300,2
|
299,2
|
241,1
|
277
|
Nettomarge
|
18,24%
|
11,02%
|
13,42%
|
13,25%
|
12,32%
|
10,99%
|
11,53%
|
13,46%
|
14,07%
|
30,19%
|
12,38%
|
13,57%
|
13,72%
|
11,35%
|
12,53%
|
WPA
2 |
2,490
|
1,560
|
2,000
|
2,000
|
1,870
|
1,630
|
1,720
|
2,060
|
2,110
|
4,520
|
1,894
|
2,167
|
2,172
|
1,749
|
2,015
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5050
|
0,5050
|
0,5050
|
0,5100
|
0,5100
|
-
|
0,5215
|
0,5342
|
0,5342
|
0,5452
|
0,6117
|
Datum van publicatie
|
27-01-22
|
21-04-22
|
21-07-22
|
20-10-22
|
31-01-23
|
26-04-23
|
25-07-23
|
24-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.673
|
2.596
|
2.739
|
3.297
|
3.044
|
2.531
|
1.158
|
499
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,996
x
|
2,035
x
|
1,701
x
|
2,001
x
|
1,725
x
|
1,358
x
|
0,5826
x
|
0,242
x
|
Free Cash Flow
1 |
759
|
939
|
944
|
585
|
1.144
|
1.188
|
1.352
|
1.544
|
ROE (netto-inkomsten/eigen vermogen)
|
30,1%
|
21,3%
|
29,7%
|
25,1%
|
22,5%
|
24,2%
|
21,7%
|
25,6%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
7,67%
|
11,5%
|
10%
|
9,5%
|
12,8%
|
9,22%
|
-
|
Totale activa
1 |
6.620
|
8.911
|
9.778
|
10.651
|
11.123
|
11.704
|
12.943
|
-
|
Nettoactief per aandeel
2 |
20,90
|
23,50
|
29,10
|
30,00
|
-
|
39,20
|
46,00
|
-
|
Cashflow per aandeel
2 |
6,430
|
7,600
|
7,680
|
5,610
|
9,500
|
11,50
|
11,10
|
-
|
Capex
1 |
187
|
166
|
171
|
221
|
193
|
173
|
184
|
222
|
Capex/omzet
|
2,62%
|
2,48%
|
2,17%
|
2,6%
|
2,28%
|
2,01%
|
2,06%
|
2,4%
|
Datum van publicatie
|
30-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
180,2
USD Gemiddelde koersdoel
189,1
USD Spread / Gemiddelde doel +4,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,14% | 24,76 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,30% | 17,84 mld. |
Industriële machines & uitrusting - Andere
|