Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,97
USD
|
-0,31%
|
|
-4,43%
|
+3,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.652
|
23.880
|
27.356
|
22.732
|
25.876
|
26.744
|
-
|
-
|
Bedrijfswaarde
1 |
30.775
|
26.286
|
30.496
|
25.274
|
27.633
|
28.913
|
26.772
|
24.158
|
K/w-verhouding
|
39,6
x
|
15,8
x
|
46,8
x
|
30,6
x
|
30,3
x
|
28,3
x
|
24,2
x
|
20,2
x
|
Dividendrendement
|
0,37%
|
0,4%
|
0,37%
|
0,44%
|
0,39%
|
0,41%
|
0,43%
|
0,48%
|
Marktkapitalisatie/omzet
|
3,5
x
|
3,67
x
|
5,21
x
|
3,9
x
|
4,27
x
|
4,17
x
|
3,96
x
|
3,65
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
4,04
x
|
5,8
x
|
4,34
x
|
4,56
x
|
4,51
x
|
3,97
x
|
3,3
x
|
Bedrijfswaarde/EBITDA
|
18,1
x
|
17,1
x
|
23,7
x
|
16,7
x
|
16,5
x
|
15,7
x
|
13,6
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
26,6
x
|
19,3
x
|
33,5
x
|
20,9
x
|
22,2
x
|
20,4
x
|
17,2
x
|
12,7
x
|
FCF Yield
|
3,77%
|
5,18%
|
2,99%
|
4,78%
|
4,51%
|
4,91%
|
5,83%
|
7,85%
|
Price to Book
|
3,47
x
|
2,67
x
|
2,88
x
|
2,34
x
|
2,54
x
|
2,42
x
|
2,22
x
|
1,96
x
|
Aantal aandelen (in duizenden)
|
335.804
|
337.196
|
358.578
|
353.808
|
351.434
|
352.029
|
-
|
-
|
Referentieprijs
2 |
76,39
|
70,82
|
76,29
|
64,25
|
73,63
|
75,97
|
75,97
|
75,97
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.320
|
6.512
|
5.255
|
5.826
|
6.065
|
6.416
|
6.749
|
7.319
|
EBITDA
1 |
1.697
|
1.540
|
1.287
|
1.515
|
1.671
|
1.836
|
1.973
|
2.280
|
Bedrijfsresultaat (EBIT)
1 |
1.004
|
805
|
812,8
|
987,4
|
1.134
|
1.299
|
1.438
|
1.763
|
Operationele Marge
|
13,72%
|
12,36%
|
15,47%
|
16,95%
|
18,69%
|
20,25%
|
21,31%
|
24,08%
|
Resultaat voor belastingen (EBT)
1 |
874,5
|
1.754
|
677,5
|
873,5
|
990,8
|
1.124
|
1.304
|
1.587
|
Nettowinst (verlies)
1 |
656,4
|
1.544
|
573,9
|
755,2
|
865,8
|
949,1
|
1.107
|
1.327
|
Nettomarge
|
8,97%
|
23,72%
|
10,92%
|
12,96%
|
14,27%
|
14,79%
|
16,4%
|
18,13%
|
WPA
2 |
1,930
|
4,490
|
1,630
|
2,100
|
2,430
|
2,689
|
3,136
|
3,752
|
Free Cash Flow
1 |
1.159
|
1.361
|
911,1
|
1.207
|
1.246
|
1.420
|
1.560
|
1.896
|
FCF-marge
|
15,83%
|
20,9%
|
17,34%
|
20,73%
|
20,54%
|
22,13%
|
23,12%
|
25,91%
|
Kasstroomconversie (ebitda)
|
68,29%
|
88,38%
|
70,78%
|
79,71%
|
74,56%
|
77,32%
|
79,06%
|
83,17%
|
Kasstroomconversie (nettowinst)
|
176,55%
|
88,13%
|
158,76%
|
159,88%
|
143,89%
|
149,57%
|
140,95%
|
142,86%
|
Dividend per aandeel
2 |
0,2800
|
0,2800
|
0,2800
|
0,2800
|
0,2900
|
0,3114
|
0,3286
|
0,3638
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
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 |
1.375
|
1.376
|
1.463
|
1.456
|
1.530
|
1.461
|
1.526
|
1.494
|
1.584
|
1.524
|
1.569
|
1.592
|
1.697
|
1.608
|
1.661
|
EBITDA
1 |
354
|
338,2
|
373,1
|
382,2
|
415,7
|
372,7
|
415,5
|
408,5
|
463,1
|
430,1
|
441
|
456,9
|
517,4
|
448
|
479,2
|
Bedrijfsresultaat (EBIT)
1 |
201,6
|
212,3
|
232,3
|
251,9
|
290,9
|
240,4
|
291,3
|
291,1
|
310,9
|
302,2
|
301,4
|
323
|
381,3
|
314,6
|
342
|
Operationele Marge
|
14,66%
|
15,42%
|
15,88%
|
17,3%
|
19,01%
|
16,46%
|
19,08%
|
19,48%
|
19,63%
|
19,82%
|
19,21%
|
20,3%
|
22,46%
|
19,57%
|
20,59%
|
Resultaat voor belastingen (EBT)
1 |
175,7
|
190,8
|
208,2
|
217,5
|
257
|
205,8
|
250,4
|
257,1
|
277,5
|
234
|
259,7
|
281,5
|
341,8
|
278,4
|
306,7
|
Nettowinst (verlies)
1 |
165
|
165,1
|
173
|
189,9
|
227,2
|
173,6
|
209
|
218
|
265,2
|
207,4
|
219,8
|
238,3
|
289,7
|
233,8
|
260,2
|
Nettomarge
|
12%
|
11,99%
|
11,82%
|
13,04%
|
14,85%
|
11,88%
|
13,69%
|
14,59%
|
16,75%
|
13,6%
|
14%
|
14,97%
|
17,07%
|
14,54%
|
15,66%
|
WPA
2 |
0,4500
|
0,4500
|
0,4800
|
0,5300
|
0,6400
|
0,4900
|
0,5900
|
0,6100
|
0,7500
|
0,5800
|
0,6629
|
0,7114
|
0,8614
|
0,6600
|
0,7333
|
Dividend per aandeel
2 |
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0800
|
-
|
0,0733
|
0,0733
|
0,0733
|
0,0750
|
0,0800
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
28-07-22
|
26-10-22
|
01-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
31-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.123
|
2.405
|
3.140
|
2.542
|
1.757
|
2.169
|
28,2
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.586
|
Hefboom (schuld/ebitda)
|
3,019
x
|
1,562
x
|
2,439
x
|
1,678
x
|
1,052
x
|
1,181
x
|
0,0143
x
|
-
|
Free Cash Flow
1 |
1.159
|
1.361
|
911
|
1.207
|
1.246
|
1.420
|
1.560
|
1.896
|
ROE (netto-inkomsten/eigen vermogen)
|
17,9%
|
9,2%
|
10,8%
|
11,8%
|
12,2%
|
12,7%
|
13,1%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
8,23%
|
4,49%
|
6,13%
|
7%
|
7,44%
|
6,55%
|
7%
|
6,9%
|
Totale activa
1 |
7.977
|
34.393
|
9.364
|
10.783
|
11.639
|
14.491
|
15.812
|
19.236
|
Nettoactief per aandeel
2 |
22,00
|
26,50
|
26,50
|
27,40
|
29,00
|
31,40
|
34,30
|
38,80
|
Cashflow per aandeel
2 |
3,740
|
4,000
|
2,730
|
3,610
|
3,810
|
4,350
|
4,830
|
5,470
|
Capex
1 |
113
|
75,7
|
50
|
95,8
|
108
|
111
|
113
|
119
|
Capex/omzet
|
1,54%
|
1,16%
|
0,95%
|
1,64%
|
1,78%
|
1,74%
|
1,67%
|
1,62%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
75,97
USD Gemiddelde koersdoel
88,38
USD Spread / Gemiddelde doel +16,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,18% | 26,74 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. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. | | +17,30% | 17,84 mld. |
Industriële machines & uitrusting - Andere
|