Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
284,4
USD
|
-0,17%
|
|
-1,46%
|
+9,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.898
|
42.609
|
58.108
|
67.986
|
70.736
|
77.906
|
-
|
-
|
Bedrijfswaarde
1 |
61.926
|
52.783
|
68.000
|
77.240
|
78.084
|
84.194
|
83.339
|
82.767
|
K/w-verhouding
|
14,7
x
|
13,5
x
|
18
x
|
20,4
x
|
21,6
x
|
19,5
x
|
17,3
x
|
16
x
|
Dividendrendement
|
2,31%
|
2,96%
|
2,28%
|
2,03%
|
-
|
1,96%
|
2,13%
|
2,27%
|
Marktkapitalisatie/omzet
|
1,29
x
|
1,12
x
|
1,51
x
|
1,73
x
|
1,67
x
|
1,66
x
|
1,6
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
1,39
x
|
1,77
x
|
1,96
x
|
1,85
x
|
1,79
x
|
1,71
x
|
1,65
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
10,5
x
|
13,5
x
|
15,2
x
|
15,3
x
|
14,1
x
|
12,9
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
31,1
x
|
18,3
x
|
20,1
x
|
22,3
x
|
20,5
x
|
20,2
x
|
18,5
x
|
17,7
x
|
FCF Yield
|
3,22%
|
5,48%
|
4,98%
|
4,49%
|
4,87%
|
4,95%
|
5,39%
|
5,66%
|
Price to Book
|
3,76
x
|
2,72
x
|
3,28
x
|
3,67
x
|
3,34
x
|
3,53
x
|
3,38
x
|
3,25
x
|
Aantal aandelen (in duizenden)
|
288.619
|
286.314
|
278.734
|
274.017
|
272.408
|
273.923
|
-
|
-
|
Referentieprijs
2 |
176,4
|
148,8
|
208,5
|
248,1
|
259,7
|
284,4
|
284,4
|
284,4
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
39.350
|
37.925
|
38.469
|
39.407
|
42.272
|
46.943
|
48.784
|
50.214
|
EBITDA
1 |
5.477
|
5.011
|
5.053
|
5.095
|
5.108
|
5.985
|
6.476
|
6.748
|
Bedrijfsresultaat (EBIT)
1 |
4.648
|
4.133
|
4.163
|
4.211
|
4.245
|
5.118
|
5.599
|
5.894
|
Operationele Marge
|
11,81%
|
10,9%
|
10,82%
|
10,69%
|
10,04%
|
10,9%
|
11,48%
|
11,74%
|
Resultaat voor belastingen (EBT)
1 |
4.202
|
3.738
|
3.873
|
4.036
|
3.984
|
4.844
|
5.335
|
5.654
|
Nettowinst (verlies)
1 |
3.484
|
3.167
|
3.257
|
3.390
|
3.315
|
4.007
|
4.421
|
4.658
|
Nettomarge
|
8,85%
|
8,35%
|
8,47%
|
8,6%
|
7,84%
|
8,54%
|
9,06%
|
9,28%
|
WPA
2 |
11,98
|
11,00
|
11,55
|
12,19
|
12,02
|
14,61
|
16,43
|
17,78
|
Free Cash Flow
1 |
1.994
|
2.891
|
3.384
|
3.465
|
3.806
|
4.167
|
4.496
|
4.688
|
FCF-marge
|
5,07%
|
7,62%
|
8,8%
|
8,79%
|
9%
|
8,88%
|
9,22%
|
9,34%
|
Kasstroomconversie (ebitda)
|
36,41%
|
57,69%
|
66,97%
|
68,01%
|
74,51%
|
69,63%
|
69,42%
|
69,46%
|
Kasstroomconversie (nettowinst)
|
57,23%
|
91,29%
|
103,9%
|
102,21%
|
114,81%
|
103,99%
|
101,69%
|
100,64%
|
Dividend per aandeel
2 |
4,080
|
4,400
|
4,760
|
5,040
|
-
|
5,573
|
6,045
|
6,470
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
10.292
|
9.392
|
9.189
|
9.975
|
10.851
|
9.881
|
10.152
|
10.571
|
11.668
|
10.731
|
11.688
|
11.934
|
12.649
|
11.615
|
12.042
|
EBITDA
1 |
1.426
|
1.121
|
1.190
|
1.317
|
1.467
|
1.164
|
1.169
|
1.265
|
1.510
|
1.247
|
1.403
|
1.590
|
1.773
|
1.457
|
1.539
|
Bedrijfsresultaat (EBIT)
1 |
1.186
|
908
|
978
|
1.098
|
1.227
|
938
|
962
|
1.057
|
1.288
|
1.036
|
1.199
|
1.355
|
1.533
|
1.241
|
1.350
|
Operationele Marge
|
11,52%
|
9,67%
|
10,64%
|
11,01%
|
11,31%
|
9,49%
|
9,48%
|
10%
|
11,04%
|
9,65%
|
10,26%
|
11,35%
|
12,12%
|
10,68%
|
11,21%
|
Resultaat voor belastingen (EBT)
1 |
1.132
|
849
|
923
|
1.053
|
1.211
|
880
|
886
|
991
|
1.227
|
968
|
1.137
|
1.289
|
1.452
|
1.174
|
1.282
|
Nettowinst (verlies)
1 |
952
|
730
|
766
|
902
|
992
|
730
|
744
|
836
|
1.005
|
799
|
934,1
|
1.063
|
1.211
|
965,1
|
1.064
|
Nettomarge
|
9,25%
|
7,77%
|
8,34%
|
9,04%
|
9,14%
|
7,39%
|
7,33%
|
7,91%
|
8,61%
|
7,45%
|
7,99%
|
8,91%
|
9,57%
|
8,31%
|
8,84%
|
WPA
2 |
3,390
|
2,610
|
2,750
|
3,260
|
3,580
|
2,640
|
2,700
|
3,040
|
3,640
|
2,880
|
3,397
|
3,875
|
4,450
|
3,598
|
3,907
|
Dividend per aandeel
2 |
1,190
|
1,260
|
1,260
|
1,260
|
1,260
|
1,320
|
1,320
|
1,320
|
-
|
-
|
1,390
|
1,393
|
1,390
|
1,457
|
1,486
|
Datum van publicatie
|
26-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
25-01-23
|
26-04-23
|
26-07-23
|
25-10-23
|
24-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.028
|
10.174
|
9.892
|
9.254
|
7.348
|
6.288
|
5.432
|
4.861
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,014
x
|
2,03
x
|
1,958
x
|
1,816
x
|
1,439
x
|
1,051
x
|
0,8388
x
|
0,7203
x
|
Free Cash Flow
1 |
1.994
|
2.891
|
3.384
|
3.465
|
3.806
|
4.167
|
4.496
|
4.688
|
ROE (netto-inkomsten/eigen vermogen)
|
27,2%
|
22%
|
20,4%
|
18,7%
|
16,8%
|
18,4%
|
19,5%
|
19,9%
|
ROA (netto-inkomsten/totale activa)
|
7,39%
|
6,29%
|
6,43%
|
6,67%
|
6,23%
|
7,25%
|
7,78%
|
8,18%
|
Totale activa
1 |
47.124
|
50.326
|
50.690
|
50.829
|
53.197
|
55.248
|
56.843
|
56.954
|
Nettoactief per aandeel
2 |
46,90
|
54,70
|
63,50
|
67,70
|
77,90
|
80,50
|
84,10
|
87,50
|
Cashflow per aandeel
2 |
10,30
|
13,40
|
15,10
|
16,50
|
17,10
|
18,60
|
19,70
|
21,60
|
Capex
1 |
987
|
967
|
887
|
1.114
|
904
|
1.054
|
984
|
973
|
Capex/omzet
|
2,51%
|
2,55%
|
2,31%
|
2,83%
|
2,14%
|
2,25%
|
2,02%
|
1,94%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
284,4
USD Gemiddelde koersdoel
308,5
USD Spread / Gemiddelde doel +8,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,53% | 77,91 mld. | | +20,53% | 135 mld. | | +2,63% | 71,1 mld. | | +20,67% | 50,29 mld. | | +40,51% | 43,87 mld. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +19,32% | 23,26 mld. | | +29,77% | 20,94 mld. | | +45,70% | 13,36 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|