Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,17
USD
|
+1,18%
|
|
+2,26%
|
+1,12%
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.425
|
11.114
|
19.163
|
18.361
|
19.730
|
22.318
|
-
|
-
|
Bedrijfswaarde
1 |
31.492
|
22.822
|
28.615
|
26.663
|
27.815
|
29.575
|
29.019
|
28.193
|
K/w-verhouding
|
21,3
x
|
-34,6
x
|
5,68
x
|
21,6
x
|
9,99
x
|
10,6
x
|
9,82
x
|
9,17
x
|
Dividendrendement
|
2,79%
|
4,17%
|
3,28%
|
3,36%
|
3,12%
|
2,99%
|
3,15%
|
3,37%
|
Marktkapitalisatie/omzet
|
0,74
x
|
0,41
x
|
0,69
x
|
0,64
x
|
0,68
x
|
0,77
x
|
0,73
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
1,08
x
|
0,85
x
|
1,03
x
|
0,94
x
|
0,95
x
|
1,01
x
|
0,95
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
5,96
x
|
4,93
x
|
5,63
x
|
5,12
x
|
5,08
x
|
5,34
x
|
4,94
x
|
4,82
x
|
Bedrijfswaarde/FCF
|
27,6
x
|
40,8
x
|
18,4
x
|
14,9
x
|
12,4
x
|
14,4
x
|
12,4
x
|
9,72
x
|
FCF Yield
|
3,62%
|
2,45%
|
5,42%
|
6,73%
|
8,05%
|
6,94%
|
8,06%
|
10,3%
|
Price to Book
|
1,24
x
|
0,69
x
|
0,98
x
|
0,92
x
|
0,96
x
|
0,99
x
|
0,9
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
1.305.601
|
1.286.384
|
1.308.050
|
1.286.701
|
1.282.865
|
1.299.829
|
-
|
-
|
Referentieprijs
2 |
16,41
|
8,640
|
14,65
|
14,27
|
15,38
|
17,17
|
17,17
|
17,17
|
Datum van publicatie
|
25-11-19
|
01-12-20
|
30-11-21
|
29-11-22
|
28-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.135
|
26.982
|
27.784
|
28.496
|
29.135
|
29.156
|
30.423
|
31.180
|
EBITDA
1 |
5.286
|
4.633
|
5.083
|
5.209
|
5.473
|
5.540
|
5.872
|
5.851
|
Bedrijfsresultaat (EBIT)
1 |
2.751
|
2.008
|
2.848
|
3.026
|
3.145
|
3.096
|
3.338
|
3.417
|
Operationele Marge
|
9,44%
|
7,44%
|
10,25%
|
10,62%
|
10,79%
|
10,62%
|
10,97%
|
10,96%
|
Resultaat voor belastingen (EBT)
1 |
1.553
|
-442
|
3.587
|
876
|
2.230
|
2.148
|
2.429
|
2.463
|
Nettowinst (verlies)
1 |
1.049
|
-322
|
3.427
|
868
|
2.025
|
2.114
|
2.264
|
2.355
|
Nettomarge
|
3,6%
|
-1,19%
|
12,33%
|
3,05%
|
6,95%
|
7,25%
|
7,44%
|
7,55%
|
WPA
2 |
0,7700
|
-0,2500
|
2,580
|
0,6600
|
1,540
|
1,617
|
1,748
|
1,872
|
Free Cash Flow
1 |
1.141
|
560
|
1.551
|
1.794
|
2.238
|
2.053
|
2.340
|
2.899
|
FCF-marge
|
3,92%
|
2,08%
|
5,58%
|
6,3%
|
7,68%
|
7,04%
|
7,69%
|
9,3%
|
Kasstroomconversie (ebitda)
|
21,59%
|
12,09%
|
30,51%
|
34,44%
|
40,89%
|
37,06%
|
39,85%
|
49,55%
|
Kasstroomconversie (nettowinst)
|
108,77%
|
-
|
45,26%
|
206,68%
|
110,52%
|
97,09%
|
103,38%
|
123,1%
|
Dividend per aandeel
2 |
0,4575
|
0,3600
|
0,4800
|
0,4800
|
0,4800
|
0,5131
|
0,5405
|
0,5780
|
Datum van publicatie
|
25-11-19
|
01-12-20
|
30-11-21
|
29-11-22
|
28-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
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 |
7.354
|
6.961
|
6.713
|
6.951
|
7.871
|
7.809
|
6.973
|
7.002
|
7.351
|
6.755
|
6.849
|
7.468
|
8.092
|
7.442
|
7.370
|
EBITDA
1 |
1.278
|
1.315
|
1.173
|
1.275
|
1.446
|
1.501
|
1.379
|
1.300
|
1.293
|
1.361
|
1.236
|
1.408
|
1.560
|
1.435
|
1.386
|
Bedrijfsresultaat (EBIT)
1 |
717
|
768
|
627
|
729
|
902
|
918
|
799
|
718
|
710
|
775
|
662,4
|
778
|
881,4
|
810,9
|
811
|
Operationele Marge
|
9,75%
|
11,03%
|
9,34%
|
10,49%
|
11,46%
|
11,76%
|
11,46%
|
10,25%
|
9,66%
|
11,47%
|
9,67%
|
10,42%
|
10,89%
|
10,89%
|
11%
|
Resultaat voor belastingen (EBT)
1 |
2.688
|
493
|
276
|
464
|
-357
|
623
|
522
|
536
|
549
|
483
|
386,4
|
549,7
|
728,8
|
592,5
|
548,6
|
Nettowinst (verlies)
1 |
2.553
|
513
|
250
|
409
|
-304
|
501
|
418
|
464
|
642
|
387
|
400,1
|
556,9
|
711,6
|
508,5
|
520,1
|
Nettomarge
|
34,72%
|
7,37%
|
3,72%
|
5,88%
|
-3,86%
|
6,42%
|
5,99%
|
6,63%
|
8,73%
|
5,73%
|
5,84%
|
7,46%
|
8,79%
|
6,83%
|
7,06%
|
WPA
2 |
1,910
|
0,3900
|
0,1900
|
0,3100
|
-0,2300
|
0,3800
|
0,3200
|
0,3500
|
0,4900
|
0,2900
|
0,3192
|
0,4325
|
0,5080
|
0,3870
|
0,3965
|
Dividend per aandeel
2 |
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1300
|
0,1275
|
0,1275
|
0,1275
|
0,1450
|
0,1450
|
Datum van publicatie
|
30-11-21
|
01-03-22
|
01-06-22
|
30-08-22
|
29-11-22
|
02-03-23
|
30-05-23
|
29-08-23
|
28-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.067
|
11.708
|
9.452
|
8.302
|
8.085
|
7.257
|
6.701
|
5.875
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,904
x
|
2,527
x
|
1,86
x
|
1,594
x
|
1,477
x
|
1,31
x
|
1,141
x
|
1,004
x
|
Free Cash Flow
1 |
1.141
|
560
|
1.551
|
1.794
|
2.238
|
2.053
|
2.340
|
2.899
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
10,7%
|
14,4%
|
13,4%
|
13,8%
|
11,4%
|
11,6%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
4,5%
|
3,34%
|
6,14%
|
4,64%
|
4,96%
|
4,24%
|
3,95%
|
3,75%
|
Totale activa
1 |
23.293
|
-9.641
|
55.857
|
18.706
|
40.856
|
49.832
|
57.378
|
62.847
|
Nettoactief per aandeel
2 |
13,20
|
12,50
|
15,00
|
15,50
|
16,10
|
17,30
|
19,10
|
20,60
|
Cashflow per aandeel
2 |
2,930
|
1,730
|
4,410
|
3,470
|
3,360
|
3,680
|
3,930
|
4,490
|
Capex
1 |
2.856
|
2.383
|
2.502
|
3.122
|
2.828
|
2.880
|
3.022
|
2.794
|
Capex/omzet
|
9,8%
|
8,83%
|
9,01%
|
10,96%
|
9,71%
|
9,88%
|
9,93%
|
8,96%
|
Datum van publicatie
|
25-11-19
|
01-12-20
|
30-11-21
|
29-11-22
|
28-11-23
|
-
|
-
|
-
|
Laatste slotkoers
17,17
USD Gemiddelde koersdoel
17,53
USD Spread / Gemiddelde doel +2,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,12% | 22,32 mld. | | +63,48% | 89,27 mld. | | -6,95% | 27,4 mld. | | +0,78% | 18,03 mld. | | -17,31% | 14,31 mld. | | +9,13% | 10,03 mld. | | +14,60% | 9,94 mld. | | -14,40% | 9,54 mld. | | +17,98% | 9,41 mld. | | +11,11% | 7,92 mld. |
Computerhardware - Andere
|