Beurs gesloten -
Nyse
22:10:00 13-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,75
USD
|
-1,20%
|
|
-9,41%
|
-5,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.322
|
12.375
|
13.598
|
16.304
|
22.284
|
33.798
|
-
|
-
|
Bedrijfswaarde
1 |
17.614
|
15.840
|
17.110
|
19.675
|
25.380
|
36.698
|
36.629
|
36.502
|
K/w-verhouding
|
29,9
x
|
48,4
x
|
53,9
x
|
35,5
x
|
29,6
x
|
34,4
x
|
28,3
x
|
23,8
x
|
Dividendrendement
|
0,39%
|
0,07%
|
0,13%
|
0,25%
|
0,31%
|
0,28%
|
0,34%
|
0,4%
|
Marktkapitalisatie/omzet
|
0,94
x
|
2,35
x
|
2,73
x
|
2,88
x
|
3,36
x
|
4,6
x
|
4,21
x
|
3,87
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
3,01
x
|
3,44
x
|
3,47
x
|
3,82
x
|
5
x
|
4,56
x
|
4,18
x
|
Bedrijfswaarde/EBITDA
|
7,63
x
|
13,8
x
|
15,1
x
|
15,4
x
|
16,8
x
|
20,8
x
|
18,3
x
|
16,4
x
|
Bedrijfswaarde/FCF
|
-97,9
x
|
96,6
x
|
33,1
x
|
36,4
x
|
37,2
x
|
44,1
x
|
33,7
x
|
29,7
x
|
FCF Yield
|
-1,02%
|
1,04%
|
3,02%
|
2,74%
|
2,69%
|
2,27%
|
2,97%
|
3,37%
|
Price to Book
|
2,89
x
|
3,45
x
|
3,95
x
|
4,61
x
|
5,5
x
|
7,63
x
|
7,02
x
|
6,39
x
|
Aantal aandelen (in duizenden)
|
432.941
|
433.604
|
427.218
|
413.712
|
411.744
|
408.183
|
-
|
-
|
Referentieprijs
2 |
30,77
|
28,54
|
31,83
|
39,41
|
54,12
|
82,80
|
82,80
|
82,80
|
Datum van publicatie
|
27-01-20
|
03-02-21
|
02-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.192
|
5.259
|
4.972
|
5.663
|
6.640
|
7.344
|
8.025
|
8.733
|
EBITDA
1 |
2.308
|
1.147
|
1.135
|
1.276
|
1.508
|
1.764
|
1.997
|
2.228
|
Bedrijfsresultaat (EBIT)
1 |
1.772
|
809
|
866
|
919
|
1.203
|
1.482
|
1.700
|
1.931
|
Operationele Marge
|
12,49%
|
15,38%
|
17,42%
|
16,23%
|
18,12%
|
20,19%
|
21,18%
|
22,11%
|
Resultaat voor belastingen (EBT)
1 |
575
|
171
|
324
|
606
|
975
|
1.248
|
1.510
|
1.774
|
Nettowinst (verlies)
1 |
470
|
259
|
256
|
469
|
765
|
982,6
|
1.178
|
1.384
|
Nettomarge
|
3,31%
|
4,92%
|
5,15%
|
8,28%
|
11,52%
|
13,38%
|
14,68%
|
15,85%
|
WPA
2 |
1,030
|
0,5900
|
0,5900
|
1,110
|
1,830
|
2,404
|
2,925
|
3,476
|
Free Cash Flow
1 |
-180
|
164
|
517
|
540
|
682
|
832,6
|
1.087
|
1.230
|
FCF-marge
|
-1,27%
|
3,12%
|
10,4%
|
9,54%
|
10,27%
|
11,34%
|
13,54%
|
14,09%
|
Kasstroomconversie (ebitda)
|
-
|
14,3%
|
45,55%
|
42,32%
|
45,23%
|
47,2%
|
54,42%
|
55,2%
|
Kasstroomconversie (nettowinst)
|
-
|
63,32%
|
201,95%
|
115,14%
|
89,15%
|
84,74%
|
92,27%
|
88,88%
|
Dividend per aandeel
2 |
0,1200
|
0,0200
|
0,0400
|
0,1000
|
0,1700
|
0,2289
|
0,2786
|
0,3276
|
Datum van publicatie
|
27-01-20
|
03-02-21
|
02-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
1.285
|
1.324
|
1.393
|
1.433
|
1.513
|
1.603
|
1.648
|
1.658
|
1.731
|
1.824
|
1.839
|
1.818
|
1.863
|
1.946
|
1.971
|
EBITDA
1 |
296
|
300
|
317
|
323
|
336
|
360
|
368
|
382
|
398
|
437
|
443,1
|
437,4
|
449,3
|
470,8
|
492,5
|
Bedrijfsresultaat (EBIT)
1 |
229
|
230
|
241
|
228
|
220
|
285
|
285
|
307
|
326
|
369
|
371,5
|
365,9
|
375,9
|
393,4
|
414,1
|
Operationele Marge
|
17,82%
|
17,37%
|
17,3%
|
15,91%
|
14,54%
|
17,78%
|
17,29%
|
18,52%
|
18,83%
|
20,23%
|
20,2%
|
20,12%
|
20,18%
|
20,22%
|
21,01%
|
Resultaat voor belastingen (EBT)
1 |
78
|
171
|
183
|
104
|
148
|
220
|
243
|
242
|
270
|
303
|
310,8
|
309,3
|
320,9
|
334,8
|
387,2
|
Nettowinst (verlies)
1 |
77
|
131
|
147
|
80
|
111
|
148
|
193
|
188
|
236
|
243
|
243,6
|
241,8
|
250,4
|
256,1
|
296,2
|
Nettomarge
|
5,99%
|
9,89%
|
10,55%
|
5,58%
|
7,34%
|
9,23%
|
11,71%
|
11,34%
|
13,63%
|
13,32%
|
13,25%
|
13,3%
|
13,44%
|
13,16%
|
15,03%
|
WPA
2 |
0,1800
|
0,3100
|
0,3500
|
0,1900
|
0,2600
|
0,3500
|
0,4600
|
0,4500
|
0,5700
|
0,5900
|
0,5970
|
0,5914
|
0,6208
|
0,6714
|
0,7255
|
Dividend per aandeel
2 |
0,0200
|
0,0200
|
-
|
-
|
-
|
-
|
0,0400
|
0,0400
|
0,0500
|
0,0500
|
0,0520
|
0,0600
|
0,0620
|
0,0633
|
0,0633
|
Datum van publicatie
|
02-02-22
|
03-05-22
|
04-08-22
|
31-10-22
|
14-02-23
|
02-05-23
|
01-08-23
|
02-11-23
|
13-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.292
|
3.465
|
3.512
|
3.371
|
3.096
|
2.901
|
2.832
|
2.705
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,86
x
|
3,021
x
|
3,094
x
|
2,642
x
|
2,053
x
|
1,644
x
|
1,418
x
|
1,214
x
|
Free Cash Flow
1 |
-180
|
164
|
517
|
540
|
682
|
833
|
1.087
|
1.230
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
8,66%
|
12,5%
|
13,2%
|
20%
|
23,1%
|
25,7%
|
28,3%
|
ROA (netto-inkomsten/totale activa)
|
5,35%
|
2,44%
|
4,08%
|
4,58%
|
7,4%
|
18,1%
|
21%
|
23,9%
|
Totale activa
1 |
8.785
|
10.610
|
6.273
|
10.237
|
10.341
|
5.420
|
5.617
|
5.797
|
Nettoactief per aandeel
2 |
10,60
|
8,270
|
8,060
|
8,540
|
9,850
|
10,80
|
11,80
|
13,00
|
Cashflow per aandeel
2 |
0,8800
|
0,0200
|
1,030
|
1,740
|
2,170
|
2,800
|
3,380
|
4,440
|
Capex
1 |
586
|
267
|
199
|
193
|
219
|
304
|
298
|
300
|
Capex/omzet
|
4,13%
|
5,08%
|
4%
|
3,41%
|
3,3%
|
4,13%
|
3,71%
|
3,43%
|
Datum van publicatie
|
27-01-20
|
03-02-21
|
02-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
82,8
USD Gemiddelde koersdoel
86,47
USD Spread / Gemiddelde doel +4,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,85% | 74,07 mld. | | +26,89% | 27,41 mld. | | +1,12% | 13,89 mld. | | +17,08% | 13,3 mld. | | +20,73% | 10,3 mld. | | -6,22% | 8,25 mld. | | -.--% | 7,35 mld. | | -7,99% | 4,72 mld. | | +4,07% | 3,76 mld. |
Productie van vliegtuigonderdelen
|