Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
379,9
USD
|
+1,86%
|
|
-6,78%
|
+15,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.039
|
8.504
|
11.332
|
12.604
|
17.638
|
20.395
|
-
|
-
|
Bedrijfswaarde
1 |
9.414
|
9.825
|
12.482
|
13.606
|
19.430
|
21.621
|
21.082
|
21.028
|
K/w-verhouding
|
20,2
x
|
24,4
x
|
28,6
x
|
24,9
x
|
23,4
x
|
27
x
|
23,8
x
|
21,8
x
|
Dividendrendement
|
2,32%
|
2,37%
|
1,92%
|
1,82%
|
1,39%
|
1,3%
|
1,39%
|
1,5%
|
Marktkapitalisatie/omzet
|
1,75
x
|
2,03
x
|
2,7
x
|
2,55
x
|
3,28
x
|
3,48
x
|
3,31
x
|
3,14
x
|
Bedrijfswaarde/omzet
|
2,05
x
|
2,35
x
|
2,98
x
|
2,75
x
|
3,62
x
|
3,69
x
|
3,43
x
|
3,24
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
14,2
x
|
18,3
x
|
15,9
x
|
16,4
x
|
16,2
x
|
14,8
x
|
14,1
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
17,6
x
|
27,5
x
|
26,8
x
|
27,2
x
|
26,6
x
|
24
x
|
24,6
x
|
FCF Yield
|
5,29%
|
5,7%
|
3,63%
|
3,73%
|
3,68%
|
3,77%
|
4,16%
|
4,07%
|
Price to Book
|
4,15
x
|
4,12
x
|
5,09
x
|
5,38
x
|
-
|
6,17
x
|
5,35
x
|
4,73
x
|
Aantal aandelen (in duizenden)
|
54.386
|
54.236
|
54.411
|
53.706
|
53.622
|
53.686
|
-
|
-
|
Referentieprijs
2 |
147,8
|
156,8
|
208,3
|
234,7
|
328,9
|
379,9
|
379,9
|
379,9
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
03-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.591
|
4.186
|
4.194
|
4.948
|
5.373
|
5.866
|
6.153
|
6.498
|
EBITDA
1 |
747,6
|
690,6
|
681,4
|
857,6
|
1.188
|
1.331
|
1.420
|
1.495
|
Bedrijfsresultaat (EBIT)
1 |
596,6
|
533
|
532,3
|
709,1
|
1.038
|
1.134
|
1.219
|
1.287
|
Operationele Marge
|
12,99%
|
12,73%
|
12,69%
|
14,33%
|
19,33%
|
19,33%
|
19,82%
|
19,81%
|
Resultaat voor belastingen (EBT)
1 |
520,5
|
453,5
|
459,3
|
657
|
983,3
|
998,4
|
1.104
|
1.216
|
Nettowinst (verlies)
1 |
400,9
|
351,2
|
399,5
|
511,3
|
759,8
|
779,4
|
856,1
|
933,1
|
Nettomarge
|
8,73%
|
8,39%
|
9,53%
|
10,33%
|
14,14%
|
13,29%
|
13,91%
|
14,36%
|
WPA
2 |
7,310
|
6,430
|
7,280
|
9,430
|
14,05
|
14,08
|
15,95
|
17,39
|
Free Cash Flow
1 |
497,7
|
559,6
|
453,6
|
506,9
|
715,1
|
814,1
|
877,6
|
854,8
|
FCF-marge
|
10,84%
|
13,37%
|
10,82%
|
10,24%
|
13,31%
|
13,88%
|
14,26%
|
13,16%
|
Kasstroomconversie (ebitda)
|
66,57%
|
81,03%
|
66,57%
|
59,11%
|
60,18%
|
61,18%
|
61,8%
|
57,17%
|
Kasstroomconversie (nettowinst)
|
124,15%
|
159,34%
|
113,54%
|
99,14%
|
94,12%
|
104,45%
|
102,51%
|
91,61%
|
Dividend per aandeel
2 |
3,430
|
3,710
|
3,990
|
4,270
|
4,580
|
4,932
|
5,272
|
5,684
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
03-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
1.100
|
1.156
|
1.256
|
1.316
|
1.220
|
1.285
|
1.366
|
1.376
|
1.346
|
-
|
1.473
|
1.500
|
1.454
|
1.451
|
1.557
|
EBITDA
1 |
170,7
|
177,6
|
225,3
|
241,8
|
212,9
|
284,4
|
324,7
|
313,9
|
265,2
|
-
|
345,4
|
361,5
|
327,8
|
314,6
|
366,5
|
Bedrijfsresultaat (EBIT)
1 |
134,3
|
142,9
|
190,6
|
203,6
|
172
|
248,8
|
287,8
|
276,3
|
225,6
|
-
|
293,3
|
303,3
|
262,2
|
259,7
|
311,8
|
Operationele Marge
|
12,21%
|
12,36%
|
15,18%
|
15,47%
|
14,1%
|
19,36%
|
21,07%
|
20,08%
|
16,76%
|
-
|
19,92%
|
20,22%
|
18,04%
|
17,9%
|
20,03%
|
Resultaat voor belastingen (EBT)
1 |
123,9
|
133,4
|
176
|
190,8
|
156,8
|
235
|
273,8
|
265
|
209,5
|
-
|
269,6
|
283,9
|
244,7
|
233
|
285
|
Nettowinst (verlies)
1 |
117,6
|
180,2
|
122
|
139,1
|
122,9
|
181,9
|
206,8
|
200,1
|
171
|
-
|
206
|
217,9
|
189
|
177,8
|
217,4
|
Nettomarge
|
10,69%
|
15,59%
|
9,71%
|
10,57%
|
10,08%
|
14,15%
|
15,14%
|
14,54%
|
12,71%
|
-
|
13,98%
|
14,53%
|
13%
|
12,25%
|
13,96%
|
WPA
2 |
2,140
|
3,310
|
2,260
|
2,570
|
2,270
|
3,370
|
3,820
|
3,700
|
3,160
|
-
|
3,867
|
4,090
|
3,590
|
3,258
|
3,939
|
Dividend per aandeel
2 |
1,050
|
1,050
|
1,050
|
1,050
|
1,120
|
1,120
|
1,120
|
1,120
|
1,220
|
1,220
|
1,220
|
1,220
|
1,259
|
1,308
|
1,308
|
Datum van publicatie
|
03-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
25-07-23
|
31-10-23
|
30-01-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.375
|
1.321
|
1.150
|
1.002
|
1.792
|
1.226
|
687
|
633
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,839
x
|
1,913
x
|
1,687
x
|
1,168
x
|
1,508
x
|
0,9214
x
|
0,484
x
|
0,4234
x
|
Free Cash Flow
1 |
498
|
560
|
454
|
507
|
715
|
814
|
878
|
855
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
17,5%
|
18,6%
|
25%
|
29%
|
25,8%
|
24,8%
|
21,4%
|
ROA (netto-inkomsten/totale activa)
|
8,2%
|
7,03%
|
7,71%
|
10,7%
|
12,3%
|
11,5%
|
11,8%
|
10,8%
|
Totale activa
1 |
4.888
|
4.994
|
5.183
|
4.759
|
6.158
|
6.781
|
7.285
|
8.660
|
Nettoactief per aandeel
2 |
35,60
|
38,10
|
40,90
|
43,60
|
-
|
61,50
|
70,90
|
80,20
|
Cashflow per aandeel
2 |
-
|
-
|
9,390
|
-
|
16,30
|
18,30
|
21,00
|
22,30
|
Capex
1 |
93,9
|
88,4
|
90,2
|
129
|
166
|
155
|
161
|
185
|
Capex/omzet
|
2,05%
|
2,11%
|
2,15%
|
2,61%
|
3,08%
|
2,65%
|
2,61%
|
2,85%
|
Datum van publicatie
|
04-02-20
|
02-02-21
|
03-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
379,9
USD Gemiddelde koersdoel
409,5
USD Spread / Gemiddelde doel +7,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,49% | 20,39 mld. | | +4,53% | 150 mld. | | +18,99% | 130 mld. | | +33,09% | 128 mld. | | +9,46% | 60,91 mld. | | +1,01% | 38,55 mld. | | +93,59% | 34,82 mld. | | +5,04% | 32,09 mld. | | -11,73% | 31,4 mld. | | +27,37% | 27,26 mld. |
Elektrische componenten & apparatuur - Andere
|