Geschatte realtime
Tradegate
20:54:01 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
205,5
EUR
|
+0,34%
|
|
+0,84%
|
+8,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.591
|
39.142
|
41.672
|
39.349
|
39.921
|
42.126
|
-
|
-
|
Bedrijfswaarde
1 |
50.721
|
44.784
|
47.792
|
45.514
|
52.486
|
53.469
|
52.812
|
52.287
|
K/w-verhouding
|
25,5
x
|
35,9
x
|
23,4
x
|
37,6
x
|
32,7
x
|
26,3
x
|
20,6
x
|
17,7
x
|
Dividendrendement
|
1,49%
|
1,83%
|
1,92%
|
-
|
-
|
2,08%
|
2,18%
|
2,3%
|
Marktkapitalisatie/omzet
|
2,47
x
|
2,15
x
|
2,34
x
|
2,31
x
|
2,06
x
|
1,99
x
|
1,9
x
|
1,82
x
|
Bedrijfswaarde/omzet
|
2,81
x
|
2,46
x
|
2,68
x
|
2,67
x
|
2,7
x
|
2,52
x
|
2,39
x
|
2,25
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
10,4
x
|
11
x
|
13
x
|
-
|
13,8
x
|
12,6
x
|
11,8
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
16,7
x
|
17,4
x
|
22,4
x
|
26,1
x
|
23,9
x
|
20,8
x
|
18,4
x
|
FCF Yield
|
4,85%
|
6%
|
5,75%
|
4,46%
|
3,83%
|
4,19%
|
4,8%
|
5,43%
|
Price to Book
|
1,47
x
|
1,87
x
|
2,14
x
|
-
|
-
|
2,19
x
|
2,12
x
|
2,03
x
|
Aantal aandelen (in duizenden)
|
221.065
|
210.112
|
196.225
|
190.403
|
189.540
|
189.680
|
-
|
-
|
Referentieprijs
2 |
201,7
|
186,3
|
212,4
|
206,7
|
210,6
|
222,1
|
222,1
|
222,1
|
Datum van publicatie
|
04-02-20
|
29-01-21
|
31-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.074
|
18.194
|
17.814
|
17.062
|
19.419
|
21.202
|
22.124
|
23.193
|
EBITDA
1 |
3.566
|
4.312
|
4.364
|
3.514
|
-
|
3.880
|
4.187
|
4.423
|
Bedrijfsresultaat (EBIT)
1 |
2.995
|
3.280
|
3.397
|
2.628
|
2.874
|
3.194
|
3.453
|
3.666
|
Operationele Marge
|
16,57%
|
18,03%
|
19,07%
|
15,4%
|
14,8%
|
15,07%
|
15,61%
|
15,81%
|
Resultaat voor belastingen (EBT)
1 |
1.493
|
1.322
|
2.283
|
1.273
|
1.221
|
1.876
|
2.428
|
2.756
|
Nettowinst (verlies)
1 |
1.333
|
1.119
|
1.846
|
1.062
|
1.227
|
1.617
|
2.056
|
2.353
|
Nettomarge
|
7,38%
|
6,15%
|
10,36%
|
6,22%
|
6,32%
|
7,63%
|
9,29%
|
10,14%
|
WPA
2 |
7,900
|
5,190
|
9,090
|
5,490
|
6,440
|
8,434
|
10,77
|
12,57
|
Free Cash Flow
1 |
2.460
|
2.686
|
2.746
|
2.029
|
2.009
|
2.240
|
2.536
|
2.841
|
FCF-marge
|
13,61%
|
14,76%
|
15,41%
|
11,89%
|
10,35%
|
10,57%
|
11,46%
|
12,25%
|
Kasstroomconversie (ebitda)
|
68,98%
|
62,29%
|
62,92%
|
57,74%
|
-
|
57,73%
|
60,56%
|
64,25%
|
Kasstroomconversie (nettowinst)
|
184,55%
|
240,04%
|
148,75%
|
191,05%
|
163,73%
|
138,53%
|
123,3%
|
120,79%
|
Dividend per aandeel
2 |
3,000
|
3,400
|
4,080
|
-
|
-
|
4,609
|
4,833
|
5,116
|
Datum van publicatie
|
04-02-20
|
29-01-21
|
31-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
4.350
|
4.103
|
4.135
|
4.246
|
4.578
|
4.471
|
4.693
|
4.915
|
5.340
|
5.211
|
5.297
|
5.245
|
5.461
|
5.410
|
5.531
|
EBITDA
1 |
1.080
|
857
|
879
|
883
|
895
|
818
|
847
|
959
|
-
|
891
|
971,5
|
980
|
1.030
|
1.013
|
1.061
|
Bedrijfsresultaat (EBIT)
1 |
836
|
625
|
688
|
801
|
670
|
638
|
694
|
735
|
807
|
788
|
787,1
|
790,6
|
840,2
|
844
|
923
|
Operationele Marge
|
19,22%
|
15,23%
|
16,64%
|
18,86%
|
14,64%
|
14,27%
|
14,79%
|
14,95%
|
15,11%
|
15,12%
|
14,86%
|
15,07%
|
15,39%
|
15,6%
|
16,69%
|
Resultaat voor belastingen (EBT)
1 |
588
|
536
|
525
|
-321
|
533
|
373
|
372
|
400
|
76
|
290
|
487,5
|
499,7
|
574,8
|
537,9
|
596,5
|
Nettowinst (verlies)
1 |
484
|
475
|
471
|
-300
|
416
|
337
|
349
|
383
|
158
|
283
|
413,6
|
423,2
|
484,9
|
451,3
|
503,8
|
Nettomarge
|
11,13%
|
11,58%
|
11,39%
|
-7,07%
|
9,09%
|
7,54%
|
7,44%
|
7,79%
|
2,96%
|
5,43%
|
7,81%
|
8,07%
|
8,88%
|
8,34%
|
9,11%
|
WPA
2 |
2,460
|
2,440
|
2,420
|
-1,560
|
2,170
|
1,760
|
1,830
|
2,020
|
0,8300
|
1,480
|
2,192
|
2,245
|
2,585
|
2,390
|
2,652
|
Dividend per aandeel
2 |
1,020
|
1,120
|
1,120
|
1,120
|
-
|
1,140
|
1,140
|
1,140
|
-
|
-
|
1,149
|
1,149
|
1,149
|
1,203
|
1,209
|
Datum van publicatie
|
31-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
26-01-23
|
27-04-23
|
26-07-23
|
26-10-23
|
25-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.130
|
5.642
|
6.120
|
6.165
|
12.565
|
11.343
|
10.686
|
10.160
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,719
x
|
1,308
x
|
1,402
x
|
1,754
x
|
-
|
2,923
x
|
2,552
x
|
2,297
x
|
Free Cash Flow
1 |
2.460
|
2.686
|
2.746
|
2.029
|
2.009
|
2.240
|
2.536
|
2.841
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
11,5%
|
13,1%
|
13,2%
|
12,6%
|
13%
|
13,9%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
5,5%
|
2,97%
|
5,15%
|
3,11%
|
3,26%
|
3,78%
|
5,44%
|
6,04%
|
Totale activa
1 |
24.227
|
37.648
|
35.845
|
34.116
|
37.606
|
42.751
|
37.797
|
38.935
|
Nettoactief per aandeel
2 |
137,0
|
99,50
|
99,30
|
-
|
-
|
101,0
|
105,0
|
109,0
|
Cashflow per aandeel
2 |
9,790
|
12,90
|
13,20
|
11,20
|
11,00
|
13,00
|
15,30
|
17,80
|
Capex
1 |
267
|
368
|
342
|
238
|
393
|
426
|
428
|
439
|
Capex/omzet
|
1,48%
|
2,02%
|
1,92%
|
1,39%
|
2,02%
|
2,01%
|
1,93%
|
1,89%
|
Datum van publicatie
|
04-02-20
|
29-01-21
|
31-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
222,1
USD Gemiddelde koersdoel
248,7
USD Spread / Gemiddelde doel +12,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,06% | 138 mld. | | +14,80% | 81,01 mld. | | +0,48% | 69,66 mld. | | +22,60% | 52,04 mld. | | +61,62% | 36,88 mld. | | +78,40% | 24,23 mld. | | +11,34% | 21,92 mld. | | +34,82% | 20,83 mld. | | +55,88% | 14,52 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|