Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
214,5
USD
|
+3,46%
|
|
+4,42%
|
+1,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.591
|
39.142
|
41.672
|
39.349
|
39.921
|
40.694
|
-
|
-
|
Bedrijfswaarde
1 |
50.721
|
44.784
|
47.792
|
45.514
|
52.486
|
51.975
|
51.352
|
50.810
|
K/w-verhouding
|
25,5
x
|
35,9
x
|
23,4
x
|
37,6
x
|
32,7
x
|
24,6
x
|
19,8
x
|
17,2
x
|
Dividendrendement
|
1,49%
|
1,83%
|
1,92%
|
-
|
-
|
2,14%
|
2,36%
|
2,49%
|
Marktkapitalisatie/omzet
|
2,47
x
|
2,15
x
|
2,34
x
|
2,31
x
|
2,06
x
|
1,93
x
|
1,84
x
|
1,76
x
|
Bedrijfswaarde/omzet
|
2,81
x
|
2,46
x
|
2,68
x
|
2,67
x
|
2,7
x
|
2,46
x
|
2,32
x
|
2,19
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
10,4
x
|
11
x
|
13
x
|
-
|
13,6
x
|
12,4
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
16,7
x
|
17,4
x
|
22,4
x
|
26,1
x
|
23,3
x
|
20,4
x
|
17,8
x
|
FCF Yield
|
4,85%
|
6%
|
5,75%
|
4,46%
|
3,83%
|
4,3%
|
4,91%
|
5,62%
|
Price to Book
|
1,47
x
|
1,87
x
|
2,14
x
|
-
|
-
|
2,14
x
|
2,07
x
|
1,99
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
|
214,5
|
214,5
|
214,5
|
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
|
21.132
|
22.099
|
23.165
|
EBITDA
1 |
3.566
|
4.312
|
4.364
|
3.514
|
-
|
3.816
|
4.152
|
4.420
|
Bedrijfsresultaat (EBIT)
1 |
2.995
|
3.280
|
3.397
|
2.628
|
2.874
|
3.179
|
3.524
|
3.751
|
Operationele Marge
|
16,57%
|
18,03%
|
19,07%
|
15,4%
|
14,8%
|
15,04%
|
15,95%
|
16,19%
|
Resultaat voor belastingen (EBT)
1 |
1.493
|
1.322
|
2.283
|
1.273
|
1.221
|
1.900
|
2.454
|
2.746
|
Nettowinst (verlies)
1 |
1.333
|
1.119
|
1.846
|
1.062
|
1.227
|
1.683
|
2.076
|
2.343
|
Nettomarge
|
7,38%
|
6,15%
|
10,36%
|
6,22%
|
6,32%
|
7,97%
|
9,4%
|
10,11%
|
WPA
2 |
7,900
|
5,190
|
9,090
|
5,490
|
6,440
|
8,704
|
10,83
|
12,49
|
Free Cash Flow
1 |
2.460
|
2.686
|
2.746
|
2.029
|
2.009
|
2.232
|
2.520
|
2.853
|
FCF-marge
|
13,61%
|
14,76%
|
15,41%
|
11,89%
|
10,35%
|
10,56%
|
11,4%
|
12,32%
|
Kasstroomconversie (ebitda)
|
68,98%
|
62,29%
|
62,92%
|
57,74%
|
-
|
58,5%
|
60,7%
|
64,55%
|
Kasstroomconversie (nettowinst)
|
184,55%
|
240,04%
|
148,75%
|
191,05%
|
163,73%
|
132,63%
|
121,37%
|
121,77%
|
Dividend per aandeel
2 |
3,000
|
3,400
|
4,080
|
-
|
-
|
4,600
|
5,060
|
5,344
|
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
|
5.239
|
5.262
|
5.536
|
5.281
|
5.496
|
EBITDA
1 |
1.080
|
857
|
879
|
883
|
895
|
818
|
847
|
959
|
-
|
-
|
955,4
|
1.004
|
1.024
|
953,6
|
1.031
|
Bedrijfsresultaat (EBIT)
1 |
836
|
625
|
688
|
801
|
670
|
638
|
694
|
735
|
807
|
788
|
783,5
|
790,2
|
850,8
|
856,3
|
919,7
|
Operationele Marge
|
19,22%
|
15,23%
|
16,64%
|
18,86%
|
14,64%
|
14,27%
|
14,79%
|
14,95%
|
15,11%
|
15,12%
|
14,95%
|
15,02%
|
15,37%
|
16,22%
|
16,73%
|
Resultaat voor belastingen (EBT)
1 |
588
|
536
|
525
|
-321
|
533
|
373
|
372
|
400
|
76
|
290
|
417,5
|
455
|
536
|
515,7
|
593,5
|
Nettowinst (verlies)
1 |
484
|
475
|
471
|
-300
|
416
|
337
|
349
|
383
|
158
|
283
|
390,6
|
419
|
471,6
|
432,3
|
500,9
|
Nettomarge
|
11,13%
|
11,58%
|
11,39%
|
-7,07%
|
9,09%
|
7,54%
|
7,44%
|
7,79%
|
2,96%
|
5,43%
|
7,46%
|
7,96%
|
8,52%
|
8,19%
|
9,11%
|
WPA
2 |
2,460
|
2,440
|
2,420
|
-1,560
|
2,170
|
1,760
|
1,830
|
2,020
|
0,8300
|
1,480
|
2,079
|
2,230
|
2,501
|
2,275
|
2,642
|
Dividend per aandeel
2 |
1,020
|
1,120
|
1,120
|
1,120
|
-
|
1,140
|
1,140
|
1,140
|
-
|
-
|
1,149
|
1,149
|
1,149
|
1,209
|
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
|
11.281
|
10.658
|
10.116
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,719
x
|
1,308
x
|
1,402
x
|
1,754
x
|
-
|
2,956
x
|
2,567
x
|
2,289
x
|
Free Cash Flow
1 |
2.460
|
2.686
|
2.746
|
2.029
|
2.009
|
2.232
|
2.520
|
2.853
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
11,5%
|
13,1%
|
13,2%
|
12,6%
|
-
|
13,9%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
5,5%
|
2,97%
|
5,15%
|
3,11%
|
3,26%
|
3,77%
|
5,4%
|
6%
|
Totale activa
1 |
24.227
|
37.648
|
35.845
|
34.116
|
37.606
|
44.654
|
38.451
|
39.027
|
Nettoactief per aandeel
2 |
137,0
|
99,50
|
99,30
|
-
|
-
|
100,0
|
104,0
|
108,0
|
Cashflow per aandeel
2 |
9,790
|
12,90
|
13,20
|
11,20
|
11,00
|
12,50
|
15,50
|
17,80
|
Capex
1 |
267
|
368
|
342
|
238
|
393
|
423
|
428
|
439
|
Capex/omzet
|
1,48%
|
2,02%
|
1,92%
|
1,39%
|
2,02%
|
2%
|
1,94%
|
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
214,5
USD Gemiddelde koersdoel
245
USD Spread / Gemiddelde doel +14,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,86% | 40,69 mld. | | +20,53% | 135 mld. | | +9,53% | 77,91 mld. | | +2,63% | 71,1 mld. | | +20,67% | 50,29 mld. | | +40,51% | 43,87 mld. | | +42,10% | 31,95 mld. | | +82,72% | 24,31 mld. | | +19,32% | 23,26 mld. | | +29,77% | 20,94 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|