Geschatte realtime
Cboe BZX
20:36:25 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
158,9
USD
|
-6,55%
|
|
0,00%
|
+17,17%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.847
|
2.081
|
2.451
|
2.253
|
3.602
|
5.286
|
-
|
-
|
Bedrijfswaarde
1 |
3.591
|
2.926
|
3.255
|
2.987
|
4.397
|
6.109
|
5.969
|
5.748
|
K/w-verhouding
|
15,9
x
|
227
x
|
15,7
x
|
14,6
x
|
21,2
x
|
24
x
|
20,1
x
|
17,4
x
|
Dividendrendement
|
1,23%
|
-
|
-
|
1,42%
|
0,95%
|
0,67%
|
0,68%
|
0,7%
|
Marktkapitalisatie/omzet
|
0,98
x
|
0,72
x
|
0,86
x
|
0,74
x
|
1,09
x
|
1,48
x
|
1,42
x
|
1,35
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
1,01
x
|
1,14
x
|
0,98
x
|
1,32
x
|
1,72
x
|
1,61
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
10
x
|
22,3
x
|
9,93
x
|
8,45
x
|
11
x
|
12,8
x
|
11
x
|
9,11
x
|
Bedrijfswaarde/FCF
|
57
x
|
15,3
x
|
19,8
x
|
27,8
x
|
-118
x
|
170
x
|
29,8
x
|
19,2
x
|
FCF Yield
|
1,75%
|
6,52%
|
5,05%
|
3,59%
|
-0,85%
|
0,59%
|
3,35%
|
5,22%
|
Price to Book
|
2,16
x
|
1,64
x
|
1,75
x
|
1,57
x
|
2,2
x
|
2,9
x
|
2,53
x
|
2,24
x
|
Aantal aandelen (in duizenden)
|
34.937
|
32.718
|
32.121
|
31.981
|
31.898
|
31.969
|
-
|
-
|
Referentieprijs
2 |
81,12
|
63,53
|
76,23
|
70,35
|
113,0
|
164,8
|
164,8
|
164,8
|
Datum van publicatie
|
01-11-19
|
06-11-20
|
05-11-21
|
04-11-22
|
03-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.905
|
2.885
|
2.852
|
3.036
|
3.319
|
3.562
|
3.718
|
3.904
|
EBITDA
1 |
358,3
|
131,3
|
327,8
|
353,6
|
397,9
|
475,7
|
542,7
|
631,2
|
Bedrijfsresultaat (EBIT)
1 |
273
|
44,31
|
237,7
|
308,3
|
311,1
|
391,4
|
434,8
|
495
|
Operationele Marge
|
9,4%
|
1,54%
|
8,33%
|
10,15%
|
9,37%
|
10,99%
|
11,69%
|
12,68%
|
Resultaat voor belastingen (EBT)
1 |
233,8
|
5,417
|
203,8
|
203
|
216,1
|
292,7
|
351,6
|
404
|
Nettowinst (verlies)
1 |
179,7
|
9,205
|
157,2
|
155,2
|
171
|
226,7
|
265,2
|
307
|
Nettomarge
|
6,19%
|
0,32%
|
5,51%
|
5,11%
|
5,15%
|
6,36%
|
7,13%
|
7,86%
|
WPA
2 |
5,110
|
0,2800
|
4,870
|
4,830
|
5,340
|
6,860
|
8,200
|
9,450
|
Free Cash Flow
1 |
63
|
190,9
|
164,5
|
107,4
|
-37,35
|
35,83
|
200
|
300
|
FCF-marge
|
2,17%
|
6,62%
|
5,77%
|
3,54%
|
-1,13%
|
1,01%
|
5,38%
|
7,69%
|
Kasstroomconversie (ebitda)
|
17,58%
|
145,4%
|
50,18%
|
30,37%
|
-
|
7,53%
|
36,85%
|
47,53%
|
Kasstroomconversie (nettowinst)
|
35,05%
|
2.073,8%
|
104,63%
|
69,19%
|
-
|
15,81%
|
75,41%
|
97,72%
|
Dividend per aandeel
2 |
1,000
|
-
|
-
|
1,000
|
1,070
|
1,100
|
1,120
|
1,150
|
Datum van publicatie
|
01-11-19
|
06-11-20
|
05-11-21
|
04-11-22
|
03-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
724,1
|
770,8
|
772,9
|
768
|
760,1
|
836,8
|
850,2
|
872,1
|
856,8
|
930,3
|
880,8
|
894,1
|
EBITDA
1 |
77,45
|
94,07
|
91,53
|
90,51
|
94,82
|
93,77
|
-
|
118,5
|
103
|
120,7
|
116
|
119,4
|
Bedrijfsresultaat (EBIT)
1 |
54,76
|
71,71
|
70,41
|
79,77
|
65,46
|
74,57
|
69,67
|
101,4
|
81,19
|
96,75
|
91,9
|
94,99
|
Operationele Marge
|
7,56%
|
9,3%
|
9,11%
|
10,39%
|
8,61%
|
8,91%
|
8,19%
|
11,62%
|
9,48%
|
10,4%
|
10,43%
|
10,62%
|
Resultaat voor belastingen (EBT)
1 |
61,42
|
38,71
|
59,81
|
43,03
|
60,3
|
56,3
|
50,34
|
49,11
|
62,61
|
78,75
|
73,4
|
77,34
|
Nettowinst (verlies)
1 |
46,26
|
29,09
|
50,41
|
29,42
|
46,02
|
43,01
|
42,39
|
39,58
|
47,81
|
60
|
56,51
|
59,96
|
Nettomarge
|
6,39%
|
3,77%
|
6,52%
|
3,83%
|
6,05%
|
5,14%
|
4,99%
|
4,54%
|
5,58%
|
6,45%
|
6,42%
|
6,71%
|
WPA
2 |
1,440
|
0,9100
|
1,570
|
0,9200
|
1,440
|
1,340
|
1,320
|
1,230
|
1,480
|
1,860
|
1,710
|
1,820
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
29-04-22
|
29-07-22
|
04-11-22
|
03-02-23
|
28-04-23
|
28-07-23
|
03-11-23
|
26-01-24
|
26-04-24
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
744
|
846
|
804
|
734
|
794
|
823
|
683
|
462
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,075
x
|
6,442
x
|
2,453
x
|
2,076
x
|
1,996
x
|
1,731
x
|
1,258
x
|
0,7323
x
|
Free Cash Flow
1 |
63
|
191
|
164
|
107
|
-37,4
|
35,8
|
200
|
300
|
ROE (netto-inkomsten/eigen vermogen)
|
13,8%
|
0,72%
|
-
|
12,6%
|
12,8%
|
25,4%
|
26,7%
|
27,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
37,60
|
38,60
|
43,60
|
44,90
|
51,30
|
56,90
|
65,20
|
73,70
|
Cashflow per aandeel
2 |
5,160
|
8,350
|
9,080
|
7,680
|
4,240
|
6,530
|
-
|
-
|
Capex
1 |
118
|
88,3
|
129
|
139
|
173
|
161
|
150
|
140
|
Capex/omzet
|
4,08%
|
3,06%
|
4,51%
|
4,59%
|
5,22%
|
4,53%
|
4,03%
|
3,59%
|
Datum van publicatie
|
01-11-19
|
06-11-20
|
05-11-21
|
04-11-22
|
03-11-23
|
-
|
-
|
-
|
Laatste slotkoers
164,8
USD Gemiddelde koersdoel
178
USD Spread / Gemiddelde doel +7,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,60% | 139 mld. | | +11,83% | 80,13 mld. | | -10,32% | 62,66 mld. | | +20,22% | 53,08 mld. | | +52,75% | 49,91 mld. | | +3,15% | 41,58 mld. | | +85,47% | 40,82 mld. | | +68,14% | 26,33 mld. | | +66,97% | 23,65 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|