Beurs gesloten -
Xetra
17:43:09 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
524,4
EUR
|
+2,22%
|
|
+4,05%
|
+82,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.401
|
3.730
|
3.588
|
8.037
|
12.451
|
22.768
|
-
|
-
|
Bedrijfswaarde
1 |
4.453
|
3.726
|
3.470
|
8.463
|
13.514
|
23.497
|
22.979
|
22.281
|
K/w-verhouding
|
13,2
x
|
-140
x
|
12,4
x
|
17,2
x
|
23,8
x
|
25,8
x
|
18,6
x
|
13,7
x
|
Dividendrendement
|
2,34%
|
2,31%
|
3,97%
|
2,31%
|
1,99%
|
1,49%
|
2,06%
|
2,71%
|
Marktkapitalisatie/omzet
|
0,7
x
|
0,63
x
|
0,63
x
|
1,25
x
|
1,74
x
|
2,3
x
|
1,9
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
0,71
x
|
0,63
x
|
0,61
x
|
1,32
x
|
1,88
x
|
2,38
x
|
1,91
x
|
1,52
x
|
Bedrijfswaarde/EBITDA
|
5,62
x
|
5,76
x
|
4,03
x
|
8,64
x
|
11
x
|
13,3
x
|
10,1
x
|
7,66
x
|
Bedrijfswaarde/FCF
|
14,2
x
|
17,2
x
|
8,28
x
|
-48,4
x
|
39,2
x
|
40,5
x
|
27,3
x
|
18,8
x
|
FCF Yield
|
7,05%
|
5,82%
|
12,1%
|
-2,07%
|
2,55%
|
2,47%
|
3,66%
|
5,31%
|
Price to Book
|
2,07
x
|
1,98
x
|
1,49
x
|
2,87
x
|
4,01
x
|
5,67
x
|
4,62
x
|
3,72
x
|
Aantal aandelen (in duizenden)
|
42.982
|
43.083
|
43.197
|
43.197
|
43.382
|
43.417
|
-
|
-
|
Referentieprijs
2 |
102,4
|
86,58
|
83,06
|
186,0
|
287,0
|
524,4
|
524,4
|
524,4
|
Datum van publicatie
|
18-03-20
|
01-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.255
|
5.875
|
5.658
|
6.410
|
7.176
|
9.879
|
12.012
|
14.637
|
EBITDA
1 |
792
|
647
|
862
|
980
|
1.226
|
1.771
|
2.273
|
2.908
|
Bedrijfsresultaat (EBIT)
1 |
512
|
426
|
608
|
731
|
897
|
1.411
|
1.875
|
2.473
|
Operationele Marge
|
8,19%
|
7,25%
|
10,75%
|
11,4%
|
12,5%
|
14,29%
|
15,61%
|
16,89%
|
Resultaat voor belastingen (EBT)
1 |
477
|
57
|
582
|
711
|
815
|
1.283
|
1.757
|
2.362
|
Nettowinst (verlies)
1 |
335
|
-27
|
291
|
469
|
535
|
885,4
|
1.227
|
1.663
|
Nettomarge
|
5,36%
|
-0,46%
|
5,14%
|
7,32%
|
7,46%
|
8,96%
|
10,22%
|
11,36%
|
WPA
2 |
7,770
|
-0,6200
|
6,720
|
10,82
|
12,07
|
20,32
|
28,23
|
38,30
|
Free Cash Flow
1 |
314
|
217
|
419
|
-175
|
345
|
579,6
|
840,3
|
1.182
|
FCF-marge
|
5,02%
|
3,69%
|
7,41%
|
-2,73%
|
4,81%
|
5,87%
|
7%
|
8,08%
|
Kasstroomconversie (ebitda)
|
39,65%
|
33,54%
|
48,61%
|
-
|
28,14%
|
32,73%
|
36,96%
|
40,66%
|
Kasstroomconversie (nettowinst)
|
93,73%
|
-
|
143,99%
|
-
|
64,49%
|
65,46%
|
68,48%
|
71,12%
|
Dividend per aandeel
2 |
2,400
|
2,000
|
3,300
|
4,300
|
5,700
|
7,816
|
10,80
|
14,20
|
Datum van publicatie
|
18-03-20
|
01-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
2.597
|
1.258
|
1.817
|
1.266
|
1.408
|
1.415
|
2.321
|
1.363
|
1.498
|
1.758
|
2.558
|
1.791
|
2.024
|
2.315
|
3.579
|
-
|
EBITDA
1 |
-
|
173
|
381
|
152
|
-
|
180
|
493
|
139
|
181
|
-
|
634
|
192
|
242
|
297
|
1.029
|
-
|
Bedrijfsresultaat (EBIT)
1 |
70
|
112
|
305
|
92
|
114
|
117
|
429
|
76
|
118
|
170
|
533
|
168,5
|
221,9
|
304,1
|
772,6
|
-
|
Operationele Marge
|
2,7%
|
8,9%
|
16,79%
|
7,27%
|
8,1%
|
8,27%
|
18,48%
|
5,58%
|
7,88%
|
9,67%
|
20,84%
|
9,41%
|
10,96%
|
13,14%
|
21,59%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
106
|
-
|
-
|
98
|
-
|
-
|
-
|
-
|
-
|
499
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
73
|
209
|
48
|
57
|
77
|
287
|
54
|
56
|
102
|
323
|
92,93
|
125,2
|
160,3
|
505,1
|
-
|
Nettomarge
|
-
|
5,8%
|
11,5%
|
3,79%
|
4,05%
|
5,44%
|
12,37%
|
3,96%
|
3,74%
|
5,8%
|
12,63%
|
5,19%
|
6,18%
|
6,92%
|
14,11%
|
-
|
WPA
2 |
-5,460
|
1,690
|
4,830
|
1,110
|
1,330
|
1,760
|
6,620
|
1,240
|
1,290
|
2,340
|
7,200
|
2,622
|
2,577
|
4,130
|
11,68
|
-
|
Dividend per aandeel
2 |
-
|
-
|
3,300
|
-
|
-
|
-
|
4,300
|
-
|
-
|
-
|
5,700
|
-
|
-
|
-
|
8,000
|
-
|
Datum van publicatie
|
06-08-20
|
05-11-21
|
17-03-22
|
06-05-22
|
05-08-22
|
10-11-22
|
16-03-23
|
04-05-23
|
10-08-23
|
09-11-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
52
|
-
|
-
|
426
|
1.063
|
728
|
211
|
-
|
Nettokaspositie
1 |
-
|
4
|
118
|
-
|
-
|
-
|
-
|
487
|
Hefboom (schuld/ebitda)
|
0,0657
x
|
-
|
-
|
0,4347
x
|
0,867
x
|
0,4114
x
|
0,093
x
|
-
|
Free Cash Flow
1 |
314
|
217
|
419
|
-175
|
345
|
580
|
840
|
1.182
|
ROE (netto-inkomsten/eigen vermogen)
|
16,2%
|
15,4%
|
18,2%
|
17,9%
|
17,4%
|
25,4%
|
27,3%
|
29,6%
|
ROA (netto-inkomsten/totale activa)
|
4,73%
|
4,22%
|
1,11%
|
5,93%
|
5,4%
|
7,56%
|
9,12%
|
10,5%
|
Totale activa
1 |
7.087
|
-639,4
|
26.297
|
7.911
|
9.902
|
11.714
|
13.459
|
15.830
|
Nettoactief per aandeel
2 |
49,40
|
43,70
|
55,80
|
64,80
|
71,60
|
92,50
|
113,0
|
141,0
|
Cashflow per aandeel
2 |
14,00
|
10,50
|
15,90
|
4,010
|
16,00
|
31,10
|
34,50
|
46,80
|
Capex
1 |
288
|
237
|
271
|
349
|
398
|
742
|
720
|
745
|
Capex/omzet
|
4,6%
|
4,03%
|
4,79%
|
5,44%
|
5,55%
|
7,51%
|
6%
|
5,09%
|
Datum van publicatie
|
18-03-20
|
01-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
524,4
EUR Gemiddelde koersdoel
565,7
EUR Spread / Gemiddelde doel +7,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +82,72% | 24,31 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. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +19,32% | 23,26 mld. | | +29,77% | 20,94 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|