Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
280,1
USD
|
+1,14%
|
|
+3,76%
|
-9,78%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.283
|
25.592
|
34.116
|
24.831
|
32.835
|
32.100
|
-
|
-
|
Bedrijfswaarde
1 |
20.482
|
26.886
|
37.428
|
28.177
|
34.729
|
33.859
|
33.312
|
32.668
|
K/w-verhouding
|
28,3
x
|
25,2
x
|
25,4
x
|
27
x
|
23,9
x
|
24,9
x
|
22,1
x
|
20
x
|
Dividendrendement
|
2,35%
|
1,85%
|
1,46%
|
2,08%
|
1,65%
|
1,78%
|
1,89%
|
2,05%
|
Marktkapitalisatie/omzet
|
2,88
x
|
4,04
x
|
4,88
x
|
3,2
x
|
3,62
x
|
3,53
x
|
3,35
x
|
3,18
x
|
Bedrijfswaarde/omzet
|
3,06
x
|
4,25
x
|
5,35
x
|
3,63
x
|
3,83
x
|
3,72
x
|
3,47
x
|
3,24
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
20,8
x
|
26,6
x
|
17,9
x
|
17,7
x
|
17,1
x
|
15,4
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
19,5
x
|
26,7
x
|
32,8
x
|
41,3
x
|
28,6
x
|
24,1
x
|
21,3
x
|
19,1
x
|
FCF Yield
|
5,12%
|
3,74%
|
3,05%
|
2,42%
|
3,5%
|
4,14%
|
4,68%
|
5,23%
|
Price to Book
|
48,6
x
|
25
x
|
14,4
x
|
8,32
x
|
9,28
x
|
7,93
x
|
7,25
x
|
6,34
x
|
Aantal aandelen (in duizenden)
|
117.008
|
115.967
|
116.026
|
115.435
|
114.860
|
114.592
|
-
|
-
|
Referentieprijs
2 |
164,8
|
220,7
|
294,0
|
215,1
|
285,9
|
280,1
|
280,1
|
280,1
|
Datum van publicatie
|
12-11-19
|
10-11-20
|
02-11-21
|
02-11-22
|
02-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.695
|
6.330
|
6.997
|
7.760
|
9.058
|
9.106
|
9.588
|
10.090
|
EBITDA
1 |
1.500
|
1.290
|
1.405
|
1.573
|
1.966
|
1.982
|
2.166
|
2.365
|
Bedrijfsresultaat (EBIT)
1 |
1.348
|
1.118
|
1.216
|
1.334
|
1.716
|
1.693
|
1.883
|
2.026
|
Operationele Marge
|
20,14%
|
17,66%
|
17,37%
|
17,19%
|
18,94%
|
18,59%
|
19,64%
|
20,08%
|
Resultaat voor belastingen (EBT)
1 |
901
|
1.136
|
1.526
|
1.074
|
1.608
|
1.535
|
1.725
|
1.875
|
Nettowinst (verlies)
1 |
695,8
|
1.023
|
1.358
|
932,2
|
1.387
|
1.291
|
1.446
|
1.607
|
Nettomarge
|
10,39%
|
16,17%
|
19,41%
|
12,01%
|
15,32%
|
14,18%
|
15,08%
|
15,93%
|
WPA
2 |
5,830
|
8,770
|
11,58
|
7,970
|
11,95
|
11,23
|
12,67
|
14,03
|
Free Cash Flow
1 |
1.049
|
1.007
|
1.141
|
682
|
1.214
|
1.403
|
1.560
|
1.709
|
FCF-marge
|
15,67%
|
15,9%
|
16,3%
|
8,79%
|
13,4%
|
15,4%
|
16,27%
|
16,94%
|
Kasstroomconversie (ebitda)
|
69,93%
|
78,01%
|
81,17%
|
43,36%
|
61,75%
|
70,76%
|
72,04%
|
72,26%
|
Kasstroomconversie (nettowinst)
|
150,79%
|
98,36%
|
83,99%
|
73,16%
|
87,51%
|
108,66%
|
107,88%
|
106,34%
|
Dividend per aandeel
2 |
3,880
|
4,080
|
4,280
|
4,480
|
4,720
|
4,980
|
5,282
|
5,746
|
Datum van publicatie
|
12-11-19
|
10-11-20
|
02-11-21
|
02-11-22
|
02-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
1.808
|
1.857
|
1.808
|
1.969
|
2.126
|
1.981
|
2.275
|
2.239
|
2.563
|
2.052
|
2.070
|
2.330
|
2.632
|
2.199
|
2.260
|
EBITDA
1 |
326,9
|
358,5
|
310,1
|
424,5
|
494,7
|
405,5
|
490,4
|
475,6
|
524
|
389,5
|
375,7
|
551
|
660,3
|
462,7
|
477,7
|
Bedrijfsresultaat (EBIT)
1 |
272,8
|
299,6
|
232,7
|
367,7
|
434
|
347,7
|
428,3
|
413,5
|
455,6
|
312,6
|
331,5
|
494,6
|
600,7
|
365,4
|
402,9
|
Operationele Marge
|
15,09%
|
16,13%
|
12,87%
|
18,68%
|
20,41%
|
17,55%
|
18,82%
|
18,47%
|
17,78%
|
15,23%
|
16,02%
|
21,22%
|
22,82%
|
16,62%
|
17,83%
|
Resultaat voor belastingen (EBT)
1 |
4,3
|
282,5
|
41,1
|
344,2
|
405,8
|
467,9
|
351,4
|
471,8
|
317,4
|
259,6
|
280,7
|
450,4
|
560,9
|
349,6
|
361,2
|
Nettowinst (verlies)
1 |
78,5
|
241,5
|
53,9
|
297,9
|
338,9
|
384
|
300,3
|
400,2
|
302,9
|
215,2
|
234
|
368,7
|
459,2
|
291
|
303
|
Nettomarge
|
4,34%
|
13%
|
2,98%
|
15,13%
|
15,94%
|
19,38%
|
13,2%
|
17,88%
|
11,82%
|
10,49%
|
11,31%
|
15,82%
|
17,45%
|
13,23%
|
13,41%
|
WPA
2 |
0,6700
|
2,050
|
0,4600
|
2,550
|
2,910
|
3,310
|
2,590
|
3,450
|
2,610
|
1,860
|
2,003
|
3,181
|
4,099
|
2,541
|
2,649
|
Dividend per aandeel
2 |
1,070
|
1,120
|
1,120
|
1,120
|
1,120
|
1,180
|
1,180
|
1,180
|
1,180
|
1,250
|
1,238
|
1,250
|
1,265
|
1,290
|
1,360
|
Datum van publicatie
|
02-11-21
|
27-01-22
|
03-05-22
|
27-07-22
|
02-11-22
|
26-01-23
|
27-04-23
|
01-08-23
|
02-11-23
|
31-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.199
|
1.295
|
3.312
|
3.346
|
1.894
|
1.760
|
1.212
|
569
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7991
x
|
1,003
x
|
2,357
x
|
2,127
x
|
0,9635
x
|
0,8879
x
|
0,5597
x
|
0,2404
x
|
Free Cash Flow
1 |
1.049
|
1.007
|
1.141
|
682
|
1.214
|
1.403
|
1.560
|
1.709
|
ROE (netto-inkomsten/eigen vermogen)
|
68,8%
|
143%
|
64,7%
|
43,4%
|
44,1%
|
33,7%
|
33,6%
|
32,8%
|
ROA (netto-inkomsten/totale activa)
|
16,7%
|
15,3%
|
12,3%
|
10,4%
|
12,6%
|
11,2%
|
12,1%
|
12,5%
|
Totale activa
1 |
4.159
|
6.689
|
11.032
|
9.006
|
11.031
|
11.476
|
11.957
|
12.907
|
Nettoactief per aandeel
2 |
3,390
|
8,810
|
20,40
|
25,90
|
30,80
|
35,30
|
38,70
|
44,20
|
Cashflow per aandeel
2 |
9,910
|
9,610
|
10,80
|
7,050
|
11,90
|
14,20
|
15,40
|
16,90
|
Capex
1 |
133
|
114
|
120
|
141
|
161
|
191
|
192
|
204
|
Capex/omzet
|
1,98%
|
1,8%
|
1,72%
|
1,82%
|
1,77%
|
2,1%
|
2%
|
2,03%
|
Datum van publicatie
|
12-11-19
|
10-11-20
|
02-11-21
|
02-11-22
|
02-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
280,1
USD Gemiddelde koersdoel
289,6
USD Spread / Gemiddelde doel +3,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,78% | 32,1 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | +6,26% | 32,1 mld. | | +3,97% | 27,31 mld. | | +24,93% | 25,97 mld. |
Elektrische componenten & apparatuur - Andere
|