Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
101,4
USD
|
-0,29%
|
|
-0,15%
|
+20,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.850
|
107.863
|
129.019
|
148.530
|
120.714
|
134.606
|
-
|
-
|
Bedrijfswaarde
1 |
164.120
|
130.884
|
152.648
|
174.224
|
157.954
|
169.351
|
166.616
|
164.155
|
K/w-verhouding
|
23,4
x
|
-27,6
x
|
33,6
x
|
28,8
x
|
37,7
x
|
23,5
x
|
20,2
x
|
17,9
x
|
Dividendrendement
|
1,96%
|
3,02%
|
2,33%
|
2,14%
|
-
|
2,42%
|
2,62%
|
2,85%
|
Marktkapitalisatie/omzet
|
1,66
x
|
1,7
x
|
2
x
|
2,21
x
|
1,75
x
|
1,7
x
|
1,6
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
2,13
x
|
2,06
x
|
2,37
x
|
2,6
x
|
2,29
x
|
2,14
x
|
1,99
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
12,8
x
|
12,9
x
|
14,6
x
|
12,1
x
|
13,1
x
|
12,2
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
24,8
x
|
51,5
x
|
30,5
x
|
35,7
x
|
28,9
x
|
29,5
x
|
23,6
x
|
19,4
x
|
FCF Yield
|
4,04%
|
1,94%
|
3,28%
|
2,8%
|
3,46%
|
3,39%
|
4,24%
|
5,15%
|
Price to Book
|
3,07
x
|
1,51
x
|
1,76
x
|
2,04
x
|
-
|
2,14
x
|
2,03
x
|
1,94
x
|
Aantal aandelen (in duizenden)
|
853.698
|
1.508.369
|
1.499.176
|
1.471.758
|
1.434.680
|
1.327.345
|
-
|
-
|
Referentieprijs
2 |
149,8
|
71,51
|
86,06
|
100,9
|
84,14
|
101,4
|
101,4
|
101,4
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
77.046
|
63.437
|
64.388
|
67.074
|
68.920
|
78.954
|
83.887
|
89.049
|
EBITDA
1 |
14.291
|
10.204
|
11.820
|
11.931
|
13.106
|
12.911
|
13.608
|
14.552
|
Bedrijfsresultaat (EBIT)
1 |
10.508
|
5.796
|
7.263
|
7.823
|
8.895
|
9.764
|
10.959
|
12.064
|
Operationele Marge
|
13,64%
|
9,14%
|
11,28%
|
11,66%
|
12,91%
|
12,37%
|
13,06%
|
13,55%
|
Resultaat voor belastingen (EBT)
1 |
8.243
|
-2.353
|
4.931
|
6.027
|
3.836
|
7.339
|
8.548
|
9.436
|
Nettowinst (verlies)
1 |
5.537
|
-3.519
|
3.864
|
5.197
|
3.195
|
5.973
|
6.837
|
7.602
|
Nettomarge
|
7,19%
|
-5,55%
|
6%
|
7,75%
|
4,64%
|
7,57%
|
8,15%
|
8,54%
|
WPA
2 |
6,410
|
-2,590
|
2,560
|
3,500
|
2,230
|
4,317
|
5,010
|
5,677
|
Free Cash Flow
1 |
6.627
|
2.539
|
5.008
|
4.880
|
5.468
|
5.738
|
7.060
|
8.452
|
FCF-marge
|
8,6%
|
4%
|
7,78%
|
7,28%
|
7,93%
|
7,27%
|
8,42%
|
9,49%
|
Kasstroomconversie (ebitda)
|
46,37%
|
24,88%
|
42,37%
|
40,9%
|
41,72%
|
44,44%
|
51,88%
|
58,08%
|
Kasstroomconversie (nettowinst)
|
119,69%
|
-
|
129,61%
|
93,9%
|
171,14%
|
96,06%
|
103,27%
|
111,19%
|
Dividend per aandeel
2 |
2,940
|
2,160
|
2,005
|
2,160
|
-
|
2,455
|
2,655
|
2,890
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
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 |
17.044
|
15.716
|
16.314
|
16.951
|
18.093
|
17.214
|
18.315
|
13.464
|
19.927
|
19.305
|
19.271
|
19.828
|
20.816
|
20.266
|
20.490
|
EBITDA
1 |
3.005
|
2.912
|
2.881
|
3.033
|
3.105
|
3.152
|
3.252
|
3.302
|
3.330
|
3.351
|
3.039
|
3.174
|
3.335
|
3.237
|
3.229
|
Bedrijfsresultaat (EBIT)
1 |
1.861
|
1.898
|
1.882
|
1.986
|
2.057
|
2.118
|
2.208
|
2.228
|
2.271
|
2.292
|
2.353
|
2.499
|
2.642
|
2.584
|
2.691
|
Operationele Marge
|
10,92%
|
12,08%
|
11,54%
|
11,72%
|
11,37%
|
12,3%
|
12,06%
|
16,55%
|
11,4%
|
11,87%
|
12,21%
|
12,6%
|
12,69%
|
12,75%
|
13,13%
|
Resultaat voor belastingen (EBT)
1 |
867
|
1.242
|
1.498
|
1.637
|
1.650
|
1.781
|
1.572
|
-1.322
|
1.735
|
1.851
|
1.786
|
1.751
|
1.956
|
2.003
|
2.122
|
Nettowinst (verlies)
1 |
686
|
1.084
|
1.304
|
1.387
|
1.422
|
1.426
|
1.327
|
-984
|
1.426
|
1.709
|
1.389
|
1.397
|
1.397
|
1.549
|
1.712
|
Nettomarge
|
4,02%
|
6,9%
|
7,99%
|
8,18%
|
7,86%
|
8,28%
|
7,25%
|
-7,31%
|
7,16%
|
8,85%
|
7,21%
|
7,04%
|
6,71%
|
7,64%
|
8,36%
|
WPA
2 |
0,4600
|
0,7200
|
0,8800
|
0,9400
|
0,9600
|
0,9700
|
0,9100
|
-0,6800
|
1,050
|
1,280
|
1,025
|
1,045
|
1,052
|
1,118
|
1,233
|
Dividend per aandeel
2 |
0,5100
|
0,5100
|
1,100
|
0,5500
|
-
|
0,5500
|
-
|
-
|
-
|
0,5900
|
0,6198
|
0,6198
|
0,6178
|
0,6297
|
0,6702
|
Datum van publicatie
|
25-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
24-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
23-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
36.270
|
23.021
|
23.629
|
25.694
|
37.240
|
34.745
|
32.010
|
29.548
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,538
x
|
2,256
x
|
1,999
x
|
2,154
x
|
2,841
x
|
2,691
x
|
2,352
x
|
2,031
x
|
Free Cash Flow
1 |
6.627
|
2.539
|
5.008
|
4.880
|
5.468
|
5.738
|
7.060
|
8.452
|
ROE (netto-inkomsten/eigen vermogen)
|
17,8%
|
7,26%
|
5,32%
|
7,13%
|
11%
|
12%
|
12,5%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
5,21%
|
2,74%
|
2,39%
|
3,25%
|
1,99%
|
4,11%
|
4,42%
|
4,67%
|
Totale activa
1 |
106.274
|
-128.346
|
161.775
|
160.134
|
160.367
|
145.334
|
154.726
|
162.922
|
Nettoactief per aandeel
2 |
48,90
|
47,50
|
49,00
|
49,50
|
-
|
47,40
|
50,10
|
52,30
|
Cashflow per aandeel
2 |
10,30
|
3,190
|
4,730
|
4,820
|
5,490
|
6,940
|
7,750
|
8,160
|
Capex
1 |
2.256
|
1.795
|
2.134
|
2.288
|
2.415
|
2.543
|
2.635
|
2.608
|
Capex/omzet
|
2,93%
|
2,83%
|
3,31%
|
3,41%
|
3,5%
|
3,22%
|
3,14%
|
2,93%
|
Datum van publicatie
|
28-01-20
|
26-01-21
|
25-01-22
|
24-01-23
|
23-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
101,4
USD Gemiddelde koersdoel
103,9
USD Spread / Gemiddelde doel +2,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | +45,70% | 13,36 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|