Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
117,4
USD
|
+0,05%
|
|
+3,64%
|
+9,13%
|
Fiscaal tijdperk: Noviembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.273
|
8.263
|
9.933
|
9.775
|
8.838
|
10.029
|
-
|
-
|
Bedrijfswaarde
1 |
6.273
|
8.263
|
9.933
|
13.356
|
11.887
|
12.634
|
12.278
|
11.987
|
K/w-verhouding
|
12,6
x
|
15,7
x
|
16,6
x
|
15,1
x
|
14,7
x
|
13
x
|
11,2
x
|
9,6
x
|
Dividendrendement
|
1,24%
|
0,12%
|
0,77%
|
1,17%
|
-
|
1,37%
|
1,49%
|
1,72%
|
Marktkapitalisatie/omzet
|
0,26
x
|
0,33
x
|
0,31
x
|
0,16
x
|
0,15
x
|
0,17
x
|
0,16
x
|
0,16
x
|
Bedrijfswaarde/omzet
|
0,26
x
|
0,33
x
|
0,31
x
|
0,21
x
|
0,21
x
|
0,22
x
|
0,2
x
|
0,19
x
|
Bedrijfswaarde/EBITDA
|
5,01
x
|
6,78
x
|
10,5
x
|
7,32
x
|
6,79
x
|
7,11
x
|
6,62
x
|
6,1
x
|
Bedrijfswaarde/FCF
|
8,94
x
|
-
|
13,2
x
|
-80,1
x
|
9,45
x
|
11,1
x
|
10,4
x
|
9,85
x
|
FCF Yield
|
11,2%
|
-
|
7,6%
|
-1,25%
|
10,6%
|
8,98%
|
9,61%
|
10,2%
|
Price to Book
|
-
|
-
|
-
|
1,21
x
|
1,07
x
|
1,21
x
|
1,12
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
51.075
|
51.544
|
96.008
|
95.550
|
89.601
|
85.400
|
-
|
-
|
Referentieprijs
2 |
122,8
|
160,3
|
103,5
|
102,3
|
98,64
|
117,4
|
117,4
|
117,4
|
Datum van publicatie
|
09-01-20
|
11-01-21
|
11-01-22
|
10-01-23
|
09-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Noviembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.757
|
24.676
|
31.614
|
62.344
|
57.555
|
57.946
|
60.946
|
63.401
|
EBITDA
1 |
1.253
|
1.219
|
946,4
|
1.824
|
1.750
|
1.777
|
1.855
|
1.964
|
Bedrijfsresultaat (EBIT)
1 |
1.096
|
1.062
|
902,1
|
1.724
|
1.642
|
1.651
|
1.731
|
1.831
|
Operationele Marge
|
4,61%
|
4,31%
|
2,85%
|
2,77%
|
2,85%
|
2,85%
|
2,84%
|
2,89%
|
Resultaat voor belastingen (EBT)
1 |
677,7
|
704
|
466,5
|
827,1
|
789,5
|
954,9
|
1.136
|
1.249
|
Nettowinst (verlies)
1 |
500,7
|
529,2
|
395,1
|
651,3
|
626,9
|
788,9
|
914,9
|
955
|
Nettomarge
|
2,11%
|
2,14%
|
1,25%
|
1,04%
|
1,09%
|
1,36%
|
1,5%
|
1,51%
|
WPA
2 |
9,740
|
10,21
|
6,240
|
6,770
|
6,700
|
9,032
|
10,51
|
12,23
|
Free Cash Flow
1 |
701,4
|
-
|
754,9
|
-166,7
|
1.257
|
1.135
|
1.180
|
1.217
|
FCF-marge
|
2,95%
|
-
|
2,39%
|
-0,27%
|
2,18%
|
1,96%
|
1,94%
|
1,92%
|
Kasstroomconversie (ebitda)
|
55,98%
|
-
|
79,77%
|
-
|
71,87%
|
63,84%
|
63,62%
|
61,97%
|
Kasstroomconversie (nettowinst)
|
140,07%
|
-
|
191,08%
|
-
|
200,57%
|
143,82%
|
129,01%
|
127,43%
|
Dividend per aandeel
2 |
1,525
|
0,2000
|
0,8000
|
1,200
|
-
|
1,612
|
1,752
|
2,025
|
Datum van publicatie
|
09-01-20
|
11-01-21
|
11-01-22
|
10-01-23
|
09-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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 |
15.611
|
15.470
|
15.270
|
15.356
|
16.248
|
15.125
|
14.062
|
13.961
|
14.407
|
13.975
|
14.077
|
14.517
|
15.376
|
14.814
|
14.851
|
EBITDA
1 |
435,4
|
458,4
|
423,3
|
422,1
|
520,1
|
468,4
|
402,1
|
423,3
|
455,7
|
451,9
|
420,2
|
421,9
|
472,5
|
455,9
|
444
|
Bedrijfsresultaat (EBIT)
1 |
407,9
|
431,9
|
398,3
|
398,3
|
495,6
|
442,9
|
376
|
396,8
|
426,6
|
424,6
|
391
|
396,4
|
441
|
425,2
|
412,9
|
Operationele Marge
|
2,61%
|
2,79%
|
2,61%
|
2,59%
|
3,05%
|
2,93%
|
2,67%
|
2,84%
|
2,96%
|
3,04%
|
2,78%
|
2,73%
|
2,87%
|
2,87%
|
2,78%
|
Resultaat voor belastingen (EBT)
1 |
97,69
|
175,8
|
198,5
|
187,6
|
265,2
|
217,8
|
174,4
|
170,2
|
227,1
|
223,8
|
212,8
|
243,5
|
278,2
|
252
|
259
|
Nettowinst (verlies)
1 |
119,4
|
132,3
|
148,9
|
148,8
|
221,2
|
167
|
133,1
|
139,3
|
187,5
|
172,1
|
184
|
200,6
|
233
|
192
|
198
|
Nettomarge
|
0,77%
|
0,86%
|
0,98%
|
0,97%
|
1,36%
|
1,1%
|
0,95%
|
1%
|
1,3%
|
1,23%
|
1,31%
|
1,38%
|
1,52%
|
1,3%
|
1,33%
|
WPA
2 |
1,240
|
1,370
|
1,550
|
1,550
|
2,310
|
1,750
|
1,410
|
1,490
|
2,060
|
1,930
|
2,072
|
2,320
|
2,710
|
2,240
|
2,400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,3000
|
0,3000
|
0,3500
|
-
|
0,3500
|
-
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4500
|
0,4500
|
Datum van publicatie
|
11-01-22
|
24-03-22
|
28-06-22
|
27-09-22
|
10-01-23
|
28-03-23
|
27-06-23
|
26-09-23
|
09-01-24
|
26-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
3.581
|
3.049
|
2.605
|
2.249
|
1.958
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,963
x
|
1,743
x
|
1,466
x
|
1,212
x
|
0,9971
x
|
Free Cash Flow
1 |
701
|
-
|
755
|
-167
|
1.257
|
1.135
|
1.180
|
1.217
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
13%
|
6,45%
|
14,4%
|
13%
|
12,4%
|
13%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
4%
|
3,56%
|
3,5%
|
3,69%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
16.283
|
17.598
|
22.513
|
24.813
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
84,80
|
92,30
|
97,40
|
105,0
|
110,0
|
Cashflow per aandeel
2 |
-
|
36,00
|
12,90
|
-0,5200
|
15,20
|
15,60
|
10,80
|
-
|
Capex
1 |
137
|
-
|
54,9
|
117
|
150
|
147
|
142
|
172
|
Capex/omzet
|
0,58%
|
-
|
0,17%
|
0,19%
|
0,26%
|
0,25%
|
0,23%
|
0,27%
|
Datum van publicatie
|
09-01-20
|
11-01-21
|
11-01-22
|
10-01-23
|
09-01-24
|
-
|
-
|
-
|
Laatste slotkoers
117,4
USD Gemiddelde koersdoel
131,2
USD Spread / Gemiddelde doel +11,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,13% | 10,03 mld. | | +63,48% | 89,27 mld. | | -6,95% | 27,4 mld. | | +1,12% | 22,32 mld. | | +0,78% | 18,03 mld. | | -8,90% | 12,3 mld. | | +14,60% | 9,94 mld. | | -14,40% | 9,54 mld. | | +17,98% | 9,41 mld. | | +11,11% | 7,92 mld. |
Computerhardware - Andere
|