Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,98
USD
|
+0,15%
|
|
-0,61%
|
+6,03%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.242
|
5.830
|
5.256
|
5.141
|
5.655
|
5.960
|
-
|
-
|
Bedrijfswaarde
1 |
5.762
|
7.177
|
6.542
|
6.838
|
7.710
|
7.827
|
7.604
|
7.357
|
K/w-verhouding
|
12
x
|
20,8
x
|
14,5
x
|
12,9
x
|
14,7
x
|
15,4
x
|
13
x
|
12,4
x
|
Dividendrendement
|
1,99%
|
1,46%
|
1,72%
|
1,74%
|
1,62%
|
1,61%
|
1,69%
|
1,76%
|
Marktkapitalisatie/omzet
|
1,12
x
|
1,66
x
|
1,27
x
|
1,14
x
|
1,19
x
|
1,3
x
|
1,24
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
1,52
x
|
2,04
x
|
1,58
x
|
1,52
x
|
1,62
x
|
1,7
x
|
1,59
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
7,93
x
|
10,9
x
|
9,11
x
|
7,99
x
|
8,21
x
|
9,32
x
|
8,4
x
|
7,67
x
|
Bedrijfswaarde/FCF
|
14,1
x
|
15,7
x
|
27,4
x
|
24
x
|
21,6
x
|
17,8
x
|
15,1
x
|
13,2
x
|
FCF Yield
|
7,11%
|
6,35%
|
3,65%
|
4,17%
|
4,64%
|
5,61%
|
6,61%
|
7,56%
|
Price to Book
|
2,28
x
|
2,67
x
|
2,28
x
|
2,29
x
|
2,22
x
|
2,12
x
|
1,95
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
75.324
|
75.356
|
75.860
|
72.744
|
70.551
|
70.132
|
-
|
-
|
Referentieprijs
2 |
56,31
|
77,36
|
69,29
|
70,67
|
80,15
|
84,98
|
84,98
|
84,98
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
06-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.790
|
3.513
|
4.133
|
4.497
|
4.769
|
4.594
|
4.792
|
4.970
|
EBITDA
1 |
726,3
|
658,9
|
718
|
855,9
|
939,7
|
840,2
|
905,6
|
959,3
|
Bedrijfsresultaat (EBIT)
1 |
565,7
|
491,8
|
550,2
|
691,9
|
738,4
|
646,6
|
710,4
|
760,3
|
Operationele Marge
|
14,93%
|
14%
|
13,31%
|
15,39%
|
15,48%
|
14,08%
|
14,82%
|
15,3%
|
Resultaat voor belastingen (EBT)
1 |
472,4
|
396,3
|
476,6
|
550,9
|
530,5
|
542,1
|
616,3
|
686,1
|
Nettowinst (verlies)
1 |
362,1
|
284,5
|
369,1
|
407,4
|
394,1
|
381,2
|
442,4
|
483
|
Nettomarge
|
9,55%
|
8,1%
|
8,93%
|
9,06%
|
8,26%
|
8,3%
|
9,23%
|
9,72%
|
WPA
2 |
4,710
|
3,720
|
4,790
|
5,480
|
5,470
|
5,506
|
6,556
|
6,850
|
Free Cash Flow
1 |
409,5
|
456
|
239
|
285,4
|
357,4
|
439
|
502,2
|
556,3
|
FCF-marge
|
10,81%
|
12,98%
|
5,78%
|
6,35%
|
7,49%
|
9,56%
|
10,48%
|
11,19%
|
Kasstroomconversie (ebitda)
|
56,38%
|
69,21%
|
33,29%
|
33,35%
|
38,03%
|
52,25%
|
55,46%
|
57,99%
|
Kasstroomconversie (nettowinst)
|
113,09%
|
160,28%
|
64,75%
|
70,05%
|
90,69%
|
115,18%
|
113,52%
|
115,18%
|
Dividend per aandeel
2 |
1,120
|
1,130
|
1,190
|
1,230
|
1,300
|
1,370
|
1,436
|
1,493
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
06-02-23
|
05-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
1.037
|
1.007
|
1.125
|
1.154
|
1.136
|
1.082
|
1.263
|
1.272
|
1.143
|
1.091
|
1.153
|
1.180
|
1.152
|
1.111
|
1.187
|
EBITDA
1 |
178,6
|
135,4
|
225,1
|
231,2
|
213,6
|
186
|
265,5
|
263
|
215,8
|
195,4
|
212,7
|
218,4
|
210,8
|
199
|
228,2
|
Bedrijfsresultaat (EBIT)
1 |
137,3
|
94,1
|
183,7
|
190,5
|
173,7
|
144
|
219,9
|
211,8
|
163,6
|
143,1
|
165,8
|
170,8
|
164,4
|
150,2
|
179,8
|
Operationele Marge
|
13,24%
|
9,34%
|
16,33%
|
16,51%
|
15,29%
|
13,31%
|
17,41%
|
16,65%
|
14,32%
|
13,11%
|
14,37%
|
14,47%
|
14,27%
|
13,52%
|
15,15%
|
Resultaat voor belastingen (EBT)
1 |
112
|
86,7
|
160,1
|
149,6
|
117,1
|
124,1
|
168,2
|
176,6
|
124,2
|
61,5
|
136,5
|
141,3
|
137,9
|
126,4
|
148,9
|
Nettowinst (verlies)
1 |
88,1
|
62,9
|
118,2
|
105
|
87
|
97,2
|
122,3
|
125,2
|
87,9
|
58,7
|
95,1
|
99,53
|
97,9
|
88,78
|
106
|
Nettomarge
|
8,49%
|
6,24%
|
10,51%
|
9,1%
|
7,66%
|
8,98%
|
9,68%
|
9,84%
|
7,69%
|
5,38%
|
8,25%
|
8,43%
|
8,5%
|
7,99%
|
8,93%
|
WPA
2 |
1,140
|
0,8200
|
1,560
|
1,420
|
1,180
|
1,320
|
1,670
|
1,730
|
1,230
|
0,8300
|
1,418
|
1,460
|
1,430
|
1,302
|
1,650
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
-
|
0,3300
|
0,3300
|
0,3500
|
0,3500
|
0,3500
|
-
|
Datum van publicatie
|
01-11-21
|
03-02-22
|
02-05-22
|
28-07-22
|
26-10-22
|
06-02-23
|
03-05-23
|
03-08-23
|
01-11-23
|
05-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.521
|
1.347
|
1.285
|
1.697
|
2.056
|
1.867
|
1.644
|
1.397
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,094
x
|
2,044
x
|
1,79
x
|
1,982
x
|
2,188
x
|
2,222
x
|
1,816
x
|
1,457
x
|
Free Cash Flow
1 |
410
|
456
|
239
|
285
|
357
|
439
|
502
|
556
|
ROE (netto-inkomsten/eigen vermogen)
|
21%
|
14,2%
|
16,6%
|
19,6%
|
20,9%
|
14,6%
|
15,4%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
7,78%
|
5,75%
|
-
|
8,18%
|
-
|
7,5%
|
8,1%
|
-
|
Totale activa
1 |
4.653
|
4.951
|
-
|
4.978
|
-
|
5.082
|
5.462
|
-
|
Nettoactief per aandeel
2 |
24,70
|
29,00
|
30,40
|
30,80
|
36,20
|
40,10
|
43,60
|
47,70
|
Cashflow per aandeel
2 |
7,150
|
7,560
|
5,030
|
6,240
|
7,560
|
8,520
|
9,150
|
-
|
Capex
1 |
141
|
122
|
148
|
178
|
188
|
188
|
193
|
201
|
Capex/omzet
|
3,71%
|
3,46%
|
3,59%
|
3,97%
|
3,94%
|
4,09%
|
4,02%
|
4,04%
|
Datum van publicatie
|
05-02-20
|
04-02-21
|
03-02-22
|
06-02-23
|
05-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
84,98
USD Gemiddelde koersdoel
87,25
USD Spread / Gemiddelde doel +2,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,03% | 5,96 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|