Beurs gesloten -
London S.E.
17:35:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4.133
GBX
|
+1,25%
|
|
+8,45%
|
+8,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
135.748
|
128.993
|
120.184
|
105.759
|
94.962
|
120.676
|
-
|
-
|
Bedrijfswaarde
1 |
158.913
|
149.921
|
145.694
|
129.435
|
118.619
|
144.762
|
143.972
|
142.265
|
K/w-verhouding
|
24
x
|
23,2
x
|
20,2
x
|
15,8
x
|
14,8
x
|
19,1
x
|
17,8
x
|
16,7
x
|
Dividendrendement
|
3,19%
|
3,37%
|
3,7%
|
3,54%
|
4,49%
|
3,68%
|
3,89%
|
4,12%
|
Marktkapitalisatie/omzet
|
2,61
x
|
2,54
x
|
2,29
x
|
1,76
x
|
1,59
x
|
1,98
x
|
1,91
x
|
1,84
x
|
Bedrijfswaarde/omzet
|
3,06
x
|
2,96
x
|
2,78
x
|
2,15
x
|
1,99
x
|
2,38
x
|
2,27
x
|
2,17
x
|
Bedrijfswaarde/EBITDA
|
13,3
x
|
13,2
x
|
12,8
x
|
11,3
x
|
10,3
x
|
12,1
x
|
11,3
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
23,8
x
|
19,5
x
|
22,8
x
|
22,9
x
|
16,7
x
|
20,4
x
|
18,9
x
|
17,3
x
|
FCF Yield
|
4,2%
|
5,12%
|
4,39%
|
4,37%
|
5,98%
|
4,91%
|
5,3%
|
5,79%
|
Price to Book
|
-
|
8,44
x
|
7,03
x
|
6,28
x
|
5,25
x
|
6,16
x
|
5,85
x
|
5,37
x
|
Aantal aandelen (in duizenden)
|
2.641.716
|
2.624.898
|
2.560.390
|
2.528.909
|
2.499.012
|
2.502.549
|
-
|
-
|
Referentieprijs
2 |
51,45
|
49,14
|
46,94
|
47,24
|
38,00
|
48,22
|
48,22
|
48,22
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.980
|
50.724
|
52.444
|
60.073
|
59.604
|
60.934
|
63.318
|
65.608
|
EBITDA
1 |
11.911
|
11.385
|
11.382
|
11.408
|
11.510
|
12.012
|
12.696
|
13.264
|
Bedrijfsresultaat (EBIT)
1 |
9.947
|
9.367
|
9.636
|
9.683
|
9.931
|
10.359
|
10.972
|
11.505
|
Operationele Marge
|
19,14%
|
18,47%
|
18,37%
|
16,12%
|
16,66%
|
17%
|
17,33%
|
17,54%
|
Resultaat voor belastingen (EBT)
1 |
8.289
|
7.996
|
8.556
|
10.337
|
9.339
|
9.589
|
10.299
|
10.583
|
Nettowinst (verlies)
1 |
5.625
|
5.581
|
6.049
|
7.642
|
6.487
|
6.446
|
6.896
|
7.349
|
Nettomarge
|
10,82%
|
11%
|
11,53%
|
12,72%
|
10,88%
|
10,58%
|
10,89%
|
11,2%
|
WPA
2 |
2,140
|
2,120
|
2,320
|
2,990
|
2,560
|
2,528
|
2,714
|
2,894
|
Free Cash Flow
1 |
6.680
|
7.671
|
6.393
|
5.655
|
7.091
|
7.110
|
7.626
|
8.231
|
FCF-marge
|
12,85%
|
15,12%
|
12,19%
|
9,41%
|
11,9%
|
11,67%
|
12,04%
|
12,55%
|
Kasstroomconversie (ebitda)
|
56,08%
|
67,38%
|
56,17%
|
49,57%
|
61,61%
|
59,19%
|
60,06%
|
62,06%
|
Kasstroomconversie (nettowinst)
|
118,76%
|
137,45%
|
105,69%
|
74%
|
109,31%
|
110,29%
|
110,57%
|
112,01%
|
Dividend per aandeel
2 |
1,640
|
1,658
|
1,736
|
1,674
|
1,707
|
1,773
|
1,876
|
1,988
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
25.854
|
25.714
|
25.010
|
25.791
|
13.453
|
13.121
|
26.653
|
13.782
|
15.841
|
29.623
|
15.846
|
14.611
|
30.450
|
14.750
|
15.678
|
30.428
|
15.242
|
14.177
|
29.176
|
14.800
|
15.811
|
30.299
|
15.505
|
14.579
|
30.084
|
EBITDA
|
-
|
-
|
5.314
|
5.707
|
-
|
-
|
5.675
|
-
|
-
|
5.886
|
-
|
-
|
5.522
|
-
|
-
|
5.962
|
-
|
-
|
5.548
|
-
|
-
|
6.189
|
-
|
-
|
5.673
|
Bedrijfsresultaat (EBIT)
|
4.893
|
5.084
|
4.283
|
4.847
|
-
|
-
|
4.789
|
-
|
-
|
5.044
|
-
|
-
|
4.639
|
-
|
-
|
5.208
|
-
|
-
|
4.723
|
-
|
-
|
5.379
|
-
|
-
|
4.861
|
Operationele Marge
|
18,93%
|
19,77%
|
17,13%
|
18,79%
|
-
|
-
|
17,97%
|
-
|
-
|
17,03%
|
-
|
-
|
15,23%
|
-
|
-
|
17,12%
|
-
|
-
|
16,19%
|
-
|
-
|
17,75%
|
-
|
-
|
16,16%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
4.369
|
-
|
-
|
4.187
|
-
|
-
|
4.359
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
3.121
|
-
|
-
|
-
|
-
|
-
|
2.905
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
12,1%
|
-
|
-
|
-
|
-
|
-
|
9,81%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8800
|
-
|
-
|
0,8536
|
-
|
-
|
0,8568
|
-
|
-
|
0,8536
|
-
|
-
|
0,8536
|
-
|
-
|
0,9000
|
-
|
-
|
0,9000
|
Datum van publicatie
|
30-01-20
|
23-07-20
|
04-02-21
|
22-07-21
|
21-10-21
|
10-02-22
|
10-02-22
|
28-04-22
|
26-07-22
|
26-07-22
|
27-10-22
|
09-02-23
|
09-02-23
|
27-04-23
|
25-07-23
|
25-07-23
|
26-10-23
|
08-02-24
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23.165
|
20.928
|
25.510
|
23.676
|
23.657
|
24.086
|
23.297
|
21.590
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,945
x
|
1,838
x
|
2,241
x
|
2,075
x
|
2,055
x
|
2,005
x
|
1,835
x
|
1,628
x
|
Free Cash Flow
1 |
6.680
|
7.671
|
6.393
|
5.655
|
7.091
|
7.110
|
7.626
|
8.231
|
ROE (netto-inkomsten/eigen vermogen)
|
54,4%
|
45,9%
|
42,3%
|
36,4%
|
35,5%
|
36,1%
|
36,3%
|
35,6%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
9,86%
|
9,58%
|
8,59%
|
8,61%
|
8,55%
|
9,12%
|
9,44%
|
Totale activa
1 |
52.952
|
56.590
|
63.129
|
88.961
|
75.370
|
75.417
|
75.617
|
77.873
|
Nettoactief per aandeel
2 |
-
|
5,820
|
6,680
|
7,520
|
7,240
|
7,830
|
8,250
|
8,980
|
Cashflow per aandeel
2 |
3,090
|
3,440
|
3,050
|
2,880
|
3,720
|
3,330
|
3,450
|
3,690
|
Capex
1 |
1.429
|
932
|
1.239
|
1.627
|
1.703
|
1.824
|
1.929
|
1.999
|
Capex/omzet
|
2,75%
|
1,84%
|
2,36%
|
2,71%
|
2,86%
|
2,99%
|
3,05%
|
3,05%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
48,22
EUR Gemiddelde koersdoel
49,68
EUR Spread / Gemiddelde doel +3,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,76% | 129 mld. | | +10,07% | 381 mld. | | +14,18% | 74,67 mld. | | -16,59% | 62,59 mld. | | +0,82% | 52,86 mld. | | -12,40% | 36,11 mld. | | +3,54% | 33,57 mld. | | +7,92% | 17,29 mld. | | +6,30% | 14,75 mld. | | -8,65% | 10,82 mld. |
Persoonlijke producten - NEC
|