Beurs gesloten -
Nyse
22:00:01 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
161,1
USD
|
-1,32%
|
|
+8,49%
|
+26,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.913
|
13.932
|
17.208
|
18.152
|
22.735
|
28.412
|
-
|
-
|
Bedrijfswaarde
1 |
18.738
|
17.573
|
20.791
|
21.362
|
25.403
|
31.377
|
30.984
|
30.668
|
K/w-verhouding
|
42,3
x
|
33,7
x
|
31,1
x
|
28,8
x
|
28
x
|
25,8
x
|
22,8
x
|
18,1
x
|
Dividendrendement
|
0,62%
|
0,66%
|
0,52%
|
0,6%
|
0,54%
|
0,49%
|
0,55%
|
0,59%
|
Marktkapitalisatie/omzet
|
1,79
x
|
1,84
x
|
2,2
x
|
2,17
x
|
2,35
x
|
2,75
x
|
2,61
x
|
2,46
x
|
Bedrijfswaarde/omzet
|
2,25
x
|
2,33
x
|
2,66
x
|
2,55
x
|
2,63
x
|
3,04
x
|
2,85
x
|
2,65
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
13,1
x
|
14,1
x
|
13,7
x
|
13,8
x
|
14,8
x
|
13,7
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
22,6
x
|
27,1
x
|
22
x
|
24
x
|
25
x
|
25,9
x
|
23,4
x
|
21,6
x
|
FCF Yield
|
4,43%
|
3,68%
|
4,54%
|
4,16%
|
4%
|
3,86%
|
4,27%
|
4,64%
|
Price to Book
|
1,5
x
|
1,37
x
|
1,69
x
|
1,8
x
|
2,16
x
|
2,72
x
|
2,65
x
|
2,42
x
|
Aantal aandelen (in duizenden)
|
191.682
|
190.326
|
186.821
|
181.868
|
179.159
|
176.385
|
-
|
-
|
Referentieprijs
2 |
77,80
|
73,20
|
92,11
|
99,81
|
126,9
|
161,1
|
161,1
|
161,1
|
Datum van publicatie
|
18-02-20
|
18-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.323
|
7.556
|
7.822
|
8.362
|
9.677
|
10.337
|
10.889
|
11.562
|
EBITDA
1 |
1.566
|
1.337
|
1.477
|
1.562
|
1.842
|
2.127
|
2.255
|
2.438
|
Bedrijfsresultaat (EBIT)
1 |
1.170
|
1.142
|
1.241
|
1.354
|
1.643
|
1.909
|
2.046
|
2.210
|
Operationele Marge
|
14,05%
|
15,12%
|
15,87%
|
16,19%
|
16,98%
|
18,47%
|
18,79%
|
19,12%
|
Resultaat voor belastingen (EBT)
1 |
-
|
557,2
|
737
|
854
|
1.092
|
1.736
|
1.824
|
2.114
|
Nettowinst (verlies)
1 |
326,7
|
414,4
|
558
|
633
|
815
|
1.235
|
1.311
|
1.580
|
Nettomarge
|
3,93%
|
5,48%
|
7,13%
|
7,57%
|
8,42%
|
11,95%
|
12,04%
|
13,66%
|
WPA
2 |
1,840
|
2,170
|
2,960
|
3,460
|
4,530
|
6,250
|
7,052
|
8,910
|
Free Cash Flow
1 |
830,2
|
647,3
|
943
|
889
|
1.015
|
1.212
|
1.323
|
1.422
|
FCF-marge
|
9,97%
|
8,57%
|
12,06%
|
10,63%
|
10,49%
|
11,73%
|
12,15%
|
12,3%
|
Kasstroomconversie (ebitda)
|
53,02%
|
48,42%
|
63,85%
|
56,91%
|
55,1%
|
57%
|
58,68%
|
58,32%
|
Kasstroomconversie (nettowinst)
|
254,12%
|
156,2%
|
169%
|
140,44%
|
124,54%
|
98,15%
|
100,92%
|
90,02%
|
Dividend per aandeel
2 |
0,4800
|
0,4800
|
0,4800
|
0,6000
|
0,6800
|
0,7937
|
0,8902
|
0,9478
|
Datum van publicatie
|
18-02-20
|
18-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
2.073
|
1.927
|
2.048
|
2.081
|
2.306
|
2.194
|
2.407
|
2.550
|
2.526
|
2.497
|
2.613
|
2.596
|
2.670
|
2.619
|
2.686
|
EBITDA
1 |
396
|
371
|
391
|
391
|
409
|
408
|
444
|
514
|
476
|
540
|
544
|
512,6
|
527,4
|
536
|
560,1
|
Bedrijfsresultaat (EBIT)
1 |
334
|
319
|
340
|
343
|
352
|
360
|
395
|
457
|
431
|
495
|
492,7
|
459,9
|
472,5
|
505,4
|
513,1
|
Operationele Marge
|
16,11%
|
16,55%
|
16,6%
|
16,48%
|
15,26%
|
16,41%
|
16,41%
|
17,92%
|
17,06%
|
19,82%
|
18,86%
|
17,72%
|
17,69%
|
19,29%
|
19,11%
|
Resultaat voor belastingen (EBT)
1 |
235
|
200
|
227
|
217
|
210
|
233
|
259
|
320
|
280
|
363
|
478,7
|
400,5
|
411,2
|
-
|
-
|
Nettowinst (verlies)
1 |
190
|
149
|
166
|
160
|
158
|
169
|
191
|
240
|
215
|
272
|
357,5
|
298,9
|
306,9
|
-
|
-
|
Nettomarge
|
9,17%
|
7,73%
|
8,11%
|
7,69%
|
6,85%
|
7,7%
|
7,94%
|
9,41%
|
8,51%
|
10,89%
|
13,68%
|
11,51%
|
11,49%
|
-
|
-
|
WPA
2 |
1,020
|
0,8000
|
0,9100
|
0,8800
|
0,8600
|
0,9300
|
1,060
|
1,330
|
1,200
|
1,530
|
1,633
|
1,540
|
1,547
|
1,555
|
1,660
|
Dividend per aandeel
2 |
-
|
-
|
0,1500
|
0,1500
|
0,1500
|
-
|
0,1700
|
-
|
0,1700
|
-
|
0,2000
|
0,2000
|
0,2000
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
27-04-22
|
05-08-22
|
01-11-22
|
15-02-23
|
26-04-23
|
27-07-23
|
25-10-23
|
14-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.825
|
3.641
|
3.583
|
3.210
|
2.668
|
2.965
|
2.572
|
2.256
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,443
x
|
2,723
x
|
2,426
x
|
2,055
x
|
1,448
x
|
1,394
x
|
1,141
x
|
0,9251
x
|
Free Cash Flow
1 |
830
|
647
|
943
|
889
|
1.015
|
1.213
|
1.323
|
1.422
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
7,2%
|
7,9%
|
8,77%
|
10,4%
|
12,2%
|
12,6%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
5,38%
|
2,2%
|
3,02%
|
4,81%
|
5,68%
|
7,3%
|
7,55%
|
8,8%
|
Totale activa
1 |
6.075
|
18.836
|
18.454
|
13.147
|
14.337
|
16.922
|
17.365
|
17.950
|
Nettoactief per aandeel
2 |
51,90
|
53,60
|
54,30
|
55,40
|
58,70
|
59,10
|
60,90
|
66,60
|
Cashflow per aandeel
2 |
5,730
|
4,120
|
5,700
|
5,680
|
6,690
|
8,690
|
9,750
|
-
|
Capex
1 |
185
|
136
|
130
|
149
|
186
|
202
|
216
|
236
|
Capex/omzet
|
2,23%
|
1,81%
|
1,66%
|
1,78%
|
1,92%
|
1,95%
|
1,99%
|
2,04%
|
Datum van publicatie
|
18-02-20
|
18-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
163,2
USD Gemiddelde koersdoel
168,8
USD Spread / Gemiddelde doel +3,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,93% | 28,79 mld. | | +32,89% | 26,28 mld. | | +40,23% | 3,06 mld. | | -9,84% | 3,05 mld. | | -2,14% | 2,22 mld. | | +11,79% | 1,59 mld. | | -1,38% | 1,18 mld. | | +9,69% | 800 mln. | | +0,68% | 587 mln. | | -27,87% | 392 mln. |
Locomotieven en rollend materieel
|