Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
132,4
USD
|
+1,37%
|
|
+3,57%
|
+15,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.188
|
18.346
|
21.625
|
19.927
|
27.570
|
32.010
|
-
|
-
|
Bedrijfswaarde
1 |
15.780
|
19.555
|
22.716
|
20.863
|
28.835
|
32.713
|
32.115
|
31.345
|
K/w-verhouding
|
35,7
x
|
72,7
x
|
51
x
|
56,4
x
|
41
x
|
39,3
x
|
33,3
x
|
28,4
x
|
Dividendrendement
|
1,22%
|
1,02%
|
0,93%
|
1,09%
|
1,15%
|
1,09%
|
1,16%
|
1,2%
|
Marktkapitalisatie/omzet
|
2,7
x
|
3,76
x
|
4,16
x
|
3,61
x
|
3,74
x
|
3,76
x
|
3,57
x
|
3,38
x
|
Bedrijfswaarde/omzet
|
3,01
x
|
4,01
x
|
4,37
x
|
3,78
x
|
3,92
x
|
3,85
x
|
3,58
x
|
3,31
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
25,2
x
|
26,5
x
|
23
x
|
20,7
x
|
19,3
x
|
17,2
x
|
15,5
x
|
Bedrijfswaarde/FCF
|
25,7
x
|
30,5
x
|
68,8
x
|
53,8
x
|
48,1
x
|
32,9
x
|
29,4
x
|
25,7
x
|
FCF Yield
|
3,88%
|
3,28%
|
1,45%
|
1,86%
|
2,08%
|
3,04%
|
3,4%
|
3,9%
|
Price to Book
|
4,8
x
|
6,19
x
|
6,72
x
|
5,7
x
|
2,72
x
|
3
x
|
2,83
x
|
2,66
x
|
Aantal aandelen (in duizenden)
|
180.079
|
180.232
|
180.325
|
180.222
|
241.078
|
241.770
|
-
|
-
|
Referentieprijs
2 |
78,79
|
101,8
|
119,9
|
110,6
|
114,4
|
132,4
|
132,4
|
132,4
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.249
|
4.876
|
5.195
|
5.522
|
7.364
|
8.505
|
8.967
|
9.482
|
EBITDA
1 |
984
|
776
|
856
|
908
|
1.392
|
1.691
|
1.864
|
2.026
|
Bedrijfsresultaat (EBIT)
1 |
727
|
525
|
611
|
672
|
1.072
|
1.333
|
1.498
|
1.659
|
Operationele Marge
|
13,85%
|
10,77%
|
11,76%
|
12,17%
|
14,56%
|
15,67%
|
16,71%
|
17,49%
|
Resultaat voor belastingen (EBT)
1 |
416
|
285
|
511
|
440
|
635
|
1.031
|
1.254
|
1.405
|
Nettowinst (verlies)
1 |
401
|
254
|
427
|
355
|
609
|
822,8
|
984,7
|
1.114
|
Nettomarge
|
7,64%
|
5,21%
|
8,22%
|
6,43%
|
8,27%
|
9,67%
|
10,98%
|
11,75%
|
WPA
2 |
2,210
|
1,400
|
2,350
|
1,960
|
2,790
|
3,366
|
3,981
|
4,657
|
Free Cash Flow
1 |
613
|
641
|
330
|
388
|
599
|
994,4
|
1.091
|
1.221
|
FCF-marge
|
11,68%
|
13,15%
|
6,35%
|
7,03%
|
8,13%
|
11,69%
|
12,16%
|
12,88%
|
Kasstroomconversie (ebitda)
|
62,3%
|
82,6%
|
38,55%
|
42,73%
|
43,03%
|
58,8%
|
58,53%
|
60,26%
|
Kasstroomconversie (nettowinst)
|
152,87%
|
252,36%
|
77,28%
|
109,3%
|
98,36%
|
120,85%
|
110,77%
|
109,57%
|
Dividend per aandeel
2 |
0,9600
|
1,040
|
1,120
|
1,200
|
1,320
|
1,439
|
1,536
|
1,593
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
1.265
|
1.323
|
1.272
|
1.364
|
1.380
|
1.506
|
1.448
|
1.722
|
2.076
|
2.118
|
1.996
|
2.108
|
2.176
|
2.226
|
2.093
|
EBITDA
1 |
217
|
206
|
174
|
215
|
245
|
274
|
236
|
329
|
411
|
416
|
366,8
|
431,3
|
451,7
|
462,9
|
417,4
|
Bedrijfsresultaat (EBIT)
1 |
155
|
147
|
116
|
155
|
187
|
214
|
167
|
259
|
315
|
313
|
272,1
|
334,8
|
358,8
|
368
|
307,8
|
Operationele Marge
|
12,25%
|
11,11%
|
9,12%
|
11,36%
|
13,55%
|
14,21%
|
11,53%
|
15,04%
|
15,17%
|
14,78%
|
13,63%
|
15,88%
|
16,49%
|
16,53%
|
14,71%
|
Resultaat voor belastingen (EBT)
1 |
133
|
126
|
98
|
136
|
17
|
189
|
126
|
114
|
185
|
210
|
204,4
|
242,1
|
250,6
|
273
|
-
|
Nettowinst (verlies)
1 |
114
|
113
|
82
|
112
|
12
|
149
|
99
|
92
|
152
|
266
|
162,8
|
198,2
|
214,8
|
229,8
|
187,4
|
Nettomarge
|
9,01%
|
8,54%
|
6,45%
|
8,21%
|
0,87%
|
9,89%
|
6,84%
|
5,34%
|
7,32%
|
12,56%
|
8,15%
|
9,4%
|
9,87%
|
10,32%
|
8,95%
|
WPA
2 |
0,6300
|
0,6200
|
0,4500
|
0,6200
|
0,0700
|
0,8200
|
0,5400
|
0,4500
|
0,6300
|
1,100
|
0,6640
|
0,8206
|
0,8844
|
0,9438
|
0,8217
|
Dividend per aandeel
2 |
0,2800
|
0,2800
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3300
|
0,3300
|
-
|
0,3300
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
-
|
Datum van publicatie
|
02-11-21
|
03-02-22
|
04-05-22
|
02-08-22
|
01-11-22
|
07-02-23
|
04-05-23
|
02-08-23
|
31-10-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.592
|
1.209
|
1.091
|
936
|
1.265
|
703
|
105
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
665
|
Hefboom (schuld/ebitda)
|
1,618
x
|
1,558
x
|
1,275
x
|
1,031
x
|
0,9088
x
|
0,4155
x
|
0,0562
x
|
-
|
Free Cash Flow
1 |
613
|
641
|
330
|
388
|
599
|
994
|
1.091
|
1.221
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
8,57%
|
13,8%
|
15,4%
|
12,1%
|
9,04%
|
9,82%
|
9,99%
|
ROA (netto-inkomsten/totale activa)
|
7,33%
|
3,09%
|
5,02%
|
4,38%
|
5,06%
|
4,79%
|
5,77%
|
6,4%
|
Totale activa
1 |
5.473
|
8.230
|
8.513
|
8.114
|
12.032
|
17.187
|
17.057
|
17.410
|
Nettoactief per aandeel
2 |
16,40
|
16,50
|
17,80
|
19,40
|
42,10
|
44,20
|
46,80
|
49,80
|
Cashflow per aandeel
2 |
4,630
|
4,550
|
2,960
|
3,290
|
3,840
|
5,680
|
6,380
|
7,030
|
Capex
1 |
226
|
183
|
208
|
208
|
271
|
391
|
395
|
398
|
Capex/omzet
|
4,31%
|
3,75%
|
4%
|
3,77%
|
3,68%
|
4,6%
|
4,4%
|
4,2%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
132,4
USD Gemiddelde koersdoel
136,7
USD Spread / Gemiddelde doel +3,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,77% | 32,01 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,73 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. | | +17,30% | 17,84 mld. |
Industriële machines & uitrusting - Andere
|