Beurs gesloten -
Swiss Exchange
17:30:41 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
89,4
CHF
|
+0,34%
|
|
+1,22%
|
+12,09%
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
7.277
|
17.738
|
12.457
|
9.293
|
13.863
|
15.183
|
-
|
-
|
Bedrijfswaarde
1 |
6.562
|
15.988
|
11.129
|
8.144
|
13.863
|
13.547
|
13.307
|
13.064
|
K/w-verhouding
|
16,4
x
|
19,1
x
|
19,8
x
|
26
x
|
23,1
x
|
26,8
x
|
24,8
x
|
22,4
x
|
Dividendrendement
|
1,7%
|
0,83%
|
1,3%
|
2%
|
-
|
1,21%
|
1,33%
|
1,42%
|
Marktkapitalisatie/omzet
|
2,45
x
|
3,38
x
|
2,27
x
|
2,05
x
|
3,23
x
|
3,47
x
|
3,28
x
|
3,11
x
|
Bedrijfswaarde/omzet
|
2,21
x
|
3,04
x
|
2,03
x
|
1,79
x
|
3,23
x
|
3,1
x
|
2,88
x
|
2,67
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
12,1
x
|
11,2
x
|
12,2
x
|
18,2
x
|
17,8
x
|
16,1
x
|
15
x
|
Bedrijfswaarde/FCF
|
17
x
|
11,6
x
|
53,2
x
|
18,4
x
|
-
|
22
x
|
20,6
x
|
19,9
x
|
FCF Yield
|
5,88%
|
8,65%
|
1,88%
|
5,42%
|
-
|
4,54%
|
4,84%
|
5,03%
|
Price to Book
|
4,9
x
|
7,82
x
|
5,15
x
|
4,09
x
|
-
|
6,12
x
|
5,44
x
|
4,85
x
|
Aantal aandelen (in duizenden)
|
167.305
|
168.921
|
166.228
|
160.304
|
154.820
|
153.444
|
-
|
-
|
Referentieprijs
2 |
43,50
|
105,0
|
74,94
|
57,97
|
89,54
|
98,95
|
98,95
|
98,95
|
Datum van publicatie
|
12/05/20
|
29/04/21
|
3/05/22
|
2/05/23
|
30/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
2.976
|
5.252
|
5.481
|
4.539
|
4.298
|
4.377
|
4.626
|
4.886
|
EBITDA
1 |
430
|
1.323
|
992,5
|
664,8
|
762,4
|
761,2
|
828,8
|
868,9
|
Bedrijfsresultaat (EBIT)
1 |
387,1
|
1.272
|
904,1
|
588,5
|
699,3
|
655,5
|
736,6
|
785
|
Operationele Marge
|
13,01%
|
24,22%
|
16,5%
|
12,97%
|
16,27%
|
14,98%
|
15,92%
|
16,07%
|
Resultaat voor belastingen (EBT)
1 |
324,3
|
1.148
|
775,8
|
463,5
|
621,6
|
650,5
|
721,2
|
786,8
|
Nettowinst (verlies)
1 |
449,7
|
947,3
|
644,5
|
364,6
|
612,1
|
561,1
|
605,8
|
647,9
|
Nettomarge
|
15,11%
|
18,04%
|
11,76%
|
8,03%
|
14,24%
|
12,82%
|
13,1%
|
13,26%
|
WPA
2 |
2,660
|
5,510
|
3,780
|
2,230
|
3,870
|
3,686
|
3,989
|
4,411
|
Free Cash Flow
1 |
385,5
|
1.382
|
209,2
|
441,7
|
-
|
614,9
|
644,6
|
657,1
|
FCF-marge
|
12,95%
|
26,32%
|
3,82%
|
9,73%
|
-
|
14,05%
|
13,93%
|
13,45%
|
Kasstroomconversie (ebitda)
|
89,66%
|
104,5%
|
21,08%
|
66,43%
|
-
|
80,79%
|
77,77%
|
75,63%
|
Kasstroomconversie (nettowinst)
|
85,72%
|
145,94%
|
32,45%
|
121,14%
|
-
|
109,6%
|
106,41%
|
101,43%
|
Dividend per aandeel
2 |
0,7400
|
0,8700
|
0,9715
|
1,160
|
-
|
1,199
|
1,321
|
1,405
|
Datum van publicatie
|
12/05/20
|
29/04/21
|
3/05/22
|
2/05/23
|
30/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
1.633
|
1.230
|
1.160
|
1.149
|
1.270
|
960,1
|
974,5
|
1.057
|
1.255
|
1.011
|
1.036
|
1.106
|
1.234
|
1.015
|
1.124
|
EBITDA
1 |
323,9
|
179,1
|
164,2
|
175,1
|
223,6
|
101,9
|
126,8
|
199,9
|
263
|
172,8
|
172,1
|
208,7
|
245,5
|
166,4
|
-
|
Bedrijfsresultaat (EBIT)
1 |
302
|
156,1
|
145,6
|
156,5
|
204,2
|
82,29
|
109,3
|
183,2
|
248,2
|
158,6
|
143,5
|
180,9
|
225,6
|
144
|
-
|
Operationele Marge
|
18,49%
|
12,69%
|
12,55%
|
13,62%
|
16,08%
|
8,57%
|
11,21%
|
17,33%
|
19,77%
|
15,68%
|
13,84%
|
16,35%
|
18,28%
|
14,18%
|
-
|
Resultaat voor belastingen (EBT)
1 |
259,4
|
131,7
|
122,6
|
105,5
|
182,8
|
52,69
|
75,26
|
167,5
|
235,1
|
143,8
|
126,1
|
152,8
|
209,1
|
141,7
|
-
|
Nettowinst (verlies)
1 |
210
|
108,2
|
100,8
|
82,09
|
140,2
|
41,5
|
62,73
|
137,1
|
244,7
|
167,6
|
109
|
119,6
|
197,2
|
128,5
|
-
|
Nettomarge
|
12,86%
|
8,8%
|
8,69%
|
7,14%
|
11,04%
|
4,32%
|
6,44%
|
12,97%
|
19,49%
|
16,57%
|
10,52%
|
10,81%
|
15,98%
|
12,65%
|
-
|
WPA
2 |
1,240
|
0,6400
|
0,6100
|
0,5000
|
0,8600
|
0,2600
|
0,3900
|
0,8600
|
1,550
|
1,070
|
0,7079
|
0,8667
|
1,265
|
0,8545
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,178
|
-
|
-
|
1,150
|
-
|
-
|
-
|
1,264
|
Datum van publicatie
|
25/01/22
|
3/05/22
|
26/07/22
|
25/10/22
|
24/01/23
|
2/05/23
|
25/07/23
|
24/10/23
|
22/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
716
|
1.750
|
1.329
|
1.149
|
-
|
1.635
|
1.875
|
2.119
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
386
|
1.382
|
209
|
442
|
-
|
615
|
645
|
657
|
ROE (netto-inkomsten/eigen vermogen)
|
27,4%
|
58,8%
|
33,8%
|
22,6%
|
-
|
26,3%
|
25%
|
24,3%
|
ROA (netto-inkomsten/totale activa)
|
16,6%
|
33,9%
|
19,3%
|
13,9%
|
-
|
15,8%
|
15,5%
|
15,2%
|
Totale activa
1 |
2.705
|
2.794
|
3.342
|
2.629
|
-
|
3.549
|
3.909
|
4.265
|
Nettoactief per aandeel
2 |
8,870
|
13,40
|
14,60
|
14,20
|
-
|
16,20
|
18,20
|
20,40
|
Cashflow per aandeel
2 |
2,510
|
8,490
|
1,750
|
3,260
|
-
|
4,440
|
4,720
|
5,110
|
Capex
1 |
39,5
|
76,2
|
89,2
|
92,4
|
-
|
76,9
|
85,1
|
87,3
|
Capex/omzet
|
1,33%
|
1,45%
|
1,63%
|
2,03%
|
-
|
1,76%
|
1,84%
|
1,79%
|
Datum van publicatie
|
12/05/20
|
29/04/21
|
3/05/22
|
2/05/23
|
30/04/24
|
-
|
-
|
-
|
Laatste slotkoers
98,95
USD Gemiddelde koersdoel
84,46
USD Spread / Gemiddelde doel -14,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,09% | 15,18 mld. | | +82,43% | 99,15 mld. | | +21,30% | 35,72 mld. | | +3,95% | 22,94 mld. | | +9,22% | 19,58 mld. | | +2,75% | 17,8 mld. | | +4,80% | 11,72 mld. | | +21,59% | 11,17 mld. | | +13,59% | 9,89 mld. | | +128,53% | 9,06 mld. |
Computerhardware - Andere
|