Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,67
USD
|
+1,21%
|
|
-3,43%
|
-13,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.454
|
2.374
|
2.864
|
3.066
|
3.064
|
2.642
|
-
|
-
|
Bedrijfswaarde
1 |
2.682
|
2.531
|
2.912
|
3.213
|
3.347
|
2.871
|
2.799
|
2.642
|
K/w-verhouding
|
18,5
x
|
24,1
x
|
24,2
x
|
32,4
x
|
27,7
x
|
22,8
x
|
19,1
x
|
-
|
Dividendrendement
|
0,96%
|
0,99%
|
0,92%
|
0,89%
|
1,03%
|
1,09%
|
1,16%
|
1,23%
|
Marktkapitalisatie/omzet
|
2,33
x
|
2,64
x
|
3,08
x
|
2,96
x
|
2,67
x
|
2,05
x
|
1,92
x
|
1,83
x
|
Bedrijfswaarde/omzet
|
2,54
x
|
2,81
x
|
3,13
x
|
3,11
x
|
2,92
x
|
2,23
x
|
2,04
x
|
1,83
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
10
x
|
11,6
x
|
12,7
x
|
12,6
x
|
10,3
x
|
8,76
x
|
7,16
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
25,6
x
|
17,7
x
|
93
x
|
51,9
x
|
25,8
x
|
18,8
x
|
14,7
x
|
FCF Yield
|
4,96%
|
3,9%
|
5,66%
|
1,07%
|
1,93%
|
3,88%
|
5,32%
|
6,81%
|
Price to Book
|
3,51
x
|
2,91
x
|
3,29
x
|
3,59
x
|
3,2
x
|
2,5
x
|
2,26
x
|
-
|
Aantal aandelen (in duizenden)
|
32.318
|
32.337
|
32.381
|
31.100
|
31.195
|
31.200
|
-
|
-
|
Referentieprijs
2 |
75,92
|
73,42
|
88,45
|
98,59
|
98,22
|
84,67
|
84,67
|
84,67
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
15/02/22
|
13/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.054
|
900,6
|
929,2
|
1.035
|
1.148
|
1.289
|
1.374
|
1.442
|
EBITDA
1 |
265,4
|
251,9
|
250,9
|
253,5
|
265,1
|
277,7
|
319,6
|
369
|
Bedrijfsresultaat (EBIT)
1 |
193,6
|
166,1
|
178
|
181
|
167,9
|
183,6
|
222,3
|
266
|
Operationele Marge
|
18,36%
|
18,44%
|
19,16%
|
17,49%
|
14,63%
|
14,24%
|
16,18%
|
18,45%
|
Resultaat voor belastingen (EBT)
1 |
178,2
|
139,1
|
165,9
|
132
|
160,5
|
169,2
|
207,7
|
252
|
Nettowinst (verlies)
1 |
132,4
|
98,59
|
118,5
|
95,76
|
111,1
|
118,7
|
145,8
|
179
|
Nettomarge
|
12,56%
|
10,95%
|
12,75%
|
9,25%
|
9,68%
|
9,21%
|
10,61%
|
12,41%
|
WPA
2 |
4,100
|
3,050
|
3,650
|
3,040
|
3,550
|
3,713
|
4,427
|
-
|
Free Cash Flow
1 |
133
|
98,79
|
164,7
|
34,54
|
64,5
|
111,3
|
149
|
180
|
FCF-marge
|
12,62%
|
10,97%
|
17,72%
|
3,34%
|
5,62%
|
8,63%
|
10,84%
|
12,48%
|
Kasstroomconversie (ebitda)
|
50,1%
|
39,22%
|
65,64%
|
13,62%
|
24,33%
|
40,07%
|
46,62%
|
48,78%
|
Kasstroomconversie (nettowinst)
|
100,45%
|
100,2%
|
139%
|
36,07%
|
58,04%
|
93,73%
|
102,17%
|
100,56%
|
Dividend per aandeel
2 |
0,7300
|
0,7300
|
0,8100
|
0,8800
|
1,010
|
0,9200
|
0,9833
|
1,040
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
15/02/22
|
13/02/23
|
26/02/24
|
-
|
-
|
-
|
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 Q2
|
---|
Omzet
1 |
239,9
|
244,2
|
261,4
|
260,6
|
268,8
|
269,1
|
274,1
|
281,1
|
323,6
|
313,3
|
317,7
|
318
|
344
|
-
|
EBITDA
1 |
60,57
|
61,04
|
66,03
|
68,06
|
58,4
|
60,35
|
65,02
|
64,7
|
75,02
|
65,38
|
65,54
|
68,79
|
80,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
41,74
|
38,75
|
50,72
|
53,64
|
37,91
|
40,54
|
45,5
|
40,07
|
41,78
|
38,98
|
45,4
|
47,46
|
52,02
|
-
|
Operationele Marge
|
17,4%
|
15,87%
|
19,4%
|
20,59%
|
14,1%
|
15,07%
|
16,6%
|
14,25%
|
12,91%
|
12,44%
|
14,29%
|
14,93%
|
15,12%
|
-
|
Resultaat voor belastingen (EBT)
1 |
39,56
|
39,07
|
53,83
|
7,64
|
31,44
|
37,71
|
46,91
|
36,36
|
39,48
|
38,64
|
40,54
|
42,9
|
46,92
|
-
|
Nettowinst (verlies)
1 |
28,64
|
27,74
|
39,2
|
10,69
|
18,13
|
26,89
|
26,67
|
27,11
|
30,45
|
27,29
|
28,09
|
29,58
|
34,41
|
-
|
Nettomarge
|
11,94%
|
11,36%
|
15%
|
4,1%
|
6,75%
|
9,99%
|
9,73%
|
9,64%
|
9,41%
|
8,71%
|
8,84%
|
9,3%
|
10%
|
-
|
WPA
2 |
0,8800
|
0,8700
|
1,250
|
0,3400
|
0,5800
|
0,8600
|
0,8500
|
0,8700
|
0,9700
|
0,8700
|
0,8762
|
0,8958
|
1,100
|
1,210
|
Dividend per aandeel
2 |
0,2100
|
0,2100
|
0,2100
|
0,2100
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2600
|
-
|
0,2300
|
0,2300
|
0,2000
|
-
|
Datum van publicatie
|
15/02/22
|
25/04/22
|
25/07/22
|
24/10/22
|
13/02/23
|
25/04/23
|
26/07/23
|
6/11/23
|
26/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
228
|
157
|
48
|
147
|
283
|
229
|
157
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8608
x
|
0,622
x
|
0,1912
x
|
0,5807
x
|
1,069
x
|
0,8254
x
|
0,4919
x
|
-
|
Free Cash Flow
1 |
133
|
98,8
|
165
|
34,5
|
64,5
|
111
|
149
|
180
|
ROE (netto-inkomsten/eigen vermogen)
|
20,3%
|
13%
|
14%
|
13,9%
|
13,8%
|
11,7%
|
12,3%
|
-
|
ROA (netto-inkomsten/totale activa)
|
9,16%
|
6,52%
|
7,63%
|
7,55%
|
7,3%
|
6,24%
|
6,81%
|
-
|
Totale activa
1 |
1.446
|
1.512
|
1.553
|
1.269
|
1.521
|
1.902
|
2.143
|
-
|
Nettoactief per aandeel
2 |
21,60
|
25,20
|
26,90
|
27,40
|
30,70
|
33,90
|
37,40
|
-
|
Cashflow per aandeel
2 |
6,940
|
6,170
|
6,700
|
4,080
|
4,730
|
7,750
|
9,480
|
-
|
Capex
1 |
67,4
|
41,5
|
52,8
|
93,7
|
83,6
|
92,9
|
96,5
|
-
|
Capex/omzet
|
6,39%
|
4,6%
|
5,68%
|
9,05%
|
7,28%
|
7,21%
|
7,02%
|
-
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
15/02/22
|
13/02/23
|
26/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
84,67
USD Gemiddelde koersdoel
102
USD Spread / Gemiddelde doel +20,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,80% | 2,64 mld. | | +0,55% | 15,19 mld. | | +31,99% | 5,21 mld. | | -12,89% | 4,79 mld. | | -10,92% | 4,61 mld. | | -11,51% | 4,41 mld. | | +10,91% | 4,22 mld. | | +15,59% | 3,89 mld. | | +37,38% | 3,75 mld. | | -3,02% | 3,21 mld. |
Industriële machines
|