Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,1
USD
|
+1,05%
|
|
+7,37%
|
-0,60%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.846
|
2.656
|
4.004
|
4.129
|
4.611
|
4.527
|
-
|
-
|
Bedrijfswaarde
1 |
6.020
|
3.604
|
5.019
|
5.587
|
7.382
|
7.045
|
6.514
|
6.419
|
K/w-verhouding
|
28,7
x
|
-86,8
x
|
20,8
x
|
6,09
x
|
6,11
x
|
8,96
x
|
8,06
x
|
8,49
x
|
Dividendrendement
|
1,75%
|
3,12%
|
2,11%
|
2,37%
|
2,3%
|
2,47%
|
2,59%
|
2,95%
|
Marktkapitalisatie/omzet
|
0,25
x
|
0,15
x
|
0,2
x
|
0,17
x
|
0,17
x
|
0,19
x
|
0,18
x
|
0,17
x
|
Bedrijfswaarde/omzet
|
0,31
x
|
0,2
x
|
0,26
x
|
0,23
x
|
0,28
x
|
0,29
x
|
0,27
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
7,59
x
|
8,92
x
|
10,1
x
|
5,21
x
|
5,66
x
|
7,01
x
|
6,48
x
|
5,24
x
|
Bedrijfswaarde/FCF
|
14,6
x
|
5,49
x
|
124
x
|
-20,8
x
|
-8,13
x
|
4,15
x
|
11,7
x
|
14,5
x
|
FCF Yield
|
6,84%
|
18,2%
|
0,81%
|
-4,8%
|
-12,3%
|
24,1%
|
8,55%
|
6,9%
|
Price to Book
|
1,22
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
106.296
|
98.747
|
99.502
|
97.682
|
91.399
|
90.364
|
-
|
-
|
Referentieprijs
2 |
45,59
|
26,90
|
40,24
|
42,27
|
50,45
|
50,10
|
50,10
|
50,10
|
Datum van publicatie
|
8/08/19
|
6/08/20
|
11/08/21
|
10/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: July |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.519
|
17.634
|
19.535
|
24.311
|
26.537
|
24.030
|
24.535
|
26.457
|
EBITDA
1 |
792,9
|
404
|
497,7
|
1.073
|
1.303
|
1.005
|
1.006
|
1.225
|
Bedrijfsresultaat (EBIT)
1 |
695,7
|
302,9
|
407
|
985,6
|
1.221
|
918,6
|
974,7
|
1.125
|
Operationele Marge
|
3,56%
|
1,72%
|
2,08%
|
4,05%
|
4,6%
|
3,82%
|
3,97%
|
4,25%
|
Resultaat voor belastingen (EBT)
1 |
242,3
|
-128,1
|
172,9
|
833,3
|
-
|
400
|
561
|
658
|
Nettowinst (verlies)
1 |
176,3
|
-31,08
|
193,1
|
692,4
|
770,8
|
520,2
|
565,1
|
508
|
Nettomarge
|
0,9%
|
-0,18%
|
0,99%
|
2,85%
|
2,9%
|
2,16%
|
2,3%
|
1,92%
|
WPA
2 |
1,590
|
-0,3100
|
1,930
|
6,940
|
8,260
|
5,590
|
6,215
|
5,900
|
Free Cash Flow
1 |
412,1
|
656,7
|
40,59
|
-268,2
|
-908,4
|
1.698
|
557
|
443
|
FCF-marge
|
2,11%
|
3,72%
|
0,21%
|
-1,1%
|
-3,42%
|
7,07%
|
2,27%
|
1,67%
|
Kasstroomconversie (ebitda)
|
51,97%
|
162,55%
|
8,15%
|
-
|
-
|
168,91%
|
55,39%
|
36,16%
|
Kasstroomconversie (nettowinst)
|
233,69%
|
-
|
21,02%
|
-
|
-
|
326,4%
|
98,57%
|
87,2%
|
Dividend per aandeel
2 |
0,8000
|
0,8400
|
0,8500
|
1,000
|
1,160
|
1,238
|
1,300
|
1,480
|
Datum van publicatie
|
8/08/19
|
6/08/20
|
11/08/21
|
10/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
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
|
2025 Q3
|
---|
Omzet
1 |
5.585
|
5.865
|
6.488
|
6.373
|
6.750
|
6.718
|
6.515
|
6.555
|
6.336
|
6.205
|
5.720
|
5.780
|
5.892
|
6.001
|
6.000
|
EBITDA
1 |
200,6
|
241,3
|
325,6
|
309,3
|
312,9
|
320,3
|
335
|
335,3
|
282,3
|
262,7
|
226,2
|
218,2
|
231,8
|
242,8
|
254,3
|
Bedrijfsresultaat (EBIT)
1 |
178,8
|
215,5
|
303,7
|
287,6
|
293,3
|
300,5
|
314,5
|
312,6
|
261,7
|
242,2
|
207,5
|
207,9
|
210,4
|
228,7
|
253,6
|
Operationele Marge
|
3,2%
|
3,67%
|
4,68%
|
4,51%
|
4,35%
|
4,47%
|
4,83%
|
4,77%
|
4,13%
|
3,9%
|
3,63%
|
3,6%
|
3,57%
|
3,81%
|
4,23%
|
Resultaat voor belastingen (EBT)
|
145
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
111,3
|
150,8
|
183,4
|
246,8
|
184,3
|
243,9
|
187,4
|
155,3
|
209,3
|
117,9
|
93,1
|
100,7
|
107,7
|
132,6
|
155,6
|
Nettomarge
|
1,99%
|
2,57%
|
2,83%
|
3,87%
|
2,73%
|
3,63%
|
2,88%
|
2,37%
|
3,3%
|
1,9%
|
1,63%
|
1,74%
|
1,83%
|
2,21%
|
2,59%
|
WPA
2 |
1,100
|
1,500
|
1,840
|
2,510
|
1,930
|
2,630
|
2,030
|
1,680
|
2,250
|
1,280
|
0,9900
|
1,083
|
1,190
|
1,390
|
1,630
|
Dividend per aandeel
|
0,2400
|
0,2400
|
-
|
0,2600
|
-
|
0,2900
|
0,2900
|
0,2900
|
0,3100
|
0,3100
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
26/01/22
|
27/04/22
|
10/08/22
|
26/10/22
|
1/02/23
|
3/05/23
|
16/08/23
|
1/11/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.174
|
948
|
1.015
|
1.458
|
2.770
|
2.518
|
1.986
|
1.892
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,481
x
|
2,346
x
|
2,039
x
|
1,359
x
|
2,125
x
|
2,505
x
|
1,975
x
|
1,544
x
|
Free Cash Flow
1 |
412
|
657
|
40,6
|
-268
|
-908
|
1.698
|
557
|
443
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
-0,79%
|
4,94%
|
16,7%
|
17,2%
|
9,89%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,87%
|
-0,37%
|
2,27%
|
7,17%
|
6,74%
|
-
|
-
|
-
|
Totale activa
1 |
3.621
|
8.335
|
8.515
|
9.657
|
11.433
|
-
|
-
|
-
|
Nettoactief per aandeel
|
37,40
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
4,830
|
7,270
|
0,9100
|
-2,200
|
-7,640
|
3,930
|
4,500
|
-
|
Capex
1 |
123
|
73,5
|
50,4
|
48,9
|
195
|
227
|
116
|
90
|
Capex/omzet
|
0,63%
|
0,42%
|
0,26%
|
0,2%
|
0,73%
|
0,94%
|
0,47%
|
0,34%
|
Datum van publicatie
|
8/08/19
|
6/08/20
|
11/08/21
|
10/08/22
|
16/08/23
|
-
|
-
|
-
|
Laatste slotkoers
50,1
USD Gemiddelde koersdoel
48,07
USD Spread / Gemiddelde doel -4,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,60% | 4,53 mld. | | +12,06% | 107 mld. | | -0,62% | 29,43 mld. | | +12,05% | 22,21 mld. | | -16,05% | 17,75 mld. | | -6,34% | 17,25 mld. | | +8,74% | 15,28 mld. | | -4,89% | 12,2 mld. | | -2,85% | 10,42 mld. | | -8,86% | 9,04 mld. |
Elektronische apparatuur & onderdelen - Andere
|