Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75,05
USD
|
-0,25%
|
|
-1,44%
|
-4,13%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
22.063
|
28.567
|
23.358
|
19.985
|
16.303
|
16.164
|
-
|
-
|
Bedrijfswaarde
1 |
21.105
|
24.450
|
21.651
|
19.287
|
16.021
|
15.165
|
15.156
|
15.431
|
K/w-verhouding
|
14,8
x
|
16,1
x
|
9,87
x
|
14,4
x
|
13,3
x
|
12,6
x
|
11,4
x
|
10,1
x
|
Dividendrendement
|
2,4%
|
2,13%
|
3,07%
|
3,9%
|
4,89%
|
5,01%
|
5,23%
|
5,6%
|
Marktkapitalisatie/omzet
|
0,51
x
|
0,6
x
|
0,45
x
|
0,43
x
|
0,38
x
|
0,38
x
|
0,38
x
|
0,37
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,52
x
|
0,42
x
|
0,42
x
|
0,37
x
|
0,36
x
|
0,35
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
7,19
x
|
6,86
x
|
5,47
x
|
6,55
x
|
5,91
x
|
5,86
x
|
5,5
x
|
5,25
x
|
Bedrijfswaarde/FCF
|
11,6
x
|
5,8
x
|
8,61
x
|
21,6
x
|
23,7
x
|
11,3
x
|
9,89
x
|
9,18
x
|
FCF Yield
|
8,63%
|
17,2%
|
11,6%
|
4,64%
|
4,21%
|
8,88%
|
10,1%
|
10,9%
|
Price to Book
|
6,57
x
|
6,33
x
|
8,02
x
|
7,29
x
|
5,34
x
|
5,1
x
|
5,36
x
|
5,65
x
|
Aantal aandelen (in duizenden)
|
258.777
|
258.945
|
240.561
|
221.264
|
215.396
|
215.381
|
-
|
-
|
Referentieprijs
2 |
85,26
|
110,3
|
97,10
|
90,32
|
75,69
|
75,05
|
75,05
|
75,05
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
43.638
|
47.262
|
51.761
|
46.298
|
43.452
|
41.988
|
42.861
|
44.124
|
EBITDA
1 |
2.937
|
3.566
|
3.961
|
2.946
|
2.711
|
2.589
|
2.755
|
2.938
|
Bedrijfsresultaat (EBIT)
1 |
2.125
|
2.727
|
3.092
|
2.028
|
1.788
|
1.682
|
1.833
|
2.006
|
Operationele Marge
|
4,87%
|
5,77%
|
5,97%
|
4,38%
|
4,11%
|
4,01%
|
4,28%
|
4,55%
|
Resultaat voor belastingen (EBT)
1 |
1.993
|
2.377
|
3.024
|
1.788
|
1.621
|
1.677
|
1.786
|
1.937
|
Nettowinst (verlies)
1 |
1.541
|
1.798
|
2.454
|
1.419
|
1.241
|
1.273
|
1.372
|
1.500
|
Nettomarge
|
3,53%
|
3,8%
|
4,74%
|
3,06%
|
2,86%
|
3,03%
|
3,2%
|
3,4%
|
WPA
2 |
5,750
|
6,840
|
9,840
|
6,290
|
5,680
|
5,961
|
6,592
|
7,442
|
Free Cash Flow
1 |
1.822
|
4.214
|
2.515
|
894
|
675
|
1.347
|
1.532
|
1.681
|
FCF-marge
|
4,18%
|
8,92%
|
4,86%
|
1,93%
|
1,55%
|
3,21%
|
3,57%
|
3,81%
|
Kasstroomconversie (ebitda)
|
62,04%
|
118,17%
|
63,49%
|
30,35%
|
24,9%
|
52,01%
|
55,61%
|
57,2%
|
Kasstroomconversie (nettowinst)
|
118,23%
|
234,37%
|
102,49%
|
63%
|
54,39%
|
105,81%
|
111,64%
|
112,03%
|
Dividend per aandeel
2 |
2,050
|
2,350
|
2,980
|
3,520
|
3,700
|
3,761
|
3,925
|
4,201
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
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 |
11.910
|
16.365
|
10.647
|
10.329
|
10.587
|
14.735
|
9.467
|
9.583
|
9.756
|
14.646
|
8.970
|
9.291
|
9.701
|
14.054
|
9.109
|
EBITDA
1 |
908
|
1.061
|
709
|
656
|
638
|
943
|
559
|
579
|
583
|
956
|
534,7
|
571,7
|
595,7
|
902,8
|
554,4
|
Bedrijfsresultaat (EBIT)
1 |
694
|
836
|
485
|
427
|
412
|
704
|
322
|
343
|
369
|
735
|
302,5
|
339,9
|
361,2
|
683,8
|
327,9
|
Operationele Marge
|
5,83%
|
5,11%
|
4,56%
|
4,13%
|
3,89%
|
4,78%
|
3,4%
|
3,58%
|
3,78%
|
5,02%
|
3,37%
|
3,66%
|
3,72%
|
4,87%
|
3,6%
|
Resultaat voor belastingen (EBT)
1 |
664
|
800
|
451
|
367
|
359
|
611
|
320
|
369
|
348
|
584
|
305,5
|
339,4
|
349,9
|
692,3
|
323,5
|
Nettowinst (verlies)
1 |
499
|
626
|
341
|
306
|
277
|
495
|
244
|
274
|
263
|
460
|
230,5
|
261,2
|
270
|
523,2
|
251,4
|
Nettomarge
|
4,19%
|
3,83%
|
3,2%
|
2,96%
|
2,62%
|
3,36%
|
2,58%
|
2,86%
|
2,7%
|
3,14%
|
2,57%
|
2,81%
|
2,78%
|
3,72%
|
2,76%
|
WPA
2 |
2,000
|
2,620
|
1,490
|
1,350
|
1,220
|
2,230
|
1,110
|
1,250
|
1,210
|
2,120
|
1,071
|
1,220
|
1,271
|
2,476
|
1,201
|
Dividend per aandeel
2 |
0,7000
|
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,8800
|
-
|
-
|
-
|
0,9400
|
0,9396
|
0,9396
|
0,9396
|
0,9396
|
0,9384
|
Datum van publicatie
|
23/11/21
|
3/03/22
|
24/05/22
|
30/08/22
|
22/11/22
|
2/03/23
|
25/05/23
|
29/08/23
|
21/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
958
|
4.117
|
1.707
|
698
|
282
|
999
|
1.008
|
733
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.822
|
4.214
|
2.515
|
894
|
675
|
1.347
|
1.532
|
1.681
|
ROE (netto-inkomsten/eigen vermogen)
|
48%
|
51,6%
|
65,6%
|
48,8%
|
42,4%
|
40,6%
|
45,2%
|
50,4%
|
ROA (netto-inkomsten/totale activa)
|
10,8%
|
12%
|
13,1%
|
8,6%
|
7,8%
|
8,49%
|
9,08%
|
9,3%
|
Totale activa
1 |
14.246
|
14.977
|
18.733
|
16.500
|
15.910
|
14.985
|
15.119
|
16.131
|
Nettoactief per aandeel
2 |
13,00
|
17,40
|
12,10
|
12,40
|
14,20
|
14,70
|
14,00
|
13,30
|
Cashflow per aandeel
2 |
9,570
|
18,70
|
13,00
|
8,080
|
6,730
|
9,600
|
10,40
|
-
|
Capex
1 |
743
|
713
|
737
|
930
|
795
|
804
|
840
|
872
|
Capex/omzet
|
1,7%
|
1,51%
|
1,42%
|
2,01%
|
1,83%
|
1,91%
|
1,96%
|
1,98%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
3/03/22
|
2/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
75,05
USD Gemiddelde koersdoel
86,11
USD Spread / Gemiddelde doel +14,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,13% | 16,16 mld. | | +14,12% | 4,32 mld. | | +28,27% | 3,17 mld. | | +7,02% | 1,95 mld. | | +10,04% | 1,61 mld. | | +6,62% | 1,16 mld. | | -12,84% | 1,12 mld. | | +23,95% | 1,13 mld. | | +2,10% | 1,03 mld. | | +1,69% | 959 mln. |
Computer- en elektronicaverkopers - NEC
|