Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
95,99
USD
|
+1,37%
|
|
+4,79%
|
+25,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.913
|
5.745
|
4.415
|
5.298
|
7.022
|
8.774
|
-
|
-
|
Bedrijfswaarde
1 |
6.642
|
6.559
|
5.563
|
6.545
|
8.156
|
9.832
|
9.703
|
9.781
|
K/w-verhouding
|
24,3
x
|
20,7
x
|
14,8
x
|
22,3
x
|
28,6
x
|
30,8
x
|
28
x
|
23,4
x
|
Dividendrendement
|
1,1%
|
1,26%
|
1,75%
|
1,52%
|
1,2%
|
1,02%
|
1,09%
|
1,13%
|
Marktkapitalisatie/omzet
|
3,12
x
|
2,71
x
|
2,08
x
|
2,37
x
|
2,81
x
|
3,36
x
|
3,19
x
|
2,96
x
|
Bedrijfswaarde/omzet
|
3,51
x
|
3,09
x
|
2,62
x
|
2,93
x
|
3,27
x
|
3,77
x
|
3,53
x
|
3,3
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
15,4
x
|
13,3
x
|
14,9
x
|
17,3
x
|
19,6
x
|
17,8
x
|
15,9
x
|
Bedrijfswaarde/FCF
|
68,3
x
|
-112
x
|
74,2
x
|
141
x
|
38,4
x
|
38,5
x
|
37,2
x
|
35,1
x
|
FCF Yield
|
1,46%
|
-0,89%
|
1,35%
|
0,71%
|
2,6%
|
2,6%
|
2,69%
|
2,85%
|
Price to Book
|
14,6
x
|
9,3
x
|
6,87
x
|
7,08
x
|
7,52
x
|
7,91
x
|
8,26
x
|
8,27
x
|
Aantal aandelen (in duizenden)
|
95.250
|
95.310
|
92.202
|
91.222
|
91.513
|
91.407
|
-
|
-
|
Referentieprijs
2 |
62,08
|
60,28
|
47,88
|
58,08
|
76,73
|
95,99
|
95,99
|
95,99
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.895
|
2.124
|
2.124
|
2.233
|
2.496
|
2.609
|
2.747
|
2.960
|
EBITDA
1 |
393,2
|
427
|
418,1
|
439,4
|
471,9
|
500,6
|
546,5
|
615,7
|
Bedrijfsresultaat (EBIT)
1 |
331,5
|
366,3
|
345,8
|
365,6
|
393,3
|
415,4
|
444,2
|
510,5
|
Operationele Marge
|
17,49%
|
17,25%
|
16,28%
|
16,37%
|
15,76%
|
15,92%
|
16,17%
|
17,24%
|
Resultaat voor belastingen (EBT)
1 |
313,7
|
362,2
|
395,7
|
314,4
|
321,4
|
376,1
|
411,3
|
492,3
|
Nettowinst (verlies)
1 |
244,1
|
278,7
|
305,9
|
238,2
|
245,8
|
285,7
|
311,9
|
372,4
|
Nettomarge
|
12,88%
|
13,12%
|
14,4%
|
10,67%
|
9,85%
|
10,95%
|
11,35%
|
12,58%
|
WPA
2 |
2,550
|
2,910
|
3,240
|
2,600
|
2,680
|
3,112
|
3,428
|
4,095
|
Free Cash Flow
1 |
97,24
|
-58,58
|
74,97
|
46,4
|
212,4
|
255,5
|
260,9
|
278,5
|
FCF-marge
|
5,13%
|
-2,76%
|
3,53%
|
2,08%
|
8,51%
|
9,8%
|
9,5%
|
9,41%
|
Kasstroomconversie (ebitda)
|
24,73%
|
-
|
17,93%
|
10,56%
|
45,01%
|
51,05%
|
47,74%
|
45,23%
|
Kasstroomconversie (nettowinst)
|
39,84%
|
-
|
24,51%
|
19,48%
|
86,39%
|
89,45%
|
83,65%
|
74,79%
|
Dividend per aandeel
2 |
0,6800
|
0,7600
|
0,8400
|
0,8800
|
0,9200
|
0,9800
|
1,042
|
1,083
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
498,7
|
592
|
531
|
554
|
523,7
|
624,2
|
568,4
|
612,4
|
590
|
725,5
|
597,3
|
636,7
|
629,2
|
745,3
|
629,9
|
EBITDA
1 |
104
|
123,2
|
94,4
|
114,7
|
100,1
|
130,1
|
110,7
|
107
|
106,5
|
147,6
|
110,7
|
118,1
|
121,2
|
150,4
|
129,1
|
Bedrijfsresultaat (EBIT)
1 |
86,49
|
102,2
|
76,8
|
96,1
|
81,5
|
111,1
|
91,7
|
87,6
|
86,7
|
127,3
|
90,13
|
96,93
|
99,27
|
128,9
|
101,6
|
Operationele Marge
|
17,34%
|
17,27%
|
14,46%
|
17,35%
|
15,56%
|
17,8%
|
16,13%
|
14,3%
|
14,7%
|
17,55%
|
15,09%
|
15,22%
|
15,78%
|
17,29%
|
16,13%
|
Resultaat voor belastingen (EBT)
1 |
77,77
|
147,1
|
77,5
|
98,1
|
82
|
56,81
|
79,67
|
77,94
|
78,17
|
85,62
|
79,08
|
86,62
|
90,76
|
119,5
|
-
|
Nettowinst (verlies)
1 |
59,91
|
116,9
|
59
|
74,6
|
61,6
|
42,96
|
61,09
|
58,6
|
60,27
|
65,89
|
59,22
|
66,28
|
68,47
|
91,7
|
-
|
Nettomarge
|
12,01%
|
19,74%
|
11,11%
|
13,47%
|
11,76%
|
6,88%
|
10,75%
|
9,57%
|
10,22%
|
9,08%
|
9,92%
|
10,41%
|
10,88%
|
12,3%
|
-
|
WPA
2 |
0,6300
|
1,260
|
0,6400
|
0,8200
|
0,6700
|
0,4700
|
0,6700
|
0,6400
|
0,6600
|
0,7200
|
0,6450
|
0,7200
|
0,7450
|
1,002
|
0,7400
|
Dividend per aandeel
2 |
0,2100
|
0,2100
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2300
|
0,2300
|
-
|
0,2300
|
0,2333
|
0,2333
|
0,2300
|
0,2600
|
0,2600
|
Datum van publicatie
|
1/11/21
|
22/02/22
|
9/05/22
|
8/08/22
|
7/11/22
|
23/02/23
|
8/05/23
|
3/08/23
|
1/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
729
|
813
|
1.149
|
1.247
|
1.134
|
1.058
|
929
|
1.007
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,853
x
|
1,905
x
|
2,747
x
|
2,838
x
|
2,403
x
|
2,113
x
|
1,7
x
|
1,635
x
|
Free Cash Flow
1 |
97,2
|
-58,6
|
75
|
46,4
|
212
|
256
|
261
|
279
|
ROE (netto-inkomsten/eigen vermogen)
|
76,3%
|
56,7%
|
48,7%
|
34,4%
|
29,2%
|
28,7%
|
28,2%
|
30,4%
|
ROA (netto-inkomsten/totale activa)
|
13,7%
|
13,8%
|
-
|
-
|
9,16%
|
10,4%
|
11,2%
|
12,5%
|
Totale activa
1 |
1.782
|
2.021
|
-
|
-
|
2.683
|
2.734
|
2.789
|
2.987
|
Nettoactief per aandeel
2 |
4,240
|
6,480
|
6,970
|
8,200
|
10,20
|
12,10
|
11,60
|
11,60
|
Cashflow per aandeel
2 |
2,920
|
2,050
|
4,080
|
2,670
|
3,960
|
4,140
|
4,520
|
5,250
|
Capex
1 |
182
|
255
|
311
|
198
|
151
|
142
|
137
|
145
|
Capex/omzet
|
9,61%
|
12,01%
|
14,64%
|
8,88%
|
6,06%
|
5,46%
|
4,99%
|
4,91%
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
22/02/22
|
23/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
95,99
USD Gemiddelde koersdoel
106,1
USD Spread / Gemiddelde doel +10,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,10% | 8,77 mld. | | +20,53% | 135 mld. | | +9,53% | 77,91 mld. | | +2,63% | 71,1 mld. | | +20,67% | 50,29 mld. | | +40,51% | 43,87 mld. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +82,72% | 24,31 mld. | | +19,32% | 23,26 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|