Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
91,01
USD
|
+1,93%
|
|
+4,45%
|
+14,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
58.999
|
73.297
|
71.929
|
65.807
|
65.631
|
74.668
|
-
|
-
|
Bedrijfswaarde
1 |
65.963
|
80.010
|
78.342
|
73.798
|
73.214
|
81.934
|
81.694
|
81.364
|
K/w-verhouding
|
25
x
|
27,2
x
|
33,5
x
|
37
x
|
28,8
x
|
26
x
|
23,8
x
|
21,8
x
|
Dividendrendement
|
2,48%
|
2,05%
|
2,1%
|
2,36%
|
2,4%
|
2,21%
|
2,31%
|
2,4%
|
Marktkapitalisatie/omzet
|
3,76
x
|
4,45
x
|
4,13
x
|
3,66
x
|
3,37
x
|
3,7
x
|
3,55
x
|
3,41
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
4,86
x
|
4,5
x
|
4,11
x
|
3,76
x
|
4,06
x
|
3,89
x
|
3,72
x
|
Bedrijfswaarde/EBITDA
|
15,7
x
|
18,1
x
|
17,7
x
|
17,5
x
|
15,9
x
|
16,6
x
|
15,5
x
|
14,5
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
24,2
x
|
28,4
x
|
39,7
x
|
24,1
x
|
25,8
x
|
24,4
x
|
22,9
x
|
FCF Yield
|
4,24%
|
4,14%
|
3,52%
|
2,52%
|
4,15%
|
3,88%
|
4,1%
|
4,37%
|
Price to Book
|
505
x
|
98,3
x
|
118
x
|
164
x
|
108
x
|
152
x
|
46,9
x
|
28
x
|
Aantal aandelen (in duizenden)
|
857.044
|
857.169
|
842.849
|
835.214
|
823.372
|
820.441
|
-
|
-
|
Referentieprijs
2 |
68,84
|
85,51
|
85,34
|
78,79
|
79,71
|
91,01
|
91,01
|
91,01
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.693
|
16.471
|
17.421
|
17.967
|
19.457
|
20.178
|
21.023
|
21.882
|
EBITDA
1 |
4.192
|
4.414
|
4.433
|
4.226
|
4.603
|
4.950
|
5.268
|
5.614
|
Bedrijfsresultaat (EBIT)
1 |
3.673
|
3.875
|
3.877
|
3.681
|
4.036
|
4.354
|
4.633
|
4.963
|
Operationele Marge
|
23,41%
|
23,53%
|
22,25%
|
20,49%
|
20,74%
|
21,58%
|
22,04%
|
22,68%
|
Resultaat voor belastingen (EBT)
1 |
3.301
|
3.647
|
3.087
|
2.660
|
3.392
|
4.003
|
4.322
|
4.668
|
Nettowinst (verlies)
1 |
2.367
|
2.695
|
2.166
|
1.785
|
2.300
|
2.873
|
3.108
|
3.357
|
Nettomarge
|
15,08%
|
16,36%
|
12,43%
|
9,93%
|
11,82%
|
14,24%
|
14,79%
|
15,34%
|
WPA
2 |
2,750
|
3,140
|
2,550
|
2,130
|
2,770
|
3,494
|
3,819
|
4,166
|
Free Cash Flow
1 |
2.798
|
3.309
|
2.758
|
1.860
|
3.040
|
3.177
|
3.352
|
3.560
|
FCF-marge
|
17,83%
|
20,09%
|
15,83%
|
10,35%
|
15,62%
|
15,74%
|
15,94%
|
16,27%
|
Kasstroomconversie (ebitda)
|
66,75%
|
74,97%
|
62,22%
|
44,01%
|
66,04%
|
64,17%
|
63,62%
|
63,4%
|
Kasstroomconversie (nettowinst)
|
118,21%
|
122,78%
|
127,33%
|
104,2%
|
132,17%
|
110,57%
|
107,83%
|
106,05%
|
Dividend per aandeel
2 |
1,710
|
1,750
|
1,790
|
1,860
|
1,910
|
2,007
|
2,101
|
2,185
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
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 Q1
|
2025 Q2
|
---|
Omzet
1 |
4.403
|
4.399
|
4.484
|
4.455
|
4.629
|
4.770
|
4.822
|
4.915
|
4.950
|
5.065
|
5.002
|
5.061
|
5.135
|
5.195
|
5.172
|
EBITDA
1 |
1.078
|
1.061
|
1.035
|
1.054
|
1.076
|
1.067
|
1.137
|
1.175
|
1.224
|
1.233
|
1.200
|
1.222
|
1.275
|
1.227
|
1.300
|
Bedrijfsresultaat (EBIT)
1 |
936
|
923
|
897
|
920
|
941
|
939
|
992
|
1.031
|
1.074
|
1.083
|
1.081
|
1.088
|
1.134
|
1.105
|
1.127
|
Operationele Marge
|
21,26%
|
20,98%
|
20%
|
20,65%
|
20,33%
|
19,69%
|
20,57%
|
20,98%
|
21,7%
|
21,38%
|
21,61%
|
21,51%
|
22,08%
|
21,28%
|
21,79%
|
Resultaat voor belastingen (EBT)
1 |
324
|
795
|
841
|
892
|
132
|
561
|
887
|
956
|
988
|
967
|
982,4
|
1.003
|
1.052
|
1.006
|
1.059
|
Nettowinst (verlies)
1 |
148
|
559
|
603
|
618
|
5
|
372
|
502
|
708
|
718
|
683
|
708
|
715,7
|
749,7
|
715,6
|
765,5
|
Nettomarge
|
3,36%
|
12,71%
|
13,45%
|
13,87%
|
0,11%
|
7,8%
|
10,41%
|
14,4%
|
14,51%
|
13,48%
|
14,15%
|
14,14%
|
14,6%
|
13,77%
|
14,8%
|
WPA
2 |
0,1800
|
0,6600
|
0,7200
|
0,7400
|
0,0100
|
0,4500
|
0,6000
|
0,8600
|
0,8700
|
0,8300
|
0,8633
|
0,8733
|
0,9033
|
0,9000
|
0,9300
|
Dividend per aandeel
2 |
0,4500
|
0,4500
|
0,4700
|
0,4700
|
0,4700
|
0,4800
|
0,4800
|
0,4800
|
0,4800
|
-
|
0,5000
|
0,5000
|
0,5000
|
0,4980
|
0,5480
|
Datum van publicatie
|
28/01/22
|
29/04/22
|
29/07/22
|
28/10/22
|
27/01/23
|
28/04/23
|
28/07/23
|
27/10/23
|
26/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.964
|
6.713
|
6.413
|
7.991
|
7.583
|
7.266
|
7.025
|
6.696
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,661
x
|
1,521
x
|
1,447
x
|
1,891
x
|
1,647
x
|
1,468
x
|
1,333
x
|
1,193
x
|
Free Cash Flow
1 |
2.798
|
3.309
|
2.758
|
1.860
|
3.040
|
3.177
|
3.352
|
3.560
|
ROE (netto-inkomsten/eigen vermogen)
|
646%
|
627%
|
402%
|
494%
|
957%
|
239%
|
206%
|
153%
|
ROA (netto-inkomsten/totale activa)
|
17,9%
|
17%
|
17,6%
|
11,6%
|
14,3%
|
17,5%
|
18%
|
18,4%
|
Totale activa
1 |
13.191
|
15.853
|
12.332
|
15.386
|
16.061
|
16.464
|
17.255
|
18.251
|
Nettoactief per aandeel
2 |
0,1400
|
0,8700
|
0,7200
|
0,4800
|
0,7400
|
0,6000
|
1,940
|
3,250
|
Cashflow per aandeel
2 |
3,640
|
4,330
|
3,920
|
3,050
|
4,520
|
4,400
|
4,850
|
5,310
|
Capex
1 |
335
|
410
|
567
|
696
|
705
|
651
|
741
|
788
|
Capex/omzet
|
2,13%
|
2,49%
|
3,25%
|
3,87%
|
3,62%
|
3,23%
|
3,52%
|
3,6%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
91,01
USD Gemiddelde koersdoel
93,16
USD Spread / Gemiddelde doel +2,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,18% | 74,67 mld. | | +10,07% | 381 mld. | | -16,59% | 62,59 mld. | | +0,82% | 52,86 mld. | | -12,40% | 36,11 mld. | | +3,54% | 33,57 mld. | | +7,92% | 17,29 mld. | | +6,30% | 14,75 mld. | | -8,65% | 10,82 mld. | | +12,89% | 9,31 mld. |
Persoonlijke producten - NEC
|