Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
729,2
USD
|
+1,01%
|
|
+2,77%
|
+10,47%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
128.440
|
153.783
|
204.479
|
229.946
|
241.184
|
323.394
|
-
|
-
|
Bedrijfswaarde
1 |
125.180
|
149.115
|
200.712
|
226.300
|
233.942
|
318.362
|
314.743
|
311.171
|
K/w-verhouding
|
35,4
x
|
38,6
x
|
41
x
|
39,5
x
|
38,4
x
|
45,3
x
|
42
x
|
38,5
x
|
Dividendrendement
|
0,84%
|
0,78%
|
0,64%
|
0,65%
|
0,71%
|
2,65%
|
0,62%
|
0,63%
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,92
x
|
1,04
x
|
1,01
x
|
1
x
|
1,27
x
|
1,19
x
|
1,12
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
0,89
x
|
1,02
x
|
1
x
|
0,97
x
|
1,25
x
|
1,16
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
20,1
x
|
21,1
x
|
23,6
x
|
23,3
x
|
23
x
|
27,9
x
|
25,1
x
|
23,1
x
|
Bedrijfswaarde/FCF
|
37,3
x
|
24,6
x
|
37,4
x
|
64,6
x
|
34,7
x
|
51,1
x
|
46,5
x
|
39
x
|
FCF Yield
|
2,68%
|
4,06%
|
2,68%
|
1,55%
|
2,88%
|
1,96%
|
2,15%
|
2,56%
|
Price to Book
|
8,49
x
|
8,43
x
|
11,6
x
|
11,1
x
|
9,61
x
|
14
x
|
11,1
x
|
9,2
x
|
Aantal aandelen (in duizenden)
|
439.789
|
441.524
|
442.069
|
442.963
|
443.148
|
443.504
|
-
|
-
|
Referentieprijs
2 |
292,0
|
348,3
|
462,6
|
519,1
|
544,2
|
729,2
|
729,2
|
729,2
|
Datum van publicatie
|
3/10/19
|
24/09/20
|
23/09/21
|
22/09/22
|
26/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
152.703
|
166.761
|
195.929
|
226.954
|
242.290
|
254.091
|
272.339
|
289.878
|
EBITDA
1 |
6.229
|
7.080
|
8.489
|
9.693
|
10.191
|
11.409
|
12.549
|
13.444
|
Bedrijfsresultaat (EBIT)
1 |
4.903
|
5.435
|
6.708
|
7.793
|
8.114
|
9.109
|
10.077
|
11.088
|
Operationele Marge
|
3,21%
|
3,26%
|
3,42%
|
3,43%
|
3,35%
|
3,58%
|
3,7%
|
3,83%
|
Resultaat voor belastingen (EBT)
1 |
4.765
|
5.367
|
6.680
|
7.840
|
8.487
|
9.543
|
10.366
|
11.334
|
Nettowinst (verlies)
1 |
3.659
|
4.002
|
5.007
|
5.844
|
6.292
|
7.151
|
7.671
|
8.239
|
Nettomarge
|
2,4%
|
2,4%
|
2,56%
|
2,57%
|
2,6%
|
2,81%
|
2,82%
|
2,84%
|
WPA
2 |
8,260
|
9,020
|
11,27
|
13,14
|
14,16
|
16,10
|
17,36
|
18,95
|
Free Cash Flow
1 |
3.358
|
6.051
|
5.370
|
3.501
|
6.745
|
6.233
|
6.767
|
7.974
|
FCF-marge
|
2,2%
|
3,63%
|
2,74%
|
1,54%
|
2,78%
|
2,45%
|
2,48%
|
2,75%
|
Kasstroomconversie (ebitda)
|
53,91%
|
85,47%
|
63,26%
|
36,12%
|
66,19%
|
54,63%
|
53,93%
|
59,31%
|
Kasstroomconversie (nettowinst)
|
91,77%
|
151,2%
|
107,25%
|
59,91%
|
107,2%
|
87,16%
|
88,22%
|
96,78%
|
Dividend per aandeel
2 |
2,440
|
2,700
|
2,980
|
3,380
|
3,840
|
19,35
|
4,548
|
4,598
|
Datum van publicatie
|
3/10/19
|
24/09/20
|
23/09/21
|
22/09/22
|
26/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
50.363
|
51.904
|
52.596
|
72.091
|
54.437
|
55.266
|
53.648
|
78.939
|
57.799
|
58.442
|
57.897
|
79.762
|
62.113
|
62.767
|
62.225
|
EBITDA
1 |
2.125
|
2.248
|
2.229
|
3.091
|
2.198
|
2.373
|
2.151
|
3.469
|
2.485
|
2.576
|
2.692
|
3.667
|
2.773
|
2.931
|
2.954
|
Bedrijfsresultaat (EBIT)
1 |
1.693
|
1.812
|
1.791
|
2.497
|
1.751
|
1.903
|
1.679
|
2.781
|
1.984
|
2.062
|
2.137
|
2.932
|
2.191
|
2.324
|
2.347
|
Operationele Marge
|
3,36%
|
3,49%
|
3,41%
|
3,46%
|
3,22%
|
3,44%
|
3,13%
|
3,52%
|
3,43%
|
3,53%
|
3,69%
|
3,68%
|
3,53%
|
3,7%
|
3,77%
|
Resultaat voor belastingen (EBT)
1 |
1.696
|
1.801
|
1.827
|
2.516
|
1.770
|
1.983
|
1.771
|
2.963
|
2.106
|
2.237
|
2.219
|
3.006
|
2.304
|
2.431
|
2.449
|
Nettowinst (verlies)
1 |
1.324
|
1.299
|
1.353
|
1.868
|
1.364
|
1.466
|
1.302
|
2.160
|
1.589
|
1.743
|
1.639
|
2.206
|
1.696
|
1.792
|
1.805
|
Nettomarge
|
2,63%
|
2,5%
|
2,57%
|
2,59%
|
2,51%
|
2,65%
|
2,43%
|
2,74%
|
2,75%
|
2,98%
|
2,83%
|
2,77%
|
2,73%
|
2,86%
|
2,9%
|
WPA
2 |
2,980
|
2,920
|
3,040
|
4,200
|
3,070
|
3,300
|
2,930
|
4,860
|
3,580
|
3,920
|
3,666
|
4,990
|
3,824
|
4,053
|
4,036
|
Dividend per aandeel
2 |
0,7000
|
0,7900
|
0,9000
|
0,9000
|
0,9000
|
0,9000
|
1,020
|
1,020
|
1,020
|
15,00
|
1,161
|
1,161
|
1,098
|
1,098
|
1,121
|
Datum van publicatie
|
9/12/21
|
3/03/22
|
26/05/22
|
22/09/22
|
8/12/22
|
2/03/23
|
1/06/23
|
26/09/23
|
14/12/23
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.260
|
4.668
|
3.767
|
3.646
|
7.242
|
5.032
|
8.651
|
12.224
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
3.358
|
6.051
|
5.370
|
3.501
|
6.745
|
6.233
|
6.767
|
7.974
|
ROE (netto-inkomsten/eigen vermogen)
|
25,9%
|
23,9%
|
27,9%
|
30,6%
|
27,5%
|
28,9%
|
28,4%
|
26,1%
|
ROA (netto-inkomsten/totale activa)
|
8,41%
|
7,93%
|
8,72%
|
9,47%
|
9,45%
|
10,3%
|
10,4%
|
10,5%
|
Totale activa
1 |
43.495
|
50.478
|
57.412
|
61.717
|
66.580
|
69.268
|
74.107
|
78.675
|
Nettoactief per aandeel
2 |
34,40
|
41,30
|
39,80
|
46,60
|
56,60
|
52,10
|
65,80
|
79,20
|
Cashflow per aandeel
2 |
14,40
|
20,00
|
20,20
|
16,60
|
24,90
|
23,40
|
25,50
|
15,80
|
Capex
1 |
2.998
|
2.810
|
3.588
|
3.891
|
4.323
|
4.512
|
4.566
|
4.660
|
Capex/omzet
|
1,96%
|
1,69%
|
1,83%
|
1,71%
|
1,78%
|
1,78%
|
1,68%
|
1,61%
|
Datum van publicatie
|
3/10/19
|
24/09/20
|
23/09/21
|
22/09/22
|
26/09/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
729,2
USD Gemiddelde koersdoel
776,4
USD Spread / Gemiddelde doel +6,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,47% | 323 mld. | | +15,67% | 76,06 mld. | | -7,14% | 67,53 mld. | | +4,50% | 31,21 mld. | | +21,08% | 23,54 mld. | | +10,91% | 14,15 mld. | | +14,99% | 10,19 mld. | | +17,59% | 9,07 mld. | | -5,78% | 6,59 mld. | | -1,88% | 4,57 mld. |
Korting winkels - NEC
|