Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
142,1
USD
|
-0,41%
|
|
-1,90%
|
+4,50%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
39.058
|
47.861
|
47.891
|
51.715
|
29.887
|
31.209
|
-
|
-
|
Bedrijfswaarde
1 |
41.730
|
50.615
|
51.719
|
58.343
|
36.350
|
36.946
|
36.541
|
35.908
|
K/w-verhouding
|
23,1
x
|
18,4
x
|
20,3
x
|
21,7
x
|
18
x
|
19,6
x
|
17,2
x
|
15,3
x
|
Dividendrendement
|
0,83%
|
0,74%
|
0,88%
|
0,97%
|
1,73%
|
1,69%
|
1,76%
|
1,88%
|
Marktkapitalisatie/omzet
|
1,41
x
|
1,42
x
|
1,4
x
|
1,37
x
|
0,77
x
|
0,76
x
|
0,72
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
1,5
x
|
1,5
x
|
1,51
x
|
1,54
x
|
0,94
x
|
0,9
x
|
0,84
x
|
0,78
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
12,3
x
|
13,4
x
|
14,4
x
|
11
x
|
11,2
x
|
10,1
x
|
9,1
x
|
Bedrijfswaarde/FCF
|
28,7
x
|
17,8
x
|
28,8
x
|
230
x
|
52,6
x
|
25,3
x
|
26,2
x
|
20,5
x
|
FCF Yield
|
3,48%
|
5,63%
|
3,47%
|
0,44%
|
1,9%
|
3,95%
|
3,82%
|
4,88%
|
Price to Book
|
5,91
x
|
7,06
x
|
7,78
x
|
9,3
x
|
4,44
x
|
3,97
x
|
3,55
x
|
3,16
x
|
Aantal aandelen (in duizenden)
|
254.600
|
245.001
|
231.707
|
223.575
|
219.497
|
219.671
|
-
|
-
|
Referentieprijs
2 |
153,4
|
195,4
|
206,7
|
231,3
|
136,2
|
142,1
|
142,1
|
142,1
|
Datum van publicatie
|
12/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
27.754
|
33.747
|
34.220
|
37.845
|
38.692
|
41.030
|
43.462
|
46.090
|
EBITDA
1 |
2.838
|
4.129
|
3.862
|
4.053
|
3.295
|
3.303
|
3.616
|
3.946
|
Bedrijfsresultaat (EBIT)
1 |
2.333
|
3.555
|
3.221
|
3.328
|
2.446
|
2.387
|
2.640
|
2.905
|
Operationele Marge
|
8,41%
|
10,53%
|
9,41%
|
8,79%
|
6,32%
|
5,82%
|
6,07%
|
6,3%
|
Resultaat voor belastingen (EBT)
1 |
2.202
|
3.404
|
3.063
|
3.117
|
2.120
|
2.076
|
2.339
|
2.608
|
Nettowinst (verlies)
1 |
1.713
|
2.655
|
2.399
|
2.416
|
1.661
|
1.599
|
1.806
|
2.029
|
Nettomarge
|
6,17%
|
7,87%
|
7,01%
|
6,38%
|
4,29%
|
3,9%
|
4,15%
|
4,4%
|
WPA
2 |
6,640
|
10,62
|
10,17
|
10,68
|
7,550
|
7,258
|
8,241
|
9,301
|
Free Cash Flow
1 |
1.453
|
2.848
|
1.795
|
254
|
691,6
|
1.460
|
1.396
|
1.751
|
FCF-marge
|
5,24%
|
8,44%
|
5,25%
|
0,67%
|
1,79%
|
3,56%
|
3,21%
|
3,8%
|
Kasstroomconversie (ebitda)
|
51,2%
|
68,98%
|
46,49%
|
6,27%
|
20,99%
|
44,19%
|
38,61%
|
44,38%
|
Kasstroomconversie (nettowinst)
|
84,85%
|
107,27%
|
74,83%
|
10,51%
|
41,63%
|
91,25%
|
77,3%
|
86,32%
|
Dividend per aandeel
2 |
1,280
|
1,440
|
1,810
|
2,240
|
2,360
|
2,407
|
2,507
|
2,665
|
Datum van publicatie
|
12/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
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 |
8.518
|
8.651
|
8.751
|
9.426
|
9.465
|
10.203
|
9.343
|
9.796
|
9.694
|
9.859
|
9.881
|
10.403
|
10.334
|
10.438
|
10.445
|
EBITDA
1 |
827,9
|
963
|
918,7
|
1.091
|
918,3
|
1.126
|
942,8
|
900,7
|
649
|
802,6
|
749,5
|
877,2
|
745,9
|
930,5
|
842,9
|
Bedrijfsresultaat (EBIT)
1 |
665,6
|
796,7
|
746,2
|
913,4
|
735,5
|
933,2
|
740,9
|
692,3
|
433,5
|
579,7
|
530,5
|
639,8
|
518,2
|
701,3
|
607,9
|
Operationele Marge
|
7,81%
|
9,21%
|
8,53%
|
9,69%
|
7,77%
|
9,15%
|
7,93%
|
7,07%
|
4,47%
|
5,88%
|
5,37%
|
6,15%
|
5,01%
|
6,72%
|
5,82%
|
Resultaat voor belastingen (EBT)
1 |
626,4
|
758,2
|
706,5
|
870,3
|
681,4
|
858,4
|
657,8
|
608
|
351,2
|
502,5
|
452,6
|
557,5
|
440
|
627,8
|
531,5
|
Nettowinst (verlies)
1 |
487
|
597,4
|
552,7
|
678
|
526,2
|
659,1
|
514,4
|
468,8
|
276,2
|
401,8
|
348,7
|
428,1
|
340,1
|
483
|
411,8
|
Nettomarge
|
5,72%
|
6,91%
|
6,32%
|
7,19%
|
5,56%
|
6,46%
|
5,51%
|
4,79%
|
2,85%
|
4,08%
|
3,53%
|
4,11%
|
3,29%
|
4,63%
|
3,94%
|
WPA
2 |
2,080
|
2,570
|
2,410
|
2,980
|
2,330
|
2,960
|
2,340
|
2,130
|
1,260
|
1,830
|
1,582
|
1,932
|
1,549
|
2,205
|
1,868
|
Dividend per aandeel
2 |
0,4200
|
0,5500
|
0,5500
|
0,5500
|
0,5500
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
0,5900
|
Datum van publicatie
|
2/12/21
|
17/03/22
|
26/05/22
|
25/08/22
|
1/12/22
|
16/03/23
|
1/06/23
|
31/08/23
|
7/12/23
|
14/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
2.672
|
2.754
|
3.827
|
6.628
|
6.463
|
5.737
|
5.332
|
4.700
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9414
x
|
0,6671
x
|
0,991
x
|
1,635
x
|
1,961
x
|
1,737
x
|
1,475
x
|
1,191
x
|
Free Cash Flow
1 |
1.453
|
2.848
|
1.795
|
254
|
692
|
1.460
|
1.396
|
1.751
|
ROE (netto-inkomsten/eigen vermogen)
|
26,1%
|
39,7%
|
37,1%
|
41,5%
|
27%
|
21,3%
|
21,2%
|
21,4%
|
ROA (netto-inkomsten/totale activa)
|
9,51%
|
10,9%
|
9,19%
|
8,72%
|
5,55%
|
5,05%
|
5,45%
|
5,87%
|
Totale activa
1 |
18.008
|
24.344
|
26.096
|
27.705
|
29.933
|
31.668
|
33.121
|
34.555
|
Nettoactief per aandeel
2 |
26,00
|
27,70
|
26,60
|
24,90
|
30,70
|
35,80
|
40,00
|
44,90
|
Cashflow per aandeel
2 |
8,670
|
15,50
|
12,20
|
8,770
|
10,90
|
11,60
|
13,00
|
14,80
|
Capex
1 |
785
|
1.028
|
1.070
|
1.561
|
1.700
|
1.381
|
1.497
|
1.567
|
Capex/omzet
|
2,83%
|
3,05%
|
3,13%
|
4,12%
|
4,39%
|
3,37%
|
3,44%
|
3,4%
|
Datum van publicatie
|
12/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
142,1
USD Gemiddelde koersdoel
157,3
USD Spread / Gemiddelde doel +10,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,50% | 31,21 mld. | | +10,47% | 323 mld. | | +15,67% | 76,06 mld. | | -7,14% | 67,53 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
|