Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
109,9
USD
|
+0,26%
|
|
+1,21%
|
+12,90%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.126
|
39.184
|
56.313
|
43.295
|
55.190
|
62.824
|
-
|
-
|
Bedrijfswaarde
1 |
45.353
|
43.355
|
60.624
|
51.865
|
55.296
|
70.449
|
69.238
|
68.291
|
K/w-verhouding
|
18
x
|
20,2
x
|
24,7
x
|
13,5
x
|
26
x
|
33,6
x
|
25,2
x
|
22,6
x
|
Dividendrendement
|
2,92%
|
3,05%
|
2,14%
|
2,81%
|
2,15%
|
1,93%
|
1,98%
|
2,07%
|
Marktkapitalisatie/omzet
|
2,24
x
|
2,33
x
|
3,09
x
|
2,21
x
|
3,64
x
|
3,57
x
|
3,39
x
|
3,22
x
|
Bedrijfswaarde/omzet
|
2,47
x
|
2,58
x
|
3,32
x
|
2,64
x
|
3,65
x
|
4
x
|
3,74
x
|
3,5
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
13
x
|
15
x
|
11,8
x
|
14,1
x
|
15,8
x
|
14,2
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
19,7
x
|
17
x
|
20,2
x
|
21,7
x
|
202
x
|
26,5
x
|
20,5
x
|
17,6
x
|
FCF Yield
|
5,07%
|
5,87%
|
4,94%
|
4,61%
|
0,5%
|
3,77%
|
4,89%
|
5,7%
|
Price to Book
|
5,09
x
|
4,71
x
|
5,71
x
|
2,68
x
|
2,18
x
|
3
x
|
2,92
x
|
2,82
x
|
Aantal aandelen (in duizenden)
|
615.101
|
597.592
|
597.800
|
591.300
|
571.500
|
571.700
|
-
|
-
|
Referentieprijs
2 |
66,86
|
65,57
|
94,20
|
73,22
|
96,57
|
109,9
|
109,9
|
109,9
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.372
|
16.785
|
18.236
|
19.629
|
15.165
|
17.594
|
18.531
|
19.488
|
EBITDA
1 |
3.855
|
3.345
|
4.035
|
4.378
|
3.929
|
4.452
|
4.873
|
5.142
|
Bedrijfsresultaat (EBIT)
1 |
3.033
|
2.491
|
3.066
|
3.339
|
2.878
|
3.310
|
3.964
|
4.111
|
Operationele Marge
|
16,51%
|
14,84%
|
16,81%
|
17,01%
|
18,98%
|
18,81%
|
21,39%
|
21,1%
|
Resultaat voor belastingen (EBT)
1 |
2.859
|
2.335
|
2.912
|
4.085
|
2.726
|
2.365
|
3.257
|
3.605
|
Nettowinst (verlies)
1 |
2.306
|
1.965
|
2.303
|
3.231
|
2.152
|
1.825
|
2.479
|
2.725
|
Nettomarge
|
12,55%
|
11,71%
|
12,63%
|
16,46%
|
14,19%
|
10,37%
|
13,38%
|
13,99%
|
WPA
2 |
3,710
|
3,240
|
3,820
|
5,410
|
3,720
|
3,266
|
4,369
|
4,862
|
Free Cash Flow
1 |
2.298
|
2.545
|
2.994
|
2.391
|
274
|
2.656
|
3.383
|
3.889
|
FCF-marge
|
12,51%
|
15,16%
|
16,42%
|
12,18%
|
1,81%
|
15,1%
|
18,26%
|
19,96%
|
Kasstroomconversie (ebitda)
|
59,61%
|
76,08%
|
74,2%
|
54,61%
|
6,97%
|
59,66%
|
69,41%
|
75,64%
|
Kasstroomconversie (nettowinst)
|
99,65%
|
129,52%
|
130%
|
74%
|
12,73%
|
145,52%
|
136,45%
|
142,71%
|
Dividend per aandeel
2 |
1,955
|
2,000
|
2,020
|
2,060
|
2,080
|
2,124
|
2,179
|
2,278
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
4.947
|
4.473
|
4.791
|
5.005
|
5.360
|
3.373
|
3.756
|
3.946
|
4.090
|
4.117
|
4.289
|
4.498
|
4.717
|
4.347
|
4.477
|
EBITDA
1 |
1.116
|
991
|
1.084
|
1.032
|
1.271
|
1.760
|
955
|
1.018
|
1.087
|
975
|
1.074
|
1.227
|
1.258
|
1.084
|
1.100
|
Bedrijfsresultaat (EBIT)
1 |
867
|
760
|
863
|
762
|
954
|
1.500
|
692
|
761
|
816
|
553
|
810,6
|
973,9
|
1.033
|
785,6
|
826
|
Operationele Marge
|
17,53%
|
16,99%
|
18,01%
|
15,22%
|
17,8%
|
44,47%
|
18,42%
|
19,29%
|
19,95%
|
13,43%
|
18,9%
|
21,65%
|
21,89%
|
18,07%
|
18,45%
|
Resultaat voor belastingen (EBT)
1 |
828
|
1.175
|
811
|
1.195
|
904
|
422
|
639
|
761
|
904
|
139
|
542,7
|
720,6
|
741,4
|
686,5
|
708,1
|
Nettowinst (verlies)
1 |
670
|
896
|
674
|
921
|
740
|
329
|
530
|
592
|
744
|
142
|
415,2
|
542,1
|
569,6
|
510,8
|
522,4
|
Nettomarge
|
13,54%
|
20,03%
|
14,07%
|
18,4%
|
13,81%
|
9,75%
|
14,11%
|
15%
|
18,19%
|
3,45%
|
9,68%
|
12,05%
|
12,08%
|
11,75%
|
11,67%
|
WPA
2 |
1,110
|
1,500
|
1,130
|
1,540
|
1,240
|
0,5600
|
0,9200
|
1,030
|
1,290
|
0,2500
|
0,7808
|
0,9792
|
1,105
|
0,8981
|
0,9188
|
Dividend per aandeel
2 |
0,5050
|
0,5150
|
0,5150
|
0,5150
|
0,5150
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5250
|
0,5341
|
0,5322
|
0,5325
|
0,5840
|
0,5518
|
Datum van publicatie
|
3/11/21
|
2/02/22
|
4/05/22
|
9/08/22
|
31/10/22
|
8/02/23
|
3/05/23
|
2/08/23
|
7/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.227
|
4.171
|
4.311
|
8.570
|
106
|
7.625
|
6.414
|
5.467
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,096
x
|
1,247
x
|
1,068
x
|
1,958
x
|
0,027
x
|
1,713
x
|
1,316
x
|
1,063
x
|
Free Cash Flow
1 |
2.298
|
2.545
|
2.994
|
2.391
|
274
|
2.656
|
3.383
|
3.889
|
ROE (netto-inkomsten/eigen vermogen)
|
26,7%
|
23,5%
|
25,1%
|
31,9%
|
13,9%
|
13,1%
|
17,5%
|
22%
|
ROA (netto-inkomsten/totale activa)
|
11,3%
|
9,06%
|
9,68%
|
10,7%
|
33,7%
|
5,35%
|
5,92%
|
5,78%
|
Totale activa
1 |
20.443
|
21.689
|
23.799
|
30.193
|
6.383
|
34.087
|
41.896
|
47.152
|
Nettoactief per aandeel
2 |
13,10
|
13,90
|
16,50
|
27,40
|
44,20
|
36,60
|
37,60
|
39,00
|
Cashflow per aandeel
2 |
4,840
|
5,080
|
5,940
|
4,900
|
1,100
|
5,500
|
6,680
|
7,480
|
Capex
1 |
594
|
538
|
581
|
531
|
363
|
404
|
436
|
494
|
Capex/omzet
|
3,23%
|
3,21%
|
3,19%
|
2,71%
|
2,39%
|
2,3%
|
2,35%
|
2,53%
|
Datum van publicatie
|
5/11/19
|
3/11/20
|
3/11/21
|
31/10/22
|
7/11/23
|
-
|
-
|
-
|
Laatste slotkoers
109,9
USD Gemiddelde koersdoel
124,2
USD Spread / Gemiddelde doel +13,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,90% | 62,82 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | -9,78% | 32,1 mld. | | +6,26% | 32,1 mld. | | +3,97% | 27,31 mld. | | +24,93% | 25,97 mld. |
Elektrische componenten & apparatuur - Andere
|