Geschatte realtime
Tradegate
15:58:42 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,22
EUR
|
-0,41%
|
|
-2,98%
|
-5,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.433
|
27.340
|
37.878
|
26.328
|
29.160
|
27.495
|
-
|
-
|
Bedrijfswaarde
1 |
20.549
|
29.716
|
40.418
|
29.769
|
32.754
|
30.357
|
29.574
|
28.614
|
K/w-verhouding
|
26,1
x
|
44,3
x
|
45,6
x
|
26,3
x
|
34,3
x
|
25,1
x
|
22
x
|
20
x
|
Dividendrendement
|
1,24%
|
0,87%
|
0,78%
|
1,23%
|
1,2%
|
1,36%
|
1,51%
|
1,64%
|
Marktkapitalisatie/omzet
|
4,72
x
|
7,26
x
|
8,73
x
|
5,1
x
|
5,37
x
|
4,85
x
|
4,53
x
|
4,21
x
|
Bedrijfswaarde/omzet
|
5,26
x
|
7,89
x
|
9,31
x
|
5,77
x
|
6,03
x
|
5,36
x
|
4,87
x
|
4,38
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
21,1
x
|
24,4
x
|
15,9
x
|
16,2
x
|
14,4
x
|
12,9
x
|
11,5
x
|
Bedrijfswaarde/FCF
|
29,2
x
|
30
x
|
43,4
x
|
36,3
x
|
38,4
x
|
26,8
x
|
23,8
x
|
20,8
x
|
FCF Yield
|
3,43%
|
3,34%
|
2,31%
|
2,75%
|
2,61%
|
3,73%
|
4,21%
|
4,8%
|
Price to Book
|
3,04
x
|
4,6
x
|
4,33
x
|
2,68
x
|
2,91
x
|
2,56
x
|
2,41
x
|
2,21
x
|
Aantal aandelen (in duizenden)
|
2.572.775
|
2.572.856
|
2.698.128
|
2.690.928
|
2.684.378
|
2.684.378
|
-
|
-
|
Referentieprijs
2 |
7,165
|
10,63
|
14,04
|
9,784
|
10,86
|
10,24
|
10,24
|
10,24
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
24/01/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.908
|
3.764
|
4.341
|
5.160
|
5.435
|
5.668
|
6.075
|
6.526
|
EBITDA
1 |
1.339
|
1.412
|
1.654
|
1.877
|
2.027
|
2.114
|
2.294
|
2.483
|
Bedrijfsresultaat (EBIT)
1 |
972,5
|
956,2
|
1.270
|
1.518
|
1.597
|
1.605
|
1.766
|
1.934
|
Operationele Marge
|
24,89%
|
25,4%
|
29,25%
|
29,41%
|
29,38%
|
28,32%
|
29,06%
|
29,64%
|
Resultaat voor belastingen (EBT)
1 |
865,3
|
759,6
|
983,6
|
1.248
|
1.061
|
1.348
|
1.543
|
1.706
|
Nettowinst (verlies)
1 |
708,6
|
618,1
|
801,6
|
1.008
|
858,9
|
1.103
|
1.262
|
1.389
|
Nettomarge
|
18,13%
|
16,42%
|
18,47%
|
19,53%
|
15,8%
|
19,46%
|
20,78%
|
21,29%
|
WPA
2 |
0,2743
|
0,2400
|
0,3080
|
0,3720
|
0,3170
|
0,4086
|
0,4666
|
0,5134
|
Free Cash Flow
1 |
704,5
|
991,2
|
932
|
820
|
853,6
|
1.133
|
1.245
|
1.373
|
FCF-marge
|
18,03%
|
26,33%
|
21,47%
|
15,89%
|
15,71%
|
19,98%
|
20,49%
|
21,03%
|
Kasstroomconversie (ebitda)
|
52,61%
|
70,22%
|
56,34%
|
43,68%
|
42,12%
|
53,56%
|
54,25%
|
55,28%
|
Kasstroomconversie (nettowinst)
|
99,42%
|
160,36%
|
116,27%
|
81,38%
|
99,38%
|
102,65%
|
98,6%
|
98,8%
|
Dividend per aandeel
2 |
0,0886
|
0,0929
|
0,1100
|
0,1200
|
0,1300
|
0,1390
|
0,1542
|
0,1675
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
24/01/23
|
1/02/24
|
-
|
-
|
-
|
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 |
1.210
|
1.163
|
1.282
|
1.320
|
1.402
|
1.287
|
1.365
|
1.352
|
1.435
|
1.300
|
1.407
|
1.420
|
1.530
|
1.402
|
1.500
|
EBITDA
1 |
471,2
|
416,2
|
465,9
|
473,7
|
521,3
|
462,2
|
489,3
|
491,5
|
583,6
|
483,6
|
514
|
533
|
599,7
|
563
|
587
|
Bedrijfsresultaat (EBIT)
1 |
373,1
|
335,1
|
378,5
|
386,2
|
418
|
371,2
|
394,1
|
393
|
438,4
|
376,5
|
403,4
|
414,1
|
469,8
|
417
|
450
|
Operationele Marge
|
30,82%
|
28,8%
|
29,52%
|
29,25%
|
29,82%
|
28,85%
|
28,87%
|
29,07%
|
30,54%
|
28,96%
|
28,66%
|
29,16%
|
30,7%
|
29,74%
|
30%
|
Resultaat voor belastingen (EBT)
1 |
167,6
|
230,1
|
329
|
333,5
|
355,4
|
301,6
|
314
|
103,8
|
341,3
|
293,2
|
327,4
|
342,2
|
403,7
|
342
|
380
|
Nettowinst (verlies)
1 |
138,3
|
181,8
|
266,7
|
270,2
|
288,9
|
244,4
|
253,7
|
83,6
|
277,2
|
237,8
|
269,3
|
279,6
|
328,5
|
278
|
309
|
Nettomarge
|
11,43%
|
15,63%
|
20,8%
|
20,47%
|
20,61%
|
19%
|
18,59%
|
6,18%
|
19,31%
|
18,29%
|
19,14%
|
19,69%
|
21,47%
|
19,83%
|
20,6%
|
WPA
2 |
0,0510
|
0,0670
|
0,0990
|
0,1000
|
0,1070
|
0,0900
|
0,0940
|
0,0310
|
0,1020
|
0,0880
|
0,1010
|
0,1044
|
0,1206
|
0,1000
|
0,1100
|
Dividend per aandeel
2 |
0,1100
|
-
|
-
|
-
|
0,1200
|
-
|
-
|
-
|
0,1300
|
-
|
0,0433
|
-
|
0,1044
|
-
|
0,0750
|
Datum van publicatie
|
2/02/22
|
29/04/22
|
27/07/22
|
27/10/22
|
24/01/23
|
28/04/23
|
26/07/23
|
27/10/23
|
1/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.116
|
2.376
|
2.541
|
3.442
|
3.593
|
2.862
|
2.079
|
1.119
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,58
x
|
1,683
x
|
1,536
x
|
1,834
x
|
1,773
x
|
1,353
x
|
0,9061
x
|
0,4505
x
|
Free Cash Flow
1 |
705
|
991
|
932
|
820
|
854
|
1.133
|
1.245
|
1.373
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
10,1%
|
11,6%
|
10,5%
|
8,6%
|
11,1%
|
11,7%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
6,99%
|
5,8%
|
6,47%
|
6,59%
|
5,15%
|
6,57%
|
7,2%
|
7,4%
|
Totale activa
1 |
10.142
|
10.652
|
12.399
|
15.285
|
16.680
|
16.796
|
17.521
|
18.782
|
Nettoactief per aandeel
2 |
2,360
|
2,310
|
3,240
|
3,650
|
3,730
|
4,000
|
4,250
|
4,630
|
Cashflow per aandeel
2 |
0,4300
|
0,5300
|
0,5200
|
0,5100
|
0,5400
|
0,6200
|
0,6500
|
0,6800
|
Capex
1 |
399
|
383
|
419
|
553
|
598
|
599
|
620
|
655
|
Capex/omzet
|
10,21%
|
10,18%
|
9,66%
|
10,71%
|
11,01%
|
10,57%
|
10,21%
|
10,03%
|
Datum van publicatie
|
5/02/20
|
3/02/21
|
2/02/22
|
24/01/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
10,24
EUR Gemiddelde koersdoel
10,75
EUR Spread / Gemiddelde doel +4,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,66% | 114 mld. | | +2,05% | 20,22 mld. | | -11,50% | 18,73 mld. | | -4,40% | 17,42 mld. | | +20,74% | 16,84 mld. | | +16,96% | 13,05 mld. | | +0,44% | 12,08 mld. | | +25,00% | 9,13 mld. | | +4,70% | 8,59 mld. |
Elektronische apparatuur & onderdelen - Andere
|