Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
66,4
USD
|
+2,47%
|
|
+4,72%
|
+22,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.322
|
12.375
|
13.598
|
16.304
|
22.284
|
27.117
|
-
|
-
|
Bedrijfswaarde
1 |
17.614
|
15.840
|
17.110
|
19.675
|
25.380
|
30.032
|
29.878
|
29.828
|
K/w-verhouding
|
29,9
x
|
48,4
x
|
53,9
x
|
35,5
x
|
29,6
x
|
30,2
x
|
24,6
x
|
20,7
x
|
Dividendrendement
|
0,39%
|
0,07%
|
0,13%
|
0,25%
|
0,31%
|
0,32%
|
0,37%
|
0,42%
|
Marktkapitalisatie/omzet
|
0,94
x
|
2,35
x
|
2,73
x
|
2,88
x
|
3,36
x
|
3,79
x
|
3,49
x
|
3,24
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
3,01
x
|
3,44
x
|
3,47
x
|
3,82
x
|
4,2
x
|
3,85
x
|
3,56
x
|
Bedrijfswaarde/EBITDA
|
7,63
x
|
13,8
x
|
15,1
x
|
15,4
x
|
16,8
x
|
17,9
x
|
15,8
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
-97,9
x
|
96,6
x
|
33,1
x
|
36,4
x
|
37,2
x
|
38,6
x
|
29,9
x
|
25,7
x
|
FCF Yield
|
-1,02%
|
1,04%
|
3,02%
|
2,74%
|
2,69%
|
2,59%
|
3,34%
|
3,89%
|
Price to Book
|
2,89
x
|
3,45
x
|
3,95
x
|
4,61
x
|
5,5
x
|
6,06
x
|
5,43
x
|
5,26
x
|
Aantal aandelen (in duizenden)
|
432.941
|
433.604
|
427.218
|
413.712
|
411.744
|
408.383
|
-
|
-
|
Referentieprijs
2 |
30,77
|
28,54
|
31,83
|
39,41
|
54,12
|
66,40
|
66,40
|
66,40
|
Datum van publicatie
|
27/01/20
|
3/02/21
|
2/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.192
|
5.259
|
4.972
|
5.663
|
6.640
|
7.146
|
7.768
|
8.373
|
EBITDA
1 |
2.308
|
1.147
|
1.135
|
1.276
|
1.508
|
1.673
|
1.891
|
2.095
|
Bedrijfsresultaat (EBIT)
1 |
1.772
|
809
|
866
|
919
|
1.203
|
1.390
|
1.592
|
1.780
|
Operationele Marge
|
12,49%
|
15,38%
|
17,42%
|
16,23%
|
18,12%
|
19,46%
|
20,5%
|
21,26%
|
Resultaat voor belastingen (EBT)
1 |
575
|
171
|
324
|
606
|
975
|
1.156
|
1.391
|
1.614
|
Nettowinst (verlies)
1 |
470
|
259
|
256
|
469
|
765
|
904,5
|
1.086
|
1.256
|
Nettomarge
|
3,31%
|
4,92%
|
5,15%
|
8,28%
|
11,52%
|
12,66%
|
13,98%
|
15,01%
|
WPA
2 |
1,030
|
0,5900
|
0,5900
|
1,110
|
1,830
|
2,202
|
2,704
|
3,204
|
Free Cash Flow
1 |
-180
|
164
|
517
|
540
|
682
|
777,7
|
998
|
1.161
|
FCF-marge
|
-1,27%
|
3,12%
|
10,4%
|
9,54%
|
10,27%
|
10,88%
|
12,85%
|
13,87%
|
Kasstroomconversie (ebitda)
|
-
|
14,3%
|
45,55%
|
42,32%
|
45,23%
|
46,48%
|
52,79%
|
55,41%
|
Kasstroomconversie (nettowinst)
|
-
|
63,32%
|
201,95%
|
115,14%
|
89,15%
|
85,99%
|
91,94%
|
92,4%
|
Dividend per aandeel
2 |
0,1200
|
0,0200
|
0,0400
|
0,1000
|
0,1700
|
0,2115
|
0,2446
|
0,2769
|
Datum van publicatie
|
27/01/20
|
3/02/21
|
2/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.283
|
1.285
|
1.324
|
1.393
|
1.433
|
1.513
|
1.603
|
1.648
|
1.658
|
1.731
|
1.738
|
1.771
|
1.788
|
1.854
|
1.881
|
EBITDA
1 |
292
|
296
|
300
|
317
|
323
|
336
|
360
|
368
|
382
|
398
|
402,6
|
415,2
|
419,4
|
438,8
|
451,8
|
Bedrijfsresultaat (EBIT)
1 |
224
|
229
|
230
|
241
|
228
|
220
|
285
|
285
|
307
|
326
|
334,2
|
343,2
|
348,2
|
364,7
|
377
|
Operationele Marge
|
17,46%
|
17,82%
|
17,37%
|
17,3%
|
15,91%
|
14,54%
|
17,78%
|
17,29%
|
18,52%
|
18,83%
|
19,23%
|
19,38%
|
19,47%
|
19,67%
|
20,05%
|
Resultaat voor belastingen (EBT)
1 |
23
|
78
|
171
|
183
|
104
|
148
|
220
|
243
|
242
|
270
|
274,3
|
281,6
|
287,7
|
306,9
|
323,4
|
Nettowinst (verlies)
1 |
27
|
77
|
131
|
147
|
80
|
111
|
148
|
193
|
188
|
236
|
214,8
|
221,1
|
225,9
|
241,1
|
247,4
|
Nettomarge
|
2,1%
|
5,99%
|
9,89%
|
10,55%
|
5,58%
|
7,34%
|
9,23%
|
11,71%
|
11,34%
|
13,63%
|
12,36%
|
12,48%
|
12,64%
|
13,01%
|
13,15%
|
WPA
2 |
0,0600
|
0,1800
|
0,3100
|
0,3500
|
0,1900
|
0,2600
|
0,3500
|
0,4600
|
0,4500
|
0,5700
|
0,5189
|
0,5376
|
0,5494
|
0,5929
|
0,6257
|
Dividend per aandeel
2 |
0,0200
|
0,0200
|
0,0200
|
-
|
-
|
-
|
-
|
0,0400
|
0,0400
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0575
|
0,0617
|
Datum van publicatie
|
4/11/21
|
2/02/22
|
3/05/22
|
4/08/22
|
31/10/22
|
14/02/23
|
2/05/23
|
1/08/23
|
2/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.292
|
3.465
|
3.512
|
3.371
|
3.096
|
2.916
|
2.762
|
2.712
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,86
x
|
3,021
x
|
3,094
x
|
2,642
x
|
2,053
x
|
1,743
x
|
1,461
x
|
1,294
x
|
Free Cash Flow
1 |
-180
|
164
|
517
|
540
|
682
|
778
|
998
|
1.161
|
ROE (netto-inkomsten/eigen vermogen)
|
19,1%
|
8,66%
|
12,5%
|
13,2%
|
20%
|
21,8%
|
23,8%
|
25,7%
|
ROA (netto-inkomsten/totale activa)
|
5,35%
|
2,44%
|
4,08%
|
4,58%
|
7,4%
|
16,7%
|
19,4%
|
11,8%
|
Totale activa
1 |
8.785
|
10.610
|
6.273
|
10.237
|
10.341
|
5.417
|
5.598
|
10.683
|
Nettoactief per aandeel
2 |
10,60
|
8,270
|
8,060
|
8,540
|
9,850
|
11,00
|
12,20
|
12,60
|
Cashflow per aandeel
2 |
0,8800
|
0,0200
|
1,030
|
1,740
|
2,170
|
2,600
|
3,160
|
3,980
|
Capex
1 |
586
|
267
|
199
|
193
|
219
|
288
|
288
|
291
|
Capex/omzet
|
4,13%
|
5,08%
|
4%
|
3,41%
|
3,3%
|
4,03%
|
3,71%
|
3,47%
|
Datum van publicatie
|
27/01/20
|
3/02/21
|
2/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
66,4
USD Gemiddelde koersdoel
71,65
USD Spread / Gemiddelde doel +7,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,69% | 27,12 mld. | | +30,82% | 92,09 mld. | | +24,47% | 70,02 mld. | | +15,42% | 25,24 mld. | | -6,47% | 12,86 mld. | | +14,01% | 9,72 mld. | | -8,19% | 8,08 mld. | | -.--% | 7,35 mld. | | +2,23% | 3,78 mld. | | -3,47% | 3,49 mld. |
Productie van vliegtuigonderdelen
|