Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
277
USD
|
+0,36%
|
|
+1,95%
|
+6,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.261
|
6.903
|
7.481
|
9.205
|
10.314
|
10.970
|
-
|
-
|
Bedrijfswaarde
1 |
11.472
|
8.077
|
10.152
|
11.643
|
12.329
|
12.828
|
12.723
|
12.658
|
K/w-verhouding
|
18,9
x
|
9,95
x
|
13,8
x
|
16
x
|
15,2
x
|
16,8
x
|
14,6
x
|
13
x
|
Dividendrendement
|
1,44%
|
2,48%
|
2,46%
|
2,07%
|
1,93%
|
1,9%
|
2,03%
|
2,18%
|
Marktkapitalisatie/omzet
|
1,15
x
|
0,74
x
|
0,79
x
|
0,86
x
|
0,9
x
|
0,94
x
|
0,91
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
1,29
x
|
0,86
x
|
1,07
x
|
1,09
x
|
1,08
x
|
1,1
x
|
1,06
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
7,72
x
|
12,6
x
|
12,6
x
|
10,9
x
|
11,8
x
|
10,9
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
24,9
x
|
10,7
x
|
22,6
x
|
23,6
x
|
17,8
x
|
19,4
x
|
17,8
x
|
16,7
x
|
FCF Yield
|
4,01%
|
9,37%
|
4,42%
|
4,24%
|
5,61%
|
5,15%
|
5,63%
|
6%
|
Price to Book
|
6,45
x
|
3,64
x
|
2,66
x
|
2,65
x
|
2,51
x
|
2,59
x
|
2,49
x
|
2,3
x
|
Aantal aandelen (in duizenden)
|
40.900
|
40.493
|
40.061
|
39.904
|
39.723
|
39.609
|
-
|
-
|
Referentieprijs
2 |
250,9
|
170,5
|
186,7
|
230,7
|
259,6
|
277,0
|
277,0
|
277,0
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.899
|
9.361
|
9.524
|
10.676
|
11.454
|
11.637
|
12.023
|
12.372
|
EBITDA
1 |
992
|
1.046
|
806
|
923
|
1.128
|
1.086
|
1.169
|
1.254
|
Bedrijfsresultaat (EBIT)
1 |
765
|
799
|
513
|
565
|
781
|
726,8
|
824,5
|
890,6
|
Operationele Marge
|
8,6%
|
8,54%
|
5,39%
|
5,29%
|
6,82%
|
6,25%
|
6,86%
|
7,2%
|
Resultaat voor belastingen (EBT)
1 |
683
|
810
|
622
|
719
|
853
|
824,4
|
924,4
|
1.015
|
Nettowinst (verlies)
1 |
549
|
696
|
544
|
579
|
681
|
651,8
|
728,6
|
783,3
|
Nettomarge
|
6,17%
|
7,44%
|
5,71%
|
5,42%
|
5,95%
|
5,6%
|
6,06%
|
6,33%
|
WPA
2 |
13,26
|
17,14
|
13,50
|
14,44
|
17,07
|
16,52
|
18,99
|
21,24
|
Free Cash Flow
1 |
460
|
757
|
449
|
494
|
692
|
660,6
|
716,5
|
759,2
|
FCF-marge
|
5,17%
|
8,09%
|
4,71%
|
4,63%
|
6,04%
|
5,68%
|
5,96%
|
6,14%
|
Kasstroomconversie (ebitda)
|
46,37%
|
72,37%
|
55,71%
|
53,52%
|
61,35%
|
60,84%
|
61,31%
|
60,52%
|
Kasstroomconversie (nettowinst)
|
83,79%
|
108,76%
|
82,54%
|
85,32%
|
101,62%
|
101,35%
|
98,35%
|
96,92%
|
Dividend per aandeel
2 |
3,610
|
4,230
|
4,600
|
4,780
|
5,020
|
5,264
|
5,615
|
6,048
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
2.338
|
2.677
|
2.576
|
2.662
|
2.626
|
2.812
|
2.674
|
2.787
|
2.816
|
3.177
|
2.783
|
2.849
|
2.888
|
3.177
|
2.770
|
EBITDA
1 |
192
|
211
|
227
|
302
|
220
|
200
|
228
|
243
|
257
|
400
|
236,1
|
253,2
|
265,2
|
303,8
|
266,3
|
Bedrijfsresultaat (EBIT)
1 |
118
|
120
|
138
|
191
|
131
|
105
|
141
|
156
|
172
|
312
|
154,7
|
171,1
|
181,2
|
230,8
|
168
|
Operationele Marge
|
5,05%
|
4,48%
|
5,36%
|
7,18%
|
4,99%
|
3,73%
|
5,27%
|
5,6%
|
6,11%
|
9,82%
|
5,56%
|
6%
|
6,27%
|
7,26%
|
6,07%
|
Resultaat voor belastingen (EBT)
1 |
141
|
147
|
176
|
222
|
162
|
159
|
163
|
169
|
189
|
332
|
174,3
|
190
|
198,4
|
261,4
|
192,4
|
Nettowinst (verlies)
1 |
147
|
120
|
140
|
178
|
138
|
123
|
129
|
130
|
148
|
274
|
137,6
|
148,3
|
157,8
|
204
|
152,6
|
Nettomarge
|
6,29%
|
4,48%
|
5,43%
|
6,69%
|
5,26%
|
4,37%
|
4,82%
|
4,66%
|
5,26%
|
8,62%
|
4,95%
|
5,21%
|
5,46%
|
6,42%
|
5,51%
|
WPA
2 |
3,650
|
2,990
|
3,500
|
4,440
|
3,440
|
3,070
|
3,230
|
3,270
|
3,700
|
6,900
|
3,506
|
3,810
|
4,067
|
5,124
|
4,109
|
Dividend per aandeel
2 |
1,140
|
1,180
|
1,180
|
1,180
|
1,180
|
1,240
|
1,240
|
1,240
|
1,240
|
1,300
|
1,333
|
1,333
|
1,333
|
1,353
|
1,360
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
9/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.211
|
1.174
|
2.671
|
2.438
|
2.015
|
1.858
|
1.752
|
1.688
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,221
x
|
1,122
x
|
3,314
x
|
2,641
x
|
1,786
x
|
1,711
x
|
1,499
x
|
1,346
x
|
Free Cash Flow
1 |
460
|
757
|
449
|
494
|
692
|
661
|
717
|
759
|
ROE (netto-inkomsten/eigen vermogen)
|
35,4%
|
39,9%
|
23,1%
|
18,4%
|
18%
|
15,4%
|
16,4%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
8,19%
|
9,17%
|
5,79%
|
5,39%
|
6,17%
|
5,7%
|
6,18%
|
6,15%
|
Totale activa
1 |
6.707
|
7.590
|
9.392
|
10.742
|
11.036
|
11.437
|
11.796
|
12.739
|
Nettoactief per aandeel
2 |
38,90
|
46,80
|
70,20
|
87,00
|
103,0
|
107,0
|
111,0
|
120,0
|
Cashflow per aandeel
2 |
21,60
|
26,90
|
18,90
|
19,10
|
24,30
|
31,70
|
32,00
|
35,10
|
Capex
1 |
436
|
336
|
311
|
272
|
292
|
617
|
596
|
581
|
Capex/omzet
|
4,9%
|
3,59%
|
3,27%
|
2,55%
|
2,55%
|
5,3%
|
4,96%
|
4,69%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
277
USD Gemiddelde koersdoel
292,9
USD Spread / Gemiddelde doel +5,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,67% | 10,97 mld. | | +20,53% | 135 mld. | | +9,53% | 77,91 mld. | | +2,63% | 71,1 mld. | | +20,67% | 50,29 mld. | | +40,51% | 43,87 mld. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +82,72% | 24,31 mld. | | +19,32% | 23,26 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|