Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
118,3
USD
|
-0,18%
|
|
-0,40%
|
-7,17%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.406
|
5.141
|
9.009
|
8.295
|
14.975
|
14.263
|
-
|
-
|
Bedrijfswaarde
1 |
5.739
|
6.476
|
10.320
|
9.692
|
16.046
|
15.068
|
15.017
|
14.390
|
K/w-verhouding
|
15,9
x
|
97,6
x
|
13,5
x
|
8,74
x
|
19
x
|
9,83
x
|
13,4
x
|
12,2
x
|
Dividendrendement
|
1,11%
|
0,94%
|
0,52%
|
0,53%
|
-
|
0,27%
|
0,27%
|
0,27%
|
Marktkapitalisatie/omzet
|
0,17
x
|
0,19
x
|
0,31
x
|
0,25
x
|
0,43
x
|
0,5
x
|
0,48
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
0,23
x
|
0,24
x
|
0,35
x
|
0,29
x
|
0,46
x
|
0,53
x
|
0,51
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
3,55
x
|
4,04
x
|
4,99
x
|
3,98
x
|
6,12
x
|
6,66
x
|
6,13
x
|
5,5
x
|
Bedrijfswaarde/FCF
|
14,1
x
|
25
x
|
37,7
x
|
12
x
|
22,8
x
|
12,6
x
|
13,5
x
|
10,2
x
|
FCF Yield
|
7,08%
|
4%
|
2,65%
|
8,36%
|
4,39%
|
7,92%
|
7,43%
|
9,77%
|
Price to Book
|
2,42
x
|
2,83
x
|
4,18
x
|
3,33
x
|
5,43
x
|
6,66
x
|
5,55
x
|
4,16
x
|
Aantal aandelen (in duizenden)
|
152.927
|
150.530
|
145.830
|
137.555
|
130.881
|
120.597
|
-
|
-
|
Referentieprijs
2 |
28,81
|
34,15
|
61,78
|
60,30
|
114,4
|
118,3
|
118,3
|
118,3
|
Datum van publicatie
|
24/09/19
|
24/09/20
|
29/09/21
|
27/09/22
|
28/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.282
|
27.266
|
29.285
|
33.478
|
34.702
|
28.505
|
29.705
|
31.246
|
EBITDA
1 |
1.617
|
1.603
|
2.070
|
2.434
|
2.624
|
2.262
|
2.449
|
2.614
|
Bedrijfsresultaat (EBIT)
1 |
876,6
|
864,1
|
1.241
|
1.543
|
1.733
|
1.583
|
1.721
|
1.817
|
Operationele Marge
|
3,47%
|
3,17%
|
4,24%
|
4,61%
|
4,99%
|
5,55%
|
5,79%
|
5,82%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
1.231
|
1.262
|
1.231
|
1.265
|
1.231
|
Nettowinst (verlies)
1 |
287,1
|
53,91
|
696
|
996
|
818
|
1.494
|
1.017
|
1.142
|
Nettomarge
|
1,14%
|
0,2%
|
2,38%
|
2,98%
|
2,36%
|
5,24%
|
3,42%
|
3,65%
|
WPA
2 |
1,810
|
0,3500
|
4,580
|
6,900
|
6,020
|
12,03
|
8,805
|
9,669
|
Free Cash Flow
1 |
406,3
|
258,8
|
274
|
810
|
704
|
1.194
|
1.115
|
1.406
|
FCF-marge
|
1,61%
|
0,95%
|
0,94%
|
2,42%
|
2,03%
|
4,19%
|
3,75%
|
4,5%
|
Kasstroomconversie (ebitda)
|
25,13%
|
16,14%
|
13,24%
|
33,28%
|
26,83%
|
52,78%
|
45,53%
|
53,78%
|
Kasstroomconversie (nettowinst)
|
141,51%
|
480%
|
39,37%
|
81,33%
|
86,06%
|
79,92%
|
109,6%
|
123,1%
|
Dividend per aandeel
2 |
0,3200
|
0,3200
|
0,3200
|
0,3200
|
-
|
0,3233
|
0,3200
|
0,3200
|
Datum van publicatie
|
24/09/19
|
24/09/20
|
29/09/21
|
27/09/22
|
28/09/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
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
|
2025 Q3
|
---|
Omzet
1 |
8.567
|
7.553
|
8.328
|
9.030
|
9.635
|
8.134
|
8.475
|
8.458
|
8.387
|
6.767
|
6.635
|
6.821
|
7.264
|
7.100
|
7.354
|
EBITDA
1 |
661
|
591
|
588
|
594
|
716
|
633
|
635
|
640
|
699
|
479
|
520,9
|
557,1
|
595,4
|
566,9
|
574,6
|
Bedrijfsresultaat (EBIT)
1 |
400
|
344
|
352
|
447
|
461
|
391
|
404
|
477
|
499
|
338
|
353,3
|
394,6
|
422,6
|
412,4
|
417,8
|
Operationele Marge
|
4,67%
|
4,55%
|
4,23%
|
4,95%
|
4,78%
|
4,81%
|
4,77%
|
5,64%
|
5,95%
|
4,99%
|
5,33%
|
5,78%
|
5,82%
|
5,81%
|
5,68%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
241
|
222
|
218
|
315
|
223
|
207
|
233
|
155
|
194
|
927
|
152,3
|
220,1
|
233,5
|
244,1
|
236,8
|
Nettomarge
|
2,81%
|
2,94%
|
2,62%
|
3,49%
|
2,31%
|
2,54%
|
2,75%
|
1,83%
|
2,31%
|
13,7%
|
2,3%
|
3,23%
|
3,21%
|
3,44%
|
3,22%
|
WPA
2 |
1,630
|
1,510
|
1,520
|
2,250
|
1,610
|
1,520
|
1,720
|
1,150
|
1,470
|
7,310
|
1,347
|
1,849
|
2,044
|
2,175
|
2,138
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,0800
|
0,0800
|
0,0800
|
-
|
-
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
Datum van publicatie
|
16/12/21
|
16/03/22
|
16/06/22
|
27/09/22
|
15/12/22
|
16/03/23
|
15/06/23
|
28/09/23
|
14/12/23
|
15/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.333
|
1.335
|
1.311
|
1.397
|
1.071
|
805
|
754
|
127
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8247
x
|
0,8327
x
|
0,6333
x
|
0,574
x
|
0,4082
x
|
0,3559
x
|
0,308
x
|
0,0485
x
|
Free Cash Flow
1 |
406
|
259
|
274
|
810
|
704
|
1.194
|
1.115
|
1.406
|
ROE (netto-inkomsten/eigen vermogen)
|
24,7%
|
24,3%
|
43,2%
|
48,2%
|
44,1%
|
43,6%
|
54,7%
|
47,1%
|
ROA (netto-inkomsten/totale activa)
|
3,78%
|
3,29%
|
5,49%
|
6,08%
|
5,99%
|
5,83%
|
7,05%
|
7,48%
|
Totale activa
1 |
7.586
|
1.641
|
12.668
|
16.392
|
13.659
|
25.610
|
14.435
|
15.270
|
Nettoactief per aandeel
2 |
11,90
|
12,00
|
14,80
|
18,10
|
21,10
|
17,80
|
21,30
|
28,40
|
Cashflow per aandeel
2 |
7,520
|
8,100
|
9,420
|
11,40
|
12,80
|
13,40
|
15,20
|
-
|
Capex
1 |
1.005
|
983
|
1.159
|
1.385
|
1.030
|
820
|
788
|
795
|
Capex/omzet
|
3,98%
|
3,61%
|
3,96%
|
4,14%
|
2,97%
|
2,88%
|
2,65%
|
2,54%
|
Datum van publicatie
|
24/09/19
|
24/09/20
|
29/09/21
|
27/09/22
|
28/09/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
118,3
USD Gemiddelde koersdoel
148,3
USD Spread / Gemiddelde doel +25,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,17% | 14,26 mld. | | +21,55% | 72,28 mld. | | +48,33% | 65,86 mld. | | -4,21% | 34,41 mld. | | -16,43% | 28,52 mld. | | -13,03% | 9,92 mld. | | +5,83% | 9,52 mld. | | +71,16% | 8,54 mld. | | +3,02% | 7,91 mld. | | +69,91% | 8,21 mld. |
Elektronische reparatiediensten
|