Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
148,6
USD
|
+0,76%
|
|
+2,36%
|
-6,63%
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.928
|
19.625
|
33.159
|
31.137
|
21.673
|
25.930
|
-
|
-
|
Bedrijfswaarde
1 |
19.118
|
19.658
|
32.828
|
30.826
|
23.031
|
24.858
|
24.121
|
23.643
|
K/w-verhouding
|
31
x
|
31,7
x
|
37,7
x
|
28,2
x
|
14,7
x
|
29,7
x
|
22,3
x
|
17,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,39
x
|
4,65
x
|
6,71
x
|
5,74
x
|
3,97
x
|
5,2
x
|
4,83
x
|
4,38
x
|
Bedrijfswaarde/omzet
|
4,43
x
|
4,66
x
|
6,64
x
|
5,69
x
|
4,22
x
|
4,99
x
|
4,49
x
|
3,99
x
|
Bedrijfswaarde/EBITDA
|
17,1
x
|
17,1
x
|
21,7
x
|
17,7
x
|
12,7
x
|
17
x
|
14,8
x
|
12,4
x
|
Bedrijfswaarde/FCF
|
21,8
x
|
21,9
x
|
28,5
x
|
32,1
x
|
19
x
|
21,3
x
|
19,9
x
|
16,6
x
|
FCF Yield
|
4,59%
|
4,57%
|
3,5%
|
3,11%
|
5,26%
|
4,69%
|
5,02%
|
6,02%
|
Price to Book
|
6,3
x
|
5,89
x
|
8,65
x
|
7,14
x
|
4,58
x
|
5,24
x
|
4,79
x
|
4,3
x
|
Aantal aandelen (in duizenden)
|
187.578
|
187.139
|
184.196
|
178.796
|
177.575
|
174.556
|
-
|
-
|
Referentieprijs
2 |
100,9
|
104,9
|
180,0
|
174,2
|
122,0
|
148,6
|
148,6
|
148,6
|
Datum van publicatie
|
26/11/19
|
18/11/20
|
22/11/21
|
17/11/22
|
20/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.312
|
4.221
|
4.941
|
5.420
|
5.464
|
4.987
|
5.367
|
5.924
|
EBITDA
1 |
1.117
|
1.152
|
1.510
|
1.743
|
1.812
|
1.461
|
1.634
|
1.901
|
Bedrijfsresultaat (EBIT)
1 |
1.021
|
1.048
|
1.393
|
1.626
|
1.692
|
1.338
|
1.522
|
1.964
|
Operationele Marge
|
23,68%
|
24,83%
|
28,19%
|
30%
|
30,97%
|
26,82%
|
28,36%
|
33,16%
|
Resultaat voor belastingen (EBT)
1 |
715
|
761
|
1.010
|
1.285
|
1.357
|
1.161
|
1.440
|
1.787
|
Nettowinst (verlies)
1 |
621
|
627
|
894
|
1.124
|
1.057
|
881,4
|
1.158
|
1.418
|
Nettomarge
|
14,4%
|
14,85%
|
18,09%
|
20,74%
|
19,34%
|
17,68%
|
21,58%
|
23,94%
|
WPA
2 |
3,250
|
3,310
|
4,780
|
6,180
|
8,330
|
5,004
|
6,648
|
8,447
|
Free Cash Flow
1 |
878
|
899
|
1.150
|
959
|
1.212
|
1.167
|
1.212
|
1.424
|
FCF-marge
|
20,36%
|
21,3%
|
23,27%
|
17,69%
|
22,18%
|
23,4%
|
22,58%
|
24,04%
|
Kasstroomconversie (ebitda)
|
78,6%
|
78,04%
|
76,16%
|
55,02%
|
66,89%
|
79,87%
|
74,14%
|
74,89%
|
Kasstroomconversie (nettowinst)
|
141,38%
|
143,38%
|
128,64%
|
85,32%
|
114,66%
|
132,39%
|
104,63%
|
100,42%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/11/19
|
18/11/20
|
22/11/21
|
17/11/22
|
20/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
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 |
1.294
|
1.250
|
1.351
|
1.376
|
1.443
|
1.381
|
1.390
|
1.382
|
1.311
|
1.259
|
1.204
|
1.215
|
1.276
|
1.227
|
1.264
|
EBITDA
1 |
426
|
381
|
418
|
444
|
478
|
432
|
480
|
454
|
471
|
367
|
322,9
|
338,7
|
386,5
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
396
|
351
|
389
|
415
|
449
|
403
|
425
|
423
|
441
|
337
|
292,4
|
302,6
|
347,7
|
305,8
|
343,5
|
Operationele Marge
|
30,6%
|
28,08%
|
28,79%
|
30,16%
|
31,12%
|
29,18%
|
30,58%
|
30,61%
|
33,64%
|
26,77%
|
24,28%
|
24,92%
|
27,25%
|
24,92%
|
27,18%
|
Resultaat voor belastingen (EBT)
1 |
337
|
264
|
307
|
346
|
368
|
331
|
361
|
389
|
276
|
229
|
248,1
|
250
|
294,8
|
300,8
|
338,5
|
Nettowinst (verlies)
1 |
282
|
229
|
258
|
338
|
299
|
260
|
283
|
288
|
226
|
172
|
205,9
|
207,7
|
244,9
|
249,7
|
281
|
Nettomarge
|
21,79%
|
18,32%
|
19,1%
|
24,56%
|
20,72%
|
18,83%
|
20,36%
|
20,84%
|
17,24%
|
13,66%
|
17,09%
|
17,1%
|
19,19%
|
20,35%
|
22,23%
|
WPA
2 |
1,520
|
1,240
|
1,410
|
1,870
|
1,660
|
1,450
|
1,580
|
1,610
|
1,990
|
0,9800
|
1,129
|
1,201
|
1,481
|
1,460
|
1,660
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/11/21
|
17/02/22
|
17/05/22
|
17/08/22
|
17/11/22
|
21/02/23
|
16/05/23
|
17/08/23
|
20/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
190
|
33
|
-
|
-
|
1.358
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
331
|
311
|
-
|
1.073
|
1.809
|
2.288
|
Hefboom (schuld/ebitda)
|
0,1701
x
|
0,0286
x
|
-
|
-
|
0,7494
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
878
|
899
|
1.150
|
959
|
1.212
|
1.167
|
1.212
|
1.424
|
ROE (netto-inkomsten/eigen vermogen)
|
22,8%
|
29,2%
|
32,9%
|
34,9%
|
33,8%
|
22,5%
|
24%
|
24,9%
|
ROA (netto-inkomsten/totale activa)
|
9,98%
|
9,06%
|
15,5%
|
14,2%
|
17,7%
|
9,95%
|
11,5%
|
12,6%
|
Totale activa
1 |
6.222
|
6.920
|
5.760
|
7.940
|
5.960
|
8.861
|
10.103
|
11.289
|
Nettoactief per aandeel
2 |
16,00
|
17,80
|
20,80
|
24,40
|
26,70
|
28,40
|
31,00
|
34,60
|
Cashflow per aandeel
2 |
5,230
|
5,380
|
7,070
|
6,360
|
7,870
|
7,010
|
8,240
|
9,540
|
Capex
1 |
120
|
117
|
174
|
185
|
196
|
152
|
178
|
201
|
Capex/omzet
|
2,78%
|
2,77%
|
3,52%
|
3,41%
|
3,59%
|
3,05%
|
3,32%
|
3,39%
|
Datum van publicatie
|
26/11/19
|
18/11/20
|
22/11/21
|
17/11/22
|
20/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
148,6
USD Gemiddelde koersdoel
163,1
USD Spread / Gemiddelde doel +9,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,63% | 25,93 mld. | | +93,84% | 2,66 mld. | | -2,78% | 2,41 mld. | | +23,80% | 1,16 mld. | | -23,31% | 906 mln. | | -30,79% | 692 mln. | | -50,67% | 560 mln. | | -25,89% | 499 mln. | | -7,16% | 451 mln. | | +21,93% | 377 mln. |
Geavanceerde elektronische apparatuur
|