Beurs gesloten -
Nasdaq
22:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
222,6
USD
|
+1,47%
|
|
-2,36%
|
+2,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.915
|
6.914
|
8.235
|
8.343
|
12.439
|
12.666
|
-
|
-
|
Bedrijfswaarde
1 |
6.463
|
7.374
|
8.812
|
9.349
|
13.150
|
13.289
|
13.088
|
12.837
|
K/w-verhouding
|
20,7
x
|
34
x
|
30,3
x
|
18
x
|
23,2
x
|
23,2
x
|
21
x
|
19,6
x
|
Dividendrendement
|
1,94%
|
1,69%
|
1,46%
|
1,55%
|
1,18%
|
1,29%
|
1,34%
|
1,37%
|
Marktkapitalisatie/omzet
|
1,97
x
|
2,6
x
|
2,55
x
|
2,22
x
|
2,97
x
|
2,98
x
|
2,83
x
|
2,75
x
|
Bedrijfswaarde/omzet
|
2,15
x
|
2,78
x
|
2,72
x
|
2,49
x
|
3,14
x
|
3,13
x
|
2,92
x
|
2,79
x
|
Bedrijfswaarde/EBITDA
|
13,8
x
|
18
x
|
15,7
x
|
13,2
x
|
16,3
x
|
15,8
x
|
14,5
x
|
13,6
x
|
Bedrijfswaarde/FCF
|
19,4
x
|
25,2
x
|
29,1
x
|
30
x
|
22,8
x
|
24
x
|
21,7
x
|
19,8
x
|
FCF Yield
|
5,16%
|
3,96%
|
3,43%
|
3,33%
|
4,38%
|
4,16%
|
4,61%
|
5,05%
|
Price to Book
|
7,16
x
|
8,78
x
|
9,49
x
|
8,21
x
|
9,47
x
|
8,47
x
|
7,48
x
|
6,06
x
|
Aantal aandelen (in duizenden)
|
61.149
|
59.471
|
59.048
|
57.738
|
57.200
|
56.908
|
-
|
-
|
Referentieprijs
2 |
96,73
|
116,2
|
139,5
|
144,5
|
217,5
|
222,6
|
222,6
|
222,6
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.003
|
2.655
|
3.234
|
3.761
|
4.192
|
4.245
|
4.476
|
4.601
|
EBITDA
1 |
469,4
|
408,8
|
560,4
|
709,3
|
805,5
|
841,5
|
904,5
|
942,2
|
Bedrijfsresultaat (EBIT)
1 |
387,9
|
328,3
|
479,2
|
631,2
|
718,8
|
749,4
|
808
|
843,9
|
Operationele Marge
|
12,91%
|
12,37%
|
14,82%
|
16,78%
|
17,15%
|
17,65%
|
18,05%
|
18,34%
|
Resultaat voor belastingen (EBT)
1 |
368,5
|
264
|
325
|
-
|
686,9
|
712,6
|
778,7
|
826,5
|
Nettowinst (verlies)
1 |
293,1
|
206,1
|
276,5
|
472,2
|
545,2
|
550,1
|
604,2
|
646,4
|
Nettomarge
|
9,76%
|
7,76%
|
8,55%
|
12,56%
|
13,01%
|
12,96%
|
13,5%
|
14,05%
|
WPA
2 |
4,680
|
3,420
|
4,600
|
8,040
|
9,370
|
9,596
|
10,59
|
11,35
|
Free Cash Flow
1 |
333,6
|
292,2
|
302,5
|
311,5
|
576,6
|
553,1
|
603
|
647,9
|
FCF-marge
|
11,11%
|
11%
|
9,35%
|
8,28%
|
13,75%
|
13,03%
|
13,47%
|
14,08%
|
Kasstroomconversie (ebitda)
|
71,07%
|
71,46%
|
53,99%
|
43,92%
|
71,58%
|
65,73%
|
66,67%
|
68,76%
|
Kasstroomconversie (nettowinst)
|
113,8%
|
141,75%
|
109,43%
|
65,97%
|
105,74%
|
100,56%
|
99,81%
|
100,23%
|
Dividend per aandeel
2 |
1,880
|
1,960
|
2,040
|
2,240
|
2,560
|
2,870
|
2,989
|
3,050
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
844,3
|
925,4
|
969,6
|
935,2
|
930,9
|
1.039
|
1.061
|
1.033
|
1.059
|
981,2
|
1.078
|
1.087
|
1.116
|
1.065
|
1.142
|
EBITDA
1 |
142,8
|
183
|
188
|
172,4
|
165,9
|
193
|
206,1
|
204,9
|
204,1
|
195,3
|
215,8
|
217,3
|
218,9
|
213,9
|
233,8
|
Bedrijfsresultaat (EBIT)
1 |
122,2
|
163,1
|
168,1
|
153,2
|
146,8
|
171,7
|
184,2
|
183,4
|
182,1
|
171,4
|
192,5
|
194,2
|
195,8
|
190,3
|
210,2
|
Operationele Marge
|
14,47%
|
17,62%
|
17,34%
|
16,38%
|
15,77%
|
16,52%
|
17,37%
|
17,75%
|
17,2%
|
17,47%
|
17,86%
|
17,86%
|
17,54%
|
17,87%
|
18,4%
|
Resultaat voor belastingen (EBT)
1 |
71,57
|
159,6
|
159,9
|
137,5
|
135,8
|
155,4
|
173,1
|
161,4
|
197
|
158,5
|
181,1
|
183,6
|
185,2
|
182,2
|
202
|
Nettowinst (verlies)
1 |
74,43
|
126
|
127,8
|
109,2
|
109,1
|
121,9
|
137,3
|
129,3
|
156,6
|
123,4
|
141,4
|
142,5
|
143
|
141,5
|
157,3
|
Nettomarge
|
8,82%
|
13,62%
|
13,18%
|
11,68%
|
11,72%
|
11,73%
|
12,95%
|
12,52%
|
14,8%
|
12,58%
|
13,12%
|
13,11%
|
12,82%
|
13,29%
|
13,77%
|
WPA
2 |
1,250
|
2,130
|
2,180
|
1,870
|
1,870
|
2,090
|
2,360
|
2,220
|
2,700
|
2,140
|
2,460
|
2,487
|
2,497
|
2,477
|
2,763
|
Dividend per aandeel
2 |
0,5100
|
0,5600
|
0,5600
|
0,5600
|
0,5600
|
0,6400
|
0,6400
|
0,6400
|
0,6400
|
0,7100
|
0,7100
|
0,7100
|
0,7225
|
0,7350
|
0,7350
|
Datum van publicatie
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
21/02/23
|
27/04/23
|
27/07/23
|
27/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
548
|
461
|
577
|
1.007
|
711
|
623
|
422
|
172
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,167
x
|
1,127
x
|
1,029
x
|
1,419
x
|
0,8833
x
|
0,7405
x
|
0,4667
x
|
0,182
x
|
Free Cash Flow
1 |
334
|
292
|
303
|
312
|
577
|
553
|
603
|
648
|
ROE (netto-inkomsten/eigen vermogen)
|
34,4%
|
25,6%
|
45,1%
|
51,2%
|
46,5%
|
39%
|
36,2%
|
31,6%
|
ROA (netto-inkomsten/totale activa)
|
12,4%
|
10,7%
|
15,2%
|
16,8%
|
16,6%
|
16,2%
|
16,8%
|
17,1%
|
Totale activa
1 |
2.361
|
1.932
|
1.817
|
2.807
|
3.279
|
3.401
|
3.602
|
3.780
|
Nettoactief per aandeel
2 |
13,50
|
13,20
|
14,70
|
17,60
|
23,00
|
26,30
|
29,80
|
36,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
11,50
|
-
|
-
|
-
|
Capex
1 |
69,6
|
59,2
|
62,5
|
71,9
|
91
|
98,8
|
100
|
106
|
Capex/omzet
|
2,32%
|
2,23%
|
1,93%
|
1,91%
|
2,17%
|
2,33%
|
2,24%
|
2,3%
|
Datum van publicatie
|
13/02/20
|
12/02/21
|
10/02/22
|
21/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
222,6
USD Gemiddelde koersdoel
239,7
USD Spread / Gemiddelde doel +7,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,35% | 12,67 mld. | | +19,49% | 6,25 mld. | | +1,79% | 3,06 mld. | | -0,43% | 2,79 mld. | | -7,95% | 1,69 mld. | | -9,97% | 976 mln. | | -41,64% | 764 mln. | | -34,52% | 628 mln. | | +8,78% | 581 mln. | | +6,82% | 546 mln. |
Las- en soldeermateriaal
|