Geschatte realtime
Cboe BZX
16:27:37 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
235,6
USD
|
+0,98%
|
|
+1,12%
|
-12,93%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.677
|
6.171
|
7.726
|
5.451
|
6.663
|
5.815
|
-
|
-
|
Bedrijfswaarde
1 |
4.825
|
6.171
|
7.885
|
5.890
|
6.980
|
5.815
|
5.650
|
5.815
|
K/w-verhouding
|
34,3
x
|
47,9
x
|
27,6
x
|
14,7
x
|
25,9
x
|
27,4
x
|
19,9
x
|
14,8
x
|
Dividendrendement
|
0,95%
|
0,76%
|
0,64%
|
1,03%
|
-
|
1,16%
|
1,18%
|
1,2%
|
Marktkapitalisatie/omzet
|
3,11
x
|
4,27
x
|
3,71
x
|
2,17
x
|
2,82
x
|
2,63
x
|
2,4
x
|
2,19
x
|
Bedrijfswaarde/omzet
|
3,11
x
|
4,27
x
|
3,71
x
|
2,17
x
|
2,82
x
|
2,63
x
|
2,4
x
|
2,19
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
20,4
x
|
15,6
x
|
8,2
x
|
12,7
x
|
13,7
x
|
10,8
x
|
9,5
x
|
Bedrijfswaarde/FCF
|
25,5
x
|
30,6
x
|
27,3
x
|
17,3
x
|
18
x
|
25,6
x
|
18,4
x
|
19,1
x
|
FCF Yield
|
3,92%
|
3,27%
|
3,66%
|
5,79%
|
5,57%
|
3,9%
|
5,43%
|
5,25%
|
Price to Book
|
3,19
x
|
-
|
-
|
2,46
x
|
-
|
2,33
x
|
2,22
x
|
-
|
Aantal aandelen (in duizenden)
|
24.358
|
24.375
|
24.632
|
24.756
|
24.903
|
24.918
|
-
|
-
|
Referentieprijs
2 |
192,0
|
253,2
|
313,7
|
220,2
|
267,6
|
233,4
|
233,4
|
233,4
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
1/02/22
|
1/02/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.504
|
1.446
|
2.080
|
2.514
|
2.363
|
2.209
|
2.427
|
2.653
|
EBITDA
1 |
307,2
|
302,5
|
496,8
|
664,7
|
526,4
|
423,6
|
536,3
|
611,9
|
Bedrijfsresultaat (EBIT)
1 |
214,7
|
206,4
|
398,2
|
544
|
389
|
294,8
|
418,3
|
476,4
|
Operationele Marge
|
14,28%
|
14,28%
|
19,14%
|
21,64%
|
16,46%
|
13,35%
|
17,24%
|
17,96%
|
Resultaat voor belastingen (EBT)
1 |
165,9
|
161,3
|
341
|
443
|
328,6
|
271
|
411,1
|
467
|
Nettowinst (verlies)
1 |
139,1
|
130
|
283,8
|
373,3
|
259,5
|
216,2
|
296,3
|
388,7
|
Nettomarge
|
9,25%
|
8,99%
|
13,64%
|
14,85%
|
10,98%
|
9,79%
|
12,21%
|
14,65%
|
WPA
2 |
5,600
|
5,290
|
11,38
|
14,94
|
10,34
|
8,520
|
11,75
|
15,82
|
Free Cash Flow
1 |
183,4
|
201,8
|
282,8
|
315,4
|
371
|
227
|
316
|
305
|
FCF-marge
|
12,2%
|
13,96%
|
13,6%
|
12,55%
|
15,7%
|
10,28%
|
13,02%
|
11,5%
|
Kasstroomconversie (ebitda)
|
59,7%
|
66,71%
|
56,92%
|
47,45%
|
70,48%
|
53,59%
|
58,92%
|
49,85%
|
Kasstroomconversie (nettowinst)
|
131,86%
|
155,25%
|
99,64%
|
84,48%
|
142,98%
|
105%
|
106,66%
|
78,47%
|
Dividend per aandeel
2 |
1,820
|
1,920
|
2,020
|
2,260
|
-
|
2,713
|
2,765
|
2,800
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
1/02/22
|
1/02/23
|
30/01/24
|
-
|
-
|
-
|
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 |
539,6
|
553,1
|
623,3
|
618,4
|
658,9
|
613,3
|
609,8
|
612
|
607,1
|
533,8
|
535,4
|
538
|
570,3
|
578,7
|
571,5
|
EBITDA
1 |
147,5
|
119,7
|
187,7
|
166,9
|
170,9
|
139,2
|
150,3
|
137,7
|
133,8
|
104,6
|
91,3
|
95,7
|
120,4
|
120,8
|
105
|
Bedrijfsresultaat (EBIT)
1 |
122,9
|
94,1
|
159,4
|
139,6
|
138,3
|
106,7
|
115,8
|
102,8
|
99,9
|
70,5
|
58,8
|
66,36
|
85,84
|
92,02
|
96,5
|
Operationele Marge
|
22,78%
|
17,01%
|
25,57%
|
22,57%
|
20,99%
|
17,4%
|
18,99%
|
16,8%
|
16,46%
|
13,21%
|
10,98%
|
12,33%
|
15,05%
|
15,9%
|
16,89%
|
Resultaat voor belastingen (EBT)
1 |
113,6
|
59,53
|
134,1
|
109,6
|
95,98
|
103,3
|
108,9
|
85,45
|
75,3
|
58,95
|
55,7
|
67,67
|
89,38
|
97,29
|
92
|
Nettowinst (verlies)
1 |
92,05
|
51,94
|
117,5
|
87,02
|
75,47
|
93,3
|
88,74
|
70,07
|
57,79
|
42,88
|
48,45
|
40,5
|
57,12
|
63,09
|
58,5
|
Nettomarge
|
17,06%
|
9,39%
|
18,85%
|
14,07%
|
11,45%
|
15,21%
|
14,55%
|
11,45%
|
9,52%
|
8,03%
|
9,05%
|
7,53%
|
10,02%
|
10,9%
|
10,24%
|
WPA
2 |
3,690
|
2,080
|
4,700
|
3,480
|
3,020
|
3,740
|
3,540
|
2,790
|
2,300
|
1,710
|
1,930
|
1,640
|
2,272
|
2,572
|
2,285
|
Dividend per aandeel
2 |
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,6000
|
0,6000
|
0,6000
|
0,6500
|
0,6500
|
-
|
0,6375
|
0,6500
|
0,7067
|
0,7067
|
0,6000
|
Datum van publicatie
|
26/10/21
|
1/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
1/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
30/01/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
148
|
-
|
158
|
439
|
317
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
0,49
|
-
|
-
|
-
|
-
|
165
|
-
|
Hefboom (schuld/ebitda)
|
0,4821
x
|
-
|
0,3189
x
|
0,6603
x
|
0,6016
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
183
|
202
|
283
|
315
|
371
|
227
|
316
|
305
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
8,37%
|
16,2%
|
18,2%
|
12,6%
|
8,5%
|
11,8%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
6,54%
|
4,9%
|
9,62%
|
10,6%
|
6,57%
|
3,7%
|
4,8%
|
8,5%
|
Totale activa
1 |
2.128
|
2.654
|
2.950
|
3.528
|
3.949
|
5.843
|
6.172
|
4.573
|
Nettoactief per aandeel
2 |
60,30
|
-
|
-
|
89,40
|
-
|
100,0
|
105,0
|
-
|
Cashflow per aandeel
|
9,890
|
-
|
15,00
|
16,80
|
18,20
|
-
|
-
|
-
|
Capex
1 |
61,9
|
56,2
|
90,6
|
104
|
86,2
|
92
|
102
|
112
|
Capex/omzet
|
4,12%
|
3,89%
|
4,35%
|
4,15%
|
3,65%
|
4,17%
|
4,2%
|
4,22%
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
1/02/22
|
1/02/23
|
30/01/24
|
-
|
-
|
-
|
Laatste slotkoers
233,4
USD Gemiddelde koersdoel
266,8
USD Spread / Gemiddelde doel +14,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,93% | 5,81 mld. | | +11,65% | 107 mld. | | -5,50% | 28,56 mld. | | +11,79% | 22,18 mld. | | -14,04% | 18,16 mld. | | -7,70% | 17,05 mld. | | +11,20% | 15,89 mld. | | -15,56% | 11,09 mld. | | -3,11% | 10,39 mld. | | -2,81% | 9,65 mld. |
Elektronische apparatuur & onderdelen - Andere
|