Beurs gesloten -
Swiss Exchange
17:31:30 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
72,66
CHF
|
+0,67%
|
|
+2,37%
|
-8,90%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.497
|
7.277
|
17.738
|
12.457
|
9.293
|
12.298
|
-
|
-
|
Bedrijfswaarde
1 |
5.893
|
6.562
|
15.988
|
11.129
|
8.144
|
10.918
|
10.777
|
10.604
|
K/w-verhouding
|
25,8
x
|
16,4
x
|
19,1
x
|
19,8
x
|
26
x
|
24,2
x
|
23,5
x
|
20,5
x
|
Dividendrendement
|
1,76%
|
1,7%
|
0,83%
|
1,3%
|
2%
|
1,44%
|
1,52%
|
1,72%
|
Marktkapitalisatie/omzet
|
2,33
x
|
2,45
x
|
3,38
x
|
2,27
x
|
2,05
x
|
2,9
x
|
2,81
x
|
2,66
x
|
Bedrijfswaarde/omzet
|
2,11
x
|
2,21
x
|
3,04
x
|
2,03
x
|
1,79
x
|
2,57
x
|
2,46
x
|
2,3
x
|
Bedrijfswaarde/EBITDA
|
14,9
x
|
15,3
x
|
12,1
x
|
11,2
x
|
12,2
x
|
15,6
x
|
14,4
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
21,9
x
|
17
x
|
11,6
x
|
53,2
x
|
18,4
x
|
13,7
x
|
19,4
x
|
17,4
x
|
FCF Yield
|
4,57%
|
5,88%
|
8,65%
|
1,88%
|
5,42%
|
7,3%
|
5,16%
|
5,74%
|
Price to Book
|
5,55
x
|
4,9
x
|
7,82
x
|
5,15
x
|
4,09
x
|
5,62
x
|
5,2
x
|
4,8
x
|
Aantal aandelen (in duizenden)
|
165.752
|
167.305
|
168.921
|
166.228
|
160.304
|
154.820
|
-
|
-
|
Referentieprijs
2 |
39,20
|
43,50
|
105,0
|
74,94
|
57,97
|
79,43
|
79,43
|
79,43
|
Datum van publicatie
|
30/04/19
|
12/05/20
|
29/04/21
|
3/05/22
|
2/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.788
|
2.976
|
5.252
|
5.481
|
4.539
|
4.245
|
4.373
|
4.616
|
EBITDA
1 |
395,9
|
430
|
1.323
|
992,5
|
664,8
|
701,2
|
748,9
|
821,4
|
Bedrijfsresultaat (EBIT)
1 |
352,4
|
387,1
|
1.272
|
904,1
|
588,5
|
625,5
|
660,5
|
747,7
|
Operationele Marge
|
12,64%
|
13,01%
|
24,22%
|
16,5%
|
12,97%
|
14,74%
|
15,1%
|
16,2%
|
Resultaat voor belastingen (EBT)
1 |
271,1
|
324,3
|
1.148
|
775,8
|
463,5
|
574,6
|
626,6
|
709,9
|
Nettowinst (verlies)
1 |
257,6
|
449,7
|
947,3
|
644,5
|
364,6
|
523,2
|
521,3
|
582,5
|
Nettomarge
|
9,24%
|
15,11%
|
18,04%
|
11,76%
|
8,03%
|
12,32%
|
11,92%
|
12,62%
|
WPA
2 |
1,520
|
2,660
|
5,510
|
3,780
|
2,230
|
3,281
|
3,375
|
3,884
|
Free Cash Flow
1 |
269,3
|
385,5
|
1.382
|
209,2
|
441,7
|
796,8
|
556,1
|
608,5
|
FCF-marge
|
9,66%
|
12,95%
|
26,32%
|
3,82%
|
9,73%
|
18,77%
|
12,72%
|
13,18%
|
Kasstroomconversie (ebitda)
|
68,02%
|
89,66%
|
104,5%
|
21,08%
|
66,43%
|
113,64%
|
74,26%
|
74,09%
|
Kasstroomconversie (nettowinst)
|
104,53%
|
85,72%
|
145,94%
|
32,45%
|
121,14%
|
152,31%
|
106,68%
|
104,47%
|
Dividend per aandeel
2 |
0,6900
|
0,7400
|
0,8700
|
0,9715
|
1,160
|
1,146
|
1,210
|
1,363
|
Datum van publicatie
|
30/04/19
|
12/05/20
|
29/04/21
|
3/05/22
|
2/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
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
|
2025 Q4
|
---|
Omzet
1 |
1.306
|
1.633
|
1.230
|
1.160
|
1.149
|
1.270
|
960,1
|
974,5
|
1.057
|
1.255
|
957
|
995
|
1.107
|
1.318
|
951,8
|
EBITDA
1 |
234,5
|
323,9
|
179,1
|
164,2
|
175,1
|
223,6
|
101,9
|
126,8
|
199,9
|
263
|
130,9
|
140,4
|
200,2
|
259,8
|
-
|
Bedrijfsresultaat (EBIT)
1 |
211,5
|
302
|
156,1
|
145,6
|
156,5
|
204,2
|
82,29
|
109,3
|
183,2
|
248,2
|
104,6
|
127,1
|
175,3
|
239,9
|
130,5
|
Operationele Marge
|
16,19%
|
18,49%
|
12,69%
|
12,55%
|
13,62%
|
16,08%
|
8,57%
|
11,21%
|
17,33%
|
19,77%
|
10,93%
|
12,78%
|
15,83%
|
18,2%
|
13,71%
|
Resultaat voor belastingen (EBT)
1 |
172,9
|
259,4
|
131,7
|
122,6
|
105,5
|
182,8
|
52,69
|
75,26
|
167,5
|
235,1
|
102,6
|
121,4
|
165,5
|
217,5
|
121,9
|
Nettowinst (verlies)
1 |
139,5
|
210
|
108,2
|
100,8
|
82,09
|
140,2
|
41,5
|
62,73
|
137,1
|
244,7
|
95,81
|
91,15
|
137,3
|
179,3
|
94,8
|
Nettomarge
|
10,68%
|
12,86%
|
8,8%
|
8,69%
|
7,14%
|
11,04%
|
4,32%
|
6,44%
|
12,97%
|
19,49%
|
10,01%
|
9,16%
|
12,4%
|
13,6%
|
9,96%
|
WPA
2 |
0,8100
|
1,240
|
0,6400
|
0,6100
|
0,5000
|
0,8600
|
0,2600
|
0,3900
|
0,8600
|
1,550
|
0,5322
|
0,6049
|
0,8964
|
1,276
|
-
|
Dividend per aandeel
|
0,9500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,178
|
-
|
-
|
1,150
|
-
|
-
|
-
|
Datum van publicatie
|
26/10/21
|
25/01/22
|
3/05/22
|
26/07/22
|
25/10/22
|
24/01/23
|
2/05/23
|
25/07/23
|
24/10/23
|
22/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
605
|
716
|
1.750
|
1.329
|
1.149
|
1.380
|
1.521
|
1.694
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
269
|
386
|
1.382
|
209
|
442
|
797
|
556
|
609
|
ROE (netto-inkomsten/eigen vermogen)
|
23,1%
|
27,4%
|
58,8%
|
33,8%
|
22,6%
|
25,5%
|
24,8%
|
26,4%
|
ROA (netto-inkomsten/totale activa)
|
13,7%
|
16,6%
|
33,9%
|
19,3%
|
13,9%
|
15%
|
14,6%
|
16,2%
|
Totale activa
1 |
1.884
|
2.705
|
2.794
|
3.342
|
2.629
|
3.487
|
3.580
|
3.597
|
Nettoactief per aandeel
2 |
7,060
|
8,870
|
13,40
|
14,60
|
14,20
|
14,10
|
15,30
|
16,50
|
Cashflow per aandeel
2 |
1,810
|
2,510
|
8,490
|
1,750
|
3,260
|
5,440
|
4,530
|
4,680
|
Capex
1 |
35,9
|
39,5
|
76,2
|
89,2
|
92,4
|
71,2
|
85,9
|
89,7
|
Capex/omzet
|
1,29%
|
1,33%
|
1,45%
|
1,63%
|
2,03%
|
1,68%
|
1,96%
|
1,94%
|
Datum van publicatie
|
30/04/19
|
12/05/20
|
29/04/21
|
3/05/22
|
2/05/23
|
-
|
-
|
-
|
Laatste slotkoers
79,43
USD Gemiddelde koersdoel
85,21
USD Spread / Gemiddelde doel +7,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,90% | 12,3 mld. | | +63,48% | 89,27 mld. | | -6,95% | 27,4 mld. | | +1,12% | 22,32 mld. | | +0,78% | 18,03 mld. | | +9,13% | 10,03 mld. | | +14,60% | 9,94 mld. | | -14,40% | 9,54 mld. | | +17,98% | 9,41 mld. | | +11,11% | 7,92 mld. |
Computerhardware - Andere
|