Beurs gesloten -
Nasdaq
22:30:00 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
122
USD
|
+3,42%
|
|
+1,05%
|
+18,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.997
|
8.295
|
9.659
|
5.635
|
6.880
|
8.182
|
-
|
-
|
Bedrijfswaarde
1 |
6.466
|
8.517
|
9.510
|
9.653
|
10.794
|
11.677
|
11.562
|
8.182
|
K/w-verhouding
|
43,1
x
|
23,8
x
|
17,6
x
|
15,2
x
|
-3,74
x
|
195
x
|
36,1
x
|
-
|
Dividendrendement
|
0,73%
|
0,53%
|
0,49%
|
1,04%
|
0,86%
|
0,72%
|
0,75%
|
-
|
Marktkapitalisatie/omzet
|
3,16
x
|
3,56
x
|
3,27
x
|
1,59
x
|
1,9
x
|
2,27
x
|
2,01
x
|
2
x
|
Bedrijfswaarde/omzet
|
3,4
x
|
3,66
x
|
3,22
x
|
2,72
x
|
2,98
x
|
3,23
x
|
2,84
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
13,6
x
|
10,6
x
|
9,96
x
|
12,5
x
|
14,4
x
|
11,2
x
|
7,93
x
|
Bedrijfswaarde/FCF
|
35.802.238
x
|
19.884.602
x
|
17.203.109
x
|
26.446.900
x
|
46.524.960
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
2,97
x
|
3,51
x
|
3,36
x
|
1,13
x
|
2,78
x
|
3,29
x
|
3,27
x
|
-
|
Aantal aandelen (in duizenden)
|
54.510
|
55.137
|
55.459
|
66.507
|
66.878
|
67.055
|
-
|
-
|
Referentieprijs
2 |
110,0
|
150,4
|
174,2
|
84,73
|
102,9
|
122,0
|
122,0
|
122,0
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
26/01/22
|
27/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.900
|
2.330
|
2.950
|
3.547
|
3.622
|
3.611
|
4.074
|
4.087
|
EBITDA
1 |
452,3
|
626,7
|
899
|
969
|
863
|
812,9
|
1.033
|
1.032
|
Bedrijfsresultaat (EBIT)
1 |
343,6
|
527,5
|
795,1
|
870
|
707
|
680,9
|
871,1
|
879
|
Operationele Marge
|
18,09%
|
22,64%
|
26,96%
|
24,53%
|
19,52%
|
18,85%
|
21,38%
|
21,51%
|
Resultaat voor belastingen (EBT)
1 |
177,8
|
423
|
665,5
|
433
|
-1.928
|
32
|
196,2
|
-
|
Nettowinst (verlies)
1 |
140,4
|
350,1
|
551,4
|
333
|
-1.841
|
29
|
209,2
|
-
|
Nettomarge
|
7,39%
|
15,03%
|
18,69%
|
9,39%
|
-50,83%
|
0,8%
|
5,14%
|
-
|
WPA
2 |
2,550
|
6,330
|
9,900
|
5,560
|
-27,54
|
0,6250
|
3,380
|
-
|
Free Cash Flow
|
180,6
|
428,3
|
552,8
|
365
|
232
|
-
|
-
|
-
|
FCF-marge
|
9,51%
|
18,38%
|
18,74%
|
10,29%
|
6,41%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
39,93%
|
68,34%
|
61,49%
|
37,67%
|
26,88%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
128,63%
|
122,34%
|
100,25%
|
109,61%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
0,8600
|
0,8800
|
0,8800
|
0,8800
|
0,9200
|
-
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
26/01/22
|
27/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
741,9
|
763,9
|
742
|
765
|
954
|
1.085
|
794
|
1.003
|
932
|
893
|
848,6
|
859,3
|
921,5
|
981,9
|
980,4
|
EBITDA
1 |
228,2
|
235
|
218
|
212
|
304
|
282
|
142
|
254
|
235
|
218
|
176,5
|
183,6
|
214,6
|
238,2
|
246
|
Bedrijfsresultaat (EBIT)
1 |
200,9
|
207,2
|
190
|
184
|
240
|
257
|
96
|
227
|
203
|
182
|
144,8
|
147,4
|
178,6
|
210
|
189
|
Operationele Marge
|
27,08%
|
27,12%
|
25,61%
|
24,05%
|
25,16%
|
23,69%
|
12,09%
|
22,63%
|
21,78%
|
20,38%
|
17,06%
|
17,15%
|
19,39%
|
21,39%
|
19,28%
|
Resultaat voor belastingen (EBT)
1 |
166,2
|
178,6
|
171
|
156
|
40
|
65
|
-79
|
-1.791
|
22
|
-79
|
-3
|
-2
|
11,5
|
25,5
|
32,5
|
Nettowinst (verlies)
1 |
132,4
|
150,2
|
143
|
130
|
6
|
54
|
-42
|
-1.769
|
39
|
-68
|
-3
|
-3
|
10,5
|
24,5
|
36,5
|
Nettomarge
|
17,85%
|
19,66%
|
19,27%
|
16,99%
|
0,63%
|
4,98%
|
-5,29%
|
-176,37%
|
4,18%
|
-7,61%
|
-0,35%
|
-0,35%
|
1,14%
|
2,5%
|
3,72%
|
WPA
2 |
2,380
|
2,690
|
2,570
|
2,320
|
0,0900
|
0,8100
|
-0,6400
|
-26,47
|
0,5800
|
-1,020
|
-0,0550
|
-0,0550
|
0,2750
|
0,4600
|
0,5400
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2400
|
Datum van publicatie
|
27/10/21
|
26/01/22
|
26/04/22
|
27/07/22
|
2/11/22
|
27/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
469
|
221
|
-
|
4.018
|
3.914
|
3.495
|
3.380
|
-
|
Nettokaspositie
1 |
-
|
-
|
149
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,037
x
|
0,353
x
|
-
|
4,147
x
|
4,535
x
|
4,299
x
|
3,27
x
|
-
|
Free Cash Flow
|
181
|
428
|
553
|
365
|
232
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,21%
|
16%
|
21%
|
9,04%
|
-52,9%
|
11,5%
|
15,6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,66%
|
9,57%
|
13,1%
|
4,15%
|
-17,8%
|
6%
|
3,66%
|
-
|
Totale activa
1 |
3.015
|
3.657
|
4.222
|
8.018
|
10.345
|
483,3
|
5.714
|
-
|
Nettoactief per aandeel
2 |
37,00
|
42,80
|
51,80
|
75,10
|
37,00
|
37,10
|
37,30
|
-
|
Cashflow per aandeel
2 |
4,440
|
9,280
|
11,50
|
8,830
|
4,780
|
2,720
|
7,510
|
-
|
Capex
1 |
63,9
|
84,9
|
86,7
|
164
|
87
|
123
|
123
|
-
|
Capex/omzet
|
3,36%
|
3,64%
|
2,94%
|
4,62%
|
2,4%
|
3,42%
|
3,03%
|
-
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
26/01/22
|
27/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
122
USD Gemiddelde koersdoel
125,9
USD Spread / Gemiddelde doel +3,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,62% | 8,18 mld. | | +9,12% | 34,7 mld. | | +4,91% | 7,52 mld. | | +22,43% | 5,56 mld. | | +38,58% | 4,2 mld. | | -3,97% | 4,14 mld. | | +16,41% | 3,8 mld. | | -8,33% | 2,77 mld. | | -28,89% | 2,36 mld. | | -28,75% | 2,34 mld. |
Test- en meetapparatuur
|