Beurs gesloten -
Xetra
17:41:32 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
223,4
EUR
|
+1,50%
|
|
+5,43%
|
+14,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.222
|
11.319
|
9.565
|
10.807
|
10.497
|
12.024
|
-
|
-
|
Bedrijfswaarde
1 |
14.182
|
12.100
|
10.238
|
11.560
|
11.128
|
12.777
|
12.834
|
12.605
|
K/w-verhouding
|
27,6
x
|
81,1
x
|
43
x
|
32,6
x
|
-103
x
|
19,7
x
|
17,1
x
|
15,4
x
|
Dividendrendement
|
1,34%
|
0,59%
|
1,17%
|
1,58%
|
1,02%
|
1,19%
|
1,35%
|
1,78%
|
Marktkapitalisatie/omzet
|
2,86
x
|
2,85
x
|
2,28
x
|
2,03
x
|
1,96
x
|
1,63
x
|
1,47
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
3,06
x
|
3,04
x
|
2,44
x
|
2,17
x
|
2,07
x
|
1,73
x
|
1,57
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
19,7
x
|
14,4
x
|
13,4
x
|
65,1
x
|
10,3
x
|
9,32
x
|
8,5
x
|
Bedrijfswaarde/FCF
|
39,6
x
|
63,4
x
|
31,4
x
|
35,5
x
|
31,6
x
|
54,8
x
|
41,5
x
|
24,2
x
|
FCF Yield
|
2,53%
|
1,58%
|
3,18%
|
2,82%
|
3,16%
|
1,83%
|
2,41%
|
4,14%
|
Price to Book
|
5,76
x
|
4,45
x
|
3,57
x
|
3,56
x
|
3,67
x
|
3,48
x
|
3,03
x
|
2,68
x
|
Aantal aandelen (in duizenden)
|
51.931
|
53.041
|
53.319
|
53.449
|
53.760
|
53.824
|
-
|
-
|
Referentieprijs
2 |
254,6
|
213,4
|
179,4
|
202,2
|
195,2
|
223,4
|
223,4
|
223,4
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
16/02/22
|
14/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.628
|
3.977
|
4.188
|
5.330
|
5.363
|
7.392
|
8.154
|
8.795
|
EBITDA
1 |
965,9
|
614
|
713
|
864
|
171
|
1.235
|
1.377
|
1.484
|
Bedrijfsresultaat (EBIT)
1 |
756,9
|
416
|
468
|
655
|
818
|
912,3
|
1.045
|
1.152
|
Operationele Marge
|
16,35%
|
10,46%
|
11,17%
|
12,29%
|
15,25%
|
12,34%
|
12,82%
|
13,1%
|
Resultaat voor belastingen (EBT)
1 |
667
|
195
|
315
|
463
|
-205
|
860,1
|
982,3
|
1.061
|
Nettowinst (verlies)
1 |
488,4
|
147
|
231
|
333
|
-97
|
613,6
|
711,8
|
773,6
|
Nettomarge
|
10,55%
|
3,7%
|
5,52%
|
6,25%
|
-1,81%
|
8,3%
|
8,73%
|
8,8%
|
WPA
2 |
9,230
|
2,630
|
4,170
|
6,210
|
-1,900
|
11,35
|
13,09
|
14,47
|
Free Cash Flow
1 |
358,3
|
191
|
326
|
326
|
352
|
233,3
|
309,3
|
521,7
|
FCF-marge
|
7,74%
|
4,8%
|
7,78%
|
6,12%
|
6,56%
|
3,16%
|
3,79%
|
5,93%
|
Kasstroomconversie (ebitda)
|
37,09%
|
31,11%
|
45,72%
|
37,73%
|
205,85%
|
18,89%
|
22,46%
|
35,16%
|
Kasstroomconversie (nettowinst)
|
73,36%
|
129,93%
|
141,13%
|
97,9%
|
-
|
38,02%
|
43,45%
|
67,44%
|
Dividend per aandeel
2 |
3,400
|
1,250
|
2,100
|
3,200
|
2,000
|
2,661
|
3,024
|
3,970
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
16/02/22
|
14/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
2.385
|
1.929
|
1.004
|
1.180
|
1.180
|
1.289
|
2.469
|
1.349
|
1.513
|
2.862
|
1.544
|
1.549
|
3.093
|
1.517
|
1.711
|
1.698
|
1.851
|
1.808
|
2.077
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
278
|
259
|
-
|
-711
|
344
|
307,2
|
310,1
|
309,6
|
354,9
|
Bedrijfsresultaat (EBIT)
1 |
392
|
-
|
117
|
161
|
131
|
159
|
290
|
158
|
207
|
365
|
212
|
193
|
405
|
192
|
221
|
211,4
|
227,6
|
217,2
|
269,2
|
Operationele Marge
|
16,44%
|
-
|
11,65%
|
13,64%
|
11,1%
|
12,34%
|
11,75%
|
11,71%
|
13,68%
|
12,75%
|
13,73%
|
12,46%
|
13,09%
|
12,66%
|
12,92%
|
12,45%
|
12,3%
|
12,01%
|
12,96%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
108
|
62
|
72
|
94
|
166
|
133
|
163
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
87
|
41
|
53
|
67
|
120
|
92
|
121
|
-
|
-
|
121
|
-
|
-568
|
215
|
136,2
|
150,5
|
187,7
|
162,3
|
Nettomarge
|
-
|
-
|
8,67%
|
3,47%
|
4,49%
|
5,2%
|
4,86%
|
6,82%
|
8%
|
-
|
-
|
7,81%
|
-
|
-37,44%
|
12,57%
|
8,02%
|
8,13%
|
10,38%
|
7,81%
|
WPA
2 |
-
|
-
|
1,620
|
0,6700
|
-
|
1,200
|
-
|
1,740
|
2,230
|
-
|
-
|
2,180
|
-
|
-10,61
|
3,960
|
2,599
|
2,751
|
3,098
|
3,157
|
Dividend per aandeel
2 |
-
|
-
|
-
|
2,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,000
|
-
|
-
|
-
|
2,557
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
29/10/21
|
16/02/22
|
29/04/22
|
27/07/22
|
27/07/22
|
27/10/22
|
14/02/23
|
14/02/23
|
26/04/23
|
26/07/23
|
26/07/23
|
27/10/23
|
29/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
961
|
781
|
673
|
753
|
631
|
752
|
810
|
581
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9946
x
|
1,272
x
|
0,9439
x
|
0,8715
x
|
3,69
x
|
0,6092
x
|
0,5883
x
|
0,3914
x
|
Free Cash Flow
1 |
358
|
191
|
326
|
326
|
352
|
233
|
309
|
522
|
ROE (netto-inkomsten/eigen vermogen)
|
22,2%
|
6,01%
|
13,1%
|
16,7%
|
20,1%
|
20,7%
|
20,4%
|
19,8%
|
ROA (netto-inkomsten/totale activa)
|
6,68%
|
1,85%
|
4,17%
|
5,43%
|
6,11%
|
5,18%
|
5,58%
|
6,09%
|
Totale activa
1 |
7.308
|
7.934
|
5.541
|
6.133
|
-1.587
|
11.836
|
12.746
|
12.706
|
Nettoactief per aandeel
2 |
44,20
|
47,90
|
50,20
|
56,90
|
53,20
|
64,30
|
73,70
|
83,40
|
Cashflow per aandeel
2 |
15,00
|
7,020
|
10,20
|
13,60
|
14,50
|
13,00
|
13,80
|
21,00
|
Capex
1 |
299
|
195
|
241
|
306
|
302
|
419
|
444
|
458
|
Capex/omzet
|
6,45%
|
4,9%
|
5,75%
|
5,74%
|
5,63%
|
5,67%
|
5,44%
|
5,21%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
16/02/22
|
14/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
223,4
EUR Gemiddelde koersdoel
244,2
EUR Spread / Gemiddelde doel +9,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,42% | 12,84 mld. | | +30,82% | 92,09 mld. | | +24,47% | 70,02 mld. | | +22,69% | 27,12 mld. | | +15,42% | 25,24 mld. | | -6,47% | 12,86 mld. | | +14,01% | 9,72 mld. | | -8,19% | 8,08 mld. | | -.--% | 7,35 mld. | | +2,23% | 3,78 mld. |
Productie van vliegtuigonderdelen
|