Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,79
USD
|
+12,25%
|
|
+13,23%
|
-10,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.138
|
9.008
|
9.291
|
5.410
|
3.595
|
3.234
|
-
|
-
|
Bedrijfswaarde
1 |
13.513
|
13.634
|
13.737
|
10.500
|
8.167
|
7.930
|
7.623
|
7.343
|
K/w-verhouding
|
76,9
x
|
-11,7
x
|
16,3
x
|
27,8
x
|
-9,23
x
|
18,8
x
|
11,9
x
|
8,69
x
|
Dividendrendement
|
4,79%
|
4,33%
|
4,21%
|
7,03%
|
5,07%
|
3,59%
|
2,87%
|
5,71%
|
Marktkapitalisatie/omzet
|
0,84
x
|
0,96
x
|
0,88
x
|
0,57
x
|
0,44
x
|
0,42
x
|
0,42
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,45
x
|
1,3
x
|
1,11
x
|
1
x
|
1,04
x
|
0,99
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
9,91
x
|
10,5
x
|
9,21
x
|
8,39
x
|
9,03
x
|
8,68
x
|
7,64
x
|
6,61
x
|
Bedrijfswaarde/FCF
|
17,3
x
|
11,6
x
|
23,1
x
|
-18
x
|
12,6
x
|
43,1
x
|
25,2
x
|
16,5
x
|
FCF Yield
|
5,77%
|
8,6%
|
4,33%
|
-5,56%
|
7,91%
|
2,32%
|
3,96%
|
6,06%
|
Price to Book
|
1,64
x
|
2,32
x
|
2,27
x
|
1,54
x
|
1,16
x
|
1,02
x
|
0,97
x
|
0,9
x
|
Aantal aandelen (in duizenden)
|
423.400
|
424.300
|
425.400
|
413.598
|
414.197
|
415.161
|
-
|
-
|
Referentieprijs
2 |
19,22
|
21,23
|
21,84
|
13,08
|
8,680
|
7,790
|
7,790
|
7,790
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.715
|
9.385
|
10.589
|
9.459
|
8.133
|
7.622
|
7.704
|
7.878
|
EBITDA
1 |
1.364
|
1.296
|
1.492
|
1.252
|
904
|
913,7
|
997,1
|
1.111
|
Bedrijfsresultaat (EBIT)
1 |
1.048
|
1.038
|
1.167
|
956
|
570
|
598,7
|
676,8
|
758,7
|
Operationele Marge
|
10,79%
|
11,06%
|
11,02%
|
10,11%
|
7,01%
|
7,85%
|
8,79%
|
9,63%
|
Resultaat voor belastingen (EBT)
1 |
-851,6
|
-1.006
|
693
|
157
|
-543
|
296,3
|
404,2
|
562
|
Nettowinst (verlies)
1 |
106,6
|
-770
|
572
|
197
|
-388
|
203,4
|
280,2
|
421
|
Nettomarge
|
1,1%
|
-8,2%
|
5,4%
|
2,08%
|
-4,77%
|
2,67%
|
3,64%
|
5,34%
|
WPA
2 |
0,2500
|
-1,820
|
1,340
|
0,4700
|
-0,9400
|
0,4143
|
0,6524
|
0,8967
|
Free Cash Flow
1 |
779,1
|
1.173
|
595
|
-584
|
646
|
184,1
|
302,2
|
445
|
FCF-marge
|
8,02%
|
12,5%
|
5,62%
|
-6,17%
|
7,94%
|
2,42%
|
3,92%
|
5,65%
|
Kasstroomconversie (ebitda)
|
57,14%
|
90,51%
|
39,88%
|
-
|
71,46%
|
20,15%
|
30,31%
|
40,06%
|
Kasstroomconversie (nettowinst)
|
730,86%
|
-
|
104,02%
|
-
|
-
|
90,5%
|
107,87%
|
105,7%
|
Dividend per aandeel
2 |
0,9200
|
0,9200
|
0,9200
|
0,9200
|
0,4400
|
0,2799
|
0,2239
|
0,4451
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
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 |
2.787
|
2.805
|
2.388
|
2.534
|
2.252
|
2.285
|
1.805
|
2.204
|
2.048
|
2.076
|
1.653
|
2.038
|
1.931
|
2.003
|
1.639
|
EBITDA
1 |
395
|
360
|
330
|
415
|
304
|
187
|
124
|
279
|
248
|
253
|
161
|
268,6
|
-
|
249,6
|
146,7
|
Bedrijfsresultaat (EBIT)
1 |
317
|
279
|
254
|
344
|
229
|
113
|
43
|
201
|
167
|
159
|
76
|
202,9
|
180,4
|
169,7
|
64,36
|
Operationele Marge
|
11,37%
|
9,95%
|
10,64%
|
13,58%
|
10,17%
|
4,95%
|
2,38%
|
9,12%
|
8,15%
|
7,66%
|
4,6%
|
9,96%
|
9,34%
|
8,47%
|
3,93%
|
Resultaat voor belastingen (EBT)
1 |
215
|
109
|
282
|
254
|
-30
|
-330
|
-116
|
35
|
-298
|
-164
|
-60
|
135,4
|
98,1
|
88,1
|
-16,2
|
Nettowinst (verlies)
1 |
190
|
96
|
234
|
204
|
31
|
-249
|
-102
|
18
|
-218
|
-86
|
-9
|
106,4
|
77,4
|
69,45
|
-13,5
|
Nettomarge
|
6,82%
|
3,42%
|
9,8%
|
8,05%
|
1,38%
|
-10,9%
|
-5,65%
|
0,82%
|
-10,64%
|
-4,14%
|
-0,54%
|
5,22%
|
4,01%
|
3,47%
|
-0,82%
|
WPA
2 |
0,4400
|
0,2200
|
0,5500
|
0,4900
|
0,0700
|
-0,6000
|
-0,2500
|
0,0400
|
-0,5300
|
-0,2100
|
-0,0200
|
0,2081
|
0,1510
|
0,1414
|
-0,005000
|
Dividend per aandeel
2 |
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0701
|
Datum van publicatie
|
29/10/21
|
11/02/22
|
29/04/22
|
29/07/22
|
28/10/22
|
10/02/23
|
28/04/23
|
28/07/23
|
27/10/23
|
9/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.375
|
4.626
|
4.446
|
5.090
|
4.572
|
4.696
|
4.389
|
4.109
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,942
x
|
3,569
x
|
2,98
x
|
4,065
x
|
5,058
x
|
5,139
x
|
4,401
x
|
3,699
x
|
Free Cash Flow
1 |
779
|
1.173
|
595
|
-584
|
646
|
184
|
302
|
445
|
ROE (netto-inkomsten/eigen vermogen)
|
14,2%
|
17,2%
|
19,5%
|
17%
|
9,95%
|
7,59%
|
9,74%
|
11,3%
|
ROA (netto-inkomsten/totale activa)
|
4,33%
|
5,01%
|
5,39%
|
4,75%
|
2,6%
|
2,01%
|
2,71%
|
3,37%
|
Totale activa
1 |
2.463
|
-15.369
|
10.616
|
4.146
|
-14.947
|
10.136
|
10.337
|
12.481
|
Nettoactief per aandeel
2 |
11,70
|
9,130
|
9,610
|
8,510
|
7,520
|
7,660
|
8,020
|
8,670
|
Cashflow per aandeel
2 |
2,460
|
3,380
|
2,070
|
-0,6500
|
2,250
|
1,220
|
1,940
|
1,640
|
Capex
1 |
265
|
259
|
289
|
312
|
284
|
299
|
297
|
262
|
Capex/omzet
|
2,73%
|
2,76%
|
2,73%
|
3,3%
|
3,49%
|
3,92%
|
3,85%
|
3,32%
|
Datum van publicatie
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Laatste slotkoers
7,79
USD Gemiddelde koersdoel
7,621
USD Spread / Gemiddelde doel -2,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,25% | 3,23 mld. | | +25,15% | 64,64 mld. | | +35,00% | 34,08 mld. | | +24,76% | 8,88 mld. | | +1,06% | 6,71 mld. | | +9,90% | 6,41 mld. | | +2,95% | 5,05 mld. | | +3,51% | 2,5 mld. | | -6,61% | 2,38 mld. | | +18,25% | 2,37 mld. |
Apparaten, gereedschappen & huishoudelijke artikelen - Andere
|