Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
553,6
USD
|
+0,78%
|
|
+3,55%
|
+20,17%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.810
|
23.498
|
39.634
|
31.586
|
50.041
|
71.093
|
-
|
-
|
Bedrijfswaarde
1 |
25.698
|
31.204
|
45.447
|
42.502
|
62.116
|
81.116
|
78.834
|
76.560
|
K/w-verhouding
|
14,8
x
|
19,7
x
|
23
x
|
24,4
x
|
24,3
x
|
27,1
x
|
24,5
x
|
22,4
x
|
Dividendrendement
|
1,86%
|
1,92%
|
1,2%
|
1,8%
|
1,4%
|
1,09%
|
1,19%
|
1,34%
|
Marktkapitalisatie/omzet
|
1,52
x
|
1,72
x
|
2,76
x
|
1,99
x
|
2,62
x
|
3,58
x
|
3,42
x
|
3,26
x
|
Bedrijfswaarde/omzet
|
1,79
x
|
2,28
x
|
3,17
x
|
2,68
x
|
3,26
x
|
4,08
x
|
3,79
x
|
3,51
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
12,1
x
|
15,5
x
|
12
x
|
14,5
x
|
16,6
x
|
15,2
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
17
x
|
19,2
x
|
19,2
x
|
23,9
x
|
26,5
x
|
23,3
x
|
20,5
x
|
FCF Yield
|
5,97%
|
5,89%
|
5,2%
|
5,2%
|
4,18%
|
3,77%
|
4,29%
|
4,88%
|
Price to Book
|
3,72
x
|
3,85
x
|
4,72
x
|
3,57
x
|
4,9
x
|
5,86
x
|
4,95
x
|
4,32
x
|
Aantal aandelen (in duizenden)
|
128.285
|
128.217
|
129.056
|
128.372
|
128.296
|
128.411
|
-
|
-
|
Referentieprijs
2 |
170,0
|
183,3
|
307,1
|
246,0
|
390,0
|
553,6
|
553,6
|
553,6
|
Datum van publicatie
|
1/08/19
|
6/08/20
|
5/08/21
|
4/08/22
|
3/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Giugno |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.320
|
13.696
|
14.348
|
15.862
|
19.065
|
19.886
|
20.804
|
21.811
|
EBITDA
1 |
2.554
|
2.577
|
2.929
|
3.554
|
4.292
|
4.874
|
5.194
|
5.542
|
Bedrijfsresultaat (EBIT)
1 |
2.118
|
2.039
|
2.333
|
2.983
|
4.012
|
3.886
|
4.276
|
4.435
|
Operationele Marge
|
14,79%
|
14,89%
|
16,26%
|
18,8%
|
21,05%
|
19,54%
|
20,55%
|
20,34%
|
Resultaat voor belastingen (EBT)
1 |
1.933
|
1.513
|
2.247
|
1.614
|
2.680
|
3.424
|
3.761
|
4.130
|
Nettowinst (verlies)
1 |
1.512
|
1.206
|
1.746
|
1.316
|
2.083
|
2.659
|
2.920
|
3.175
|
Nettomarge
|
10,56%
|
8,81%
|
12,17%
|
8,29%
|
10,93%
|
13,37%
|
14,04%
|
14,56%
|
WPA
2 |
11,48
|
9,290
|
13,35
|
10,09
|
16,04
|
20,45
|
22,59
|
24,70
|
Free Cash Flow
1 |
1.535
|
1.838
|
2.365
|
2.212
|
2.599
|
3.059
|
3.379
|
3.733
|
FCF-marge
|
10,72%
|
13,42%
|
16,48%
|
13,94%
|
13,63%
|
15,38%
|
16,24%
|
17,11%
|
Kasstroomconversie (ebitda)
|
60,1%
|
71,35%
|
80,76%
|
62,23%
|
60,56%
|
62,77%
|
65,05%
|
67,36%
|
Kasstroomconversie (nettowinst)
|
101,5%
|
152,39%
|
135,45%
|
168,11%
|
124,78%
|
115,04%
|
115,72%
|
117,56%
|
Dividend per aandeel
2 |
3,160
|
3,520
|
3,670
|
4,420
|
5,470
|
6,060
|
6,596
|
7,430
|
Datum van publicatie
|
1/08/19
|
6/08/20
|
5/08/21
|
4/08/22
|
3/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
3.763
|
3.825
|
4.086
|
4.188
|
4.233
|
4.675
|
5.062
|
5.096
|
4.847
|
4.821
|
5.070
|
5.138
|
4.973
|
5.022
|
5.328
|
EBITDA
1 |
833
|
868,8
|
923,8
|
938,8
|
986,6
|
1.046
|
1.223
|
1.180
|
1.279
|
1.237
|
1.250
|
1.268
|
1.217
|
1.274
|
1.350
|
Bedrijfsresultaat (EBIT)
1 |
697,6
|
724,7
|
781,1
|
799,4
|
813
|
816,4
|
997,7
|
1.107
|
1.038
|
1.009
|
1.004
|
1.004
|
-
|
-
|
-
|
Operationele Marge
|
18,54%
|
18,95%
|
19,11%
|
19,09%
|
19,21%
|
17,46%
|
19,71%
|
21,73%
|
21,42%
|
20,93%
|
19,81%
|
19,54%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
571,7
|
490,3
|
434
|
118,2
|
503,3
|
516,7
|
756,4
|
903,2
|
820,4
|
868,2
|
869,2
|
889,5
|
896
|
906,6
|
1.016
|
Nettowinst (verlies)
1 |
451,2
|
387,6
|
348
|
128,8
|
387,9
|
395,2
|
590,9
|
709
|
650,8
|
681,9
|
661,6
|
676
|
678,5
|
718,7
|
783,3
|
Nettomarge
|
11,99%
|
10,13%
|
8,52%
|
3,08%
|
9,16%
|
8,45%
|
11,67%
|
13,91%
|
13,43%
|
14,14%
|
13,05%
|
13,16%
|
13,64%
|
14,31%
|
14,7%
|
WPA
2 |
3,450
|
2,970
|
2,670
|
0,9900
|
2,980
|
3,040
|
4,540
|
5,440
|
4,990
|
5,230
|
5,055
|
5,197
|
5,200
|
5,574
|
6,061
|
Dividend per aandeel
2 |
1,030
|
1,030
|
1,030
|
1,330
|
1,330
|
1,330
|
1,330
|
1,480
|
1,480
|
1,480
|
1,477
|
1,545
|
1,555
|
1,557
|
1,546
|
Datum van publicatie
|
4/11/21
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.888
|
7.705
|
5.813
|
10.916
|
12.076
|
10.023
|
7.740
|
5.466
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,522
x
|
2,99
x
|
1,985
x
|
3,071
x
|
2,814
x
|
2,056
x
|
1,49
x
|
0,9864
x
|
Free Cash Flow
1 |
1.535
|
1.838
|
2.365
|
2.212
|
2.599
|
3.059
|
3.379
|
3.733
|
ROE (netto-inkomsten/eigen vermogen)
|
25,6%
|
20%
|
23,9%
|
15,3%
|
29,2%
|
26,6%
|
24,3%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
9,2%
|
6,5%
|
8,68%
|
5,68%
|
10%
|
9,76%
|
10,6%
|
10,9%
|
Totale activa
1 |
16.448
|
18.559
|
20.114
|
23.143
|
20.813
|
27.234
|
27.522
|
29.160
|
Nettoactief per aandeel
2 |
45,70
|
47,60
|
65,10
|
68,80
|
79,50
|
94,50
|
112,0
|
128,0
|
Cashflow per aandeel
2 |
13,30
|
16,00
|
19,70
|
18,70
|
23,00
|
27,40
|
30,10
|
33,50
|
Capex
1 |
195
|
233
|
210
|
230
|
381
|
391
|
402
|
415
|
Capex/omzet
|
1,36%
|
1,7%
|
1,46%
|
1,45%
|
2%
|
1,97%
|
1,93%
|
1,9%
|
Datum van publicatie
|
1/08/19
|
6/08/20
|
5/08/21
|
4/08/22
|
3/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
553,6
USD Gemiddelde koersdoel
579,9
USD Spread / Gemiddelde doel +4,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,17% | 71,09 mld. | | +11,73% | 82,35 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. | | +17,30% | 17,84 mld. |
Industriële machines & uitrusting - Andere
|