Beurs gesloten -
Nyse
22:00:01 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
79,09
USD
|
-1,81%
|
|
+0,79%
|
+8,77%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.710
|
8.831
|
12.085
|
7.399
|
12.019
|
13.131
|
-
|
-
|
Bedrijfswaarde
1 |
8.657
|
9.589
|
12.884
|
9.608
|
13.837
|
14.468
|
13.886
|
13.405
|
K/w-verhouding
|
21,6
x
|
24,9
x
|
22
x
|
15,4
x
|
19,4
x
|
20,3
x
|
17,5
x
|
15,6
x
|
Dividendrendement
|
1,57%
|
1,43%
|
1,1%
|
1,87%
|
1,21%
|
1,17%
|
1,21%
|
1,25%
|
Marktkapitalisatie/omzet
|
2,61
x
|
2,93
x
|
3,21
x
|
1,8
x
|
2,93
x
|
3,11
x
|
2,97
x
|
2,85
x
|
Bedrijfswaarde/omzet
|
2,93
x
|
3,18
x
|
3,42
x
|
2,33
x
|
3,37
x
|
3,43
x
|
3,14
x
|
2,91
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
17
x
|
17,5
x
|
11,7
x
|
15,1
x
|
14,4
x
|
12,6
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
29,4
x
|
18,8
x
|
23,3
x
|
34,5
x
|
25,5
x
|
20,7
x
|
17,7
x
|
15,2
x
|
FCF Yield
|
3,4%
|
5,33%
|
4,29%
|
2,89%
|
3,93%
|
4,83%
|
5,64%
|
6,6%
|
Price to Book
|
4
x
|
4,22
x
|
5,01
x
|
2,74
x
|
3,73
x
|
3,55
x
|
3,09
x
|
2,67
x
|
Aantal aandelen (in duizenden)
|
168.093
|
166.346
|
165.478
|
164.498
|
165.299
|
166.025
|
-
|
-
|
Referentieprijs
2 |
45,87
|
53,09
|
73,03
|
44,98
|
72,71
|
79,09
|
79,09
|
79,09
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.957
|
3.018
|
3.765
|
4.122
|
4.104
|
4.220
|
4.417
|
4.605
|
EBITDA
1 |
564,6
|
564,3
|
737,1
|
821,8
|
914,6
|
1.007
|
1.101
|
1.203
|
Bedrijfsresultaat (EBIT)
1 |
516,3
|
517,6
|
685,9
|
767,7
|
855,1
|
945,5
|
1.029
|
1.104
|
Operationele Marge
|
17,46%
|
17,15%
|
18,22%
|
18,63%
|
20,83%
|
22,41%
|
23,3%
|
23,97%
|
Resultaat voor belastingen (EBT)
1 |
407,5
|
432,1
|
626,8
|
550,6
|
618,9
|
762,5
|
902,7
|
984,3
|
Nettowinst (verlies)
1 |
361,7
|
357,1
|
556
|
483,2
|
622,9
|
645,3
|
755,1
|
842,2
|
Nettomarge
|
12,23%
|
11,83%
|
14,77%
|
11,72%
|
15,18%
|
15,29%
|
17,1%
|
18,29%
|
WPA
2 |
2,120
|
2,130
|
3,320
|
2,920
|
3,750
|
3,887
|
4,527
|
5,074
|
Free Cash Flow
1 |
294,5
|
511,4
|
553
|
278,1
|
543,2
|
699,3
|
783,8
|
884,4
|
FCF-marge
|
9,96%
|
16,95%
|
14,69%
|
6,75%
|
13,23%
|
16,57%
|
17,74%
|
19,21%
|
Kasstroomconversie (ebitda)
|
52,16%
|
90,63%
|
75,02%
|
33,84%
|
59,39%
|
69,45%
|
71,2%
|
73,53%
|
Kasstroomconversie (nettowinst)
|
81,42%
|
143,21%
|
99,46%
|
57,55%
|
87,21%
|
108,37%
|
103,79%
|
105%
|
Dividend per aandeel
2 |
0,7200
|
0,7600
|
0,8000
|
0,8400
|
0,8800
|
0,9218
|
0,9599
|
0,9920
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
988,6
|
999,6
|
1.064
|
1.055
|
1.003
|
1.029
|
1.082
|
1.009
|
984,6
|
1.017
|
1.103
|
1.061
|
1.037
|
1.068
|
1.158
|
EBITDA
1 |
179,8
|
185,1
|
219,4
|
220,3
|
197
|
225,7
|
248,9
|
227
|
213
|
232,2
|
275,1
|
256,8
|
245,5
|
257,9
|
303,2
|
Bedrijfsresultaat (EBIT)
1 |
166,9
|
172,1
|
205,9
|
206,9
|
182,8
|
211
|
234,2
|
212,1
|
197,8
|
217,3
|
259,2
|
241
|
229,3
|
238,3
|
281,5
|
Operationele Marge
|
16,88%
|
17,22%
|
19,35%
|
19,61%
|
18,23%
|
20,51%
|
21,64%
|
21,02%
|
20,09%
|
21,36%
|
23,5%
|
22,71%
|
22,11%
|
22,32%
|
24,31%
|
Resultaat voor belastingen (EBT)
1 |
151,7
|
140
|
181,5
|
127,7
|
101,4
|
150,5
|
181,5
|
152,9
|
134
|
153,4
|
216,7
|
202,2
|
191,6
|
-
|
-
|
Nettowinst (verlies)
1 |
148,6
|
117,6
|
152,9
|
115,4
|
96,3
|
129,7
|
154,2
|
132,1
|
208,1
|
133,3
|
182,9
|
171
|
162,8
|
176,1
|
212
|
Nettomarge
|
15,03%
|
11,76%
|
14,37%
|
10,94%
|
9,6%
|
12,61%
|
14,24%
|
13,09%
|
21,14%
|
13,1%
|
16,58%
|
16,11%
|
15,7%
|
16,49%
|
18,31%
|
WPA
2 |
0,8900
|
0,7100
|
0,9200
|
0,7000
|
0,5800
|
0,7800
|
0,9300
|
0,8000
|
1,250
|
0,8000
|
1,099
|
1,026
|
0,9789
|
1,019
|
1,255
|
Dividend per aandeel
2 |
0,2000
|
0,2100
|
0,2100
|
0,2100
|
0,2100
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2300
|
0,2303
|
0,2303
|
0,2303
|
0,2346
|
0,2369
|
Datum van publicatie
|
1/02/22
|
21/04/22
|
26/07/22
|
25/10/22
|
31/01/23
|
27/04/23
|
27/07/23
|
24/10/23
|
30/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
947
|
758
|
800
|
2.208
|
1.818
|
1.337
|
755
|
274
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,677
x
|
1,342
x
|
1,085
x
|
2,687
x
|
1,988
x
|
1,328
x
|
0,6858
x
|
0,228
x
|
Free Cash Flow
1 |
295
|
511
|
553
|
278
|
543
|
699
|
784
|
884
|
ROE (netto-inkomsten/eigen vermogen)
|
21,4%
|
20,6%
|
24,6%
|
23,8%
|
21,1%
|
20,1%
|
19,6%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
10,1%
|
12,4%
|
10,9%
|
9,58%
|
10,4%
|
11,2%
|
11,9%
|
Totale activa
1 |
3.550
|
3.551
|
4.475
|
4.442
|
6.505
|
6.227
|
6.767
|
7.080
|
Nettoactief per aandeel
2 |
11,50
|
12,60
|
14,60
|
16,40
|
19,50
|
22,30
|
25,60
|
29,70
|
Cashflow per aandeel
2 |
2,070
|
3,430
|
3,660
|
2,190
|
3,720
|
4,700
|
5,380
|
6,130
|
Capex
1 |
58,5
|
62,2
|
60,2
|
85,2
|
76
|
80
|
82
|
85,4
|
Capex/omzet
|
1,98%
|
2,06%
|
1,6%
|
2,07%
|
1,85%
|
1,9%
|
1,86%
|
1,86%
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
79,09
USD Gemiddelde koersdoel
90,51
USD Spread / Gemiddelde doel +14,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,77% | 13,13 mld. | | +12,62% | 82,74 mld. | | +18,28% | 69,97 mld. | | +20,66% | 37,66 mld. | | +14,29% | 31,6 mld. | | +12,35% | 27,79 mld. | | +2,23% | 26,5 mld. | | +2,11% | 25,43 mld. | | +16,57% | 24,64 mld. | | +17,57% | 25,66 mld. |
Industriële machines & uitrusting - Andere
|