Geschatte realtime
Cboe BZX
15:45:30 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
100,9
USD
|
-0,09%
|
|
+4,59%
|
-6,58%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.830
|
2.066
|
2.526
|
2.426
|
2.555
|
2.789
|
-
|
-
|
Bedrijfswaarde
1 |
1.895
|
2.015
|
2.509
|
2.613
|
2.730
|
2.921
|
2.934
|
2.919
|
K/w-verhouding
|
17,9
x
|
18
x
|
18,8
x
|
18
x
|
18,8
x
|
24,8
x
|
16,2
x
|
13,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,61
x
|
0,75
x
|
0,64
x
|
0,61
x
|
0,7
x
|
0,63
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
0,6
x
|
0,59
x
|
0,74
x
|
0,69
x
|
0,65
x
|
0,73
x
|
0,67
x
|
0,55
x
|
Bedrijfswaarde/EBITDA
|
9,75
x
|
9,32
x
|
10,4
x
|
10,8
x
|
9,46
x
|
10,2
x
|
8,92
x
|
8,25
x
|
Bedrijfswaarde/FCF
|
76,7
x
|
12,6
x
|
29,3
x
|
-20,4
x
|
44,2
x
|
29,9
x
|
31,5
x
|
33,9
x
|
FCF Yield
|
1,3%
|
7,96%
|
3,41%
|
-4,89%
|
2,26%
|
3,34%
|
3,18%
|
2,95%
|
Price to Book
|
2,09
x
|
2,1
x
|
2,44
x
|
2,21
x
|
2,1
x
|
2,12
x
|
1,94
x
|
-
|
Aantal aandelen (in duizenden)
|
29.281
|
29.246
|
28.250
|
27.712
|
27.481
|
27.612
|
-
|
-
|
Referentieprijs
2 |
62,51
|
70,63
|
89,41
|
87,56
|
92,98
|
101,0
|
101,0
|
101,0
|
Datum van publicatie
|
23/10/19
|
28/10/20
|
27/10/21
|
26/10/22
|
25/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.164
|
3.390
|
3.369
|
3.811
|
4.210
|
3.991
|
4.403
|
5.266
|
EBITDA
1 |
194,3
|
216,1
|
240,5
|
242,9
|
288,7
|
285,1
|
329
|
354
|
Bedrijfsresultaat (EBIT)
1 |
143,7
|
159,4
|
179,5
|
178,2
|
218,9
|
191,9
|
244,9
|
280
|
Operationele Marge
|
4,54%
|
4,7%
|
5,33%
|
4,68%
|
5,2%
|
4,81%
|
5,56%
|
5,32%
|
Resultaat voor belastingen (EBT)
1 |
126
|
135,4
|
160,4
|
158,3
|
161
|
124,1
|
199,5
|
246
|
Nettowinst (verlies)
1 |
108,6
|
117,5
|
138,9
|
138,2
|
139,1
|
103,2
|
167,5
|
209
|
Nettomarge
|
3,43%
|
3,47%
|
4,12%
|
3,63%
|
3,3%
|
2,59%
|
3,8%
|
3,97%
|
WPA
2 |
3,500
|
3,930
|
4,760
|
4,860
|
4,950
|
4,075
|
6,226
|
7,500
|
Free Cash Flow
1 |
24,7
|
160,3
|
85,5
|
-127,8
|
61,8
|
97,7
|
93,25
|
86
|
FCF-marge
|
0,78%
|
4,73%
|
2,54%
|
-3,35%
|
1,47%
|
2,45%
|
2,12%
|
1,63%
|
Kasstroomconversie (ebitda)
|
12,71%
|
74,18%
|
35,54%
|
-
|
21,41%
|
34,27%
|
28,34%
|
24,29%
|
Kasstroomconversie (nettowinst)
|
22,74%
|
136,43%
|
61,55%
|
-
|
44,43%
|
94,66%
|
55,68%
|
41,15%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/10/19
|
28/10/20
|
27/10/21
|
26/10/22
|
25/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
843,2
|
817,5
|
888,7
|
981,3
|
1.124
|
1.094
|
1.071
|
1.022
|
1.024
|
982,6
|
966,9
|
980,5
|
1.020
|
1.046
|
1.059
|
EBITDA
1 |
57,57
|
47,98
|
51,28
|
65,47
|
78,16
|
73,63
|
74,09
|
69,23
|
71,72
|
64,3
|
56,07
|
72,03
|
77,9
|
80,65
|
79,93
|
Bedrijfsresultaat (EBIT)
1 |
42,34
|
32,49
|
35,84
|
49,56
|
62,31
|
57,34
|
56,94
|
51,3
|
53,33
|
45,16
|
40,51
|
47,9
|
55,38
|
57,86
|
57,79
|
Operationele Marge
|
5,02%
|
3,98%
|
4,03%
|
5,05%
|
5,54%
|
5,24%
|
5,32%
|
5,02%
|
5,21%
|
4,6%
|
4,19%
|
4,89%
|
5,43%
|
5,53%
|
5,46%
|
Resultaat voor belastingen (EBT)
1 |
39,43
|
26,78
|
31,31
|
43,28
|
56,94
|
49,44
|
47,8
|
17,38
|
46,4
|
34,85
|
18,97
|
30,08
|
40,26
|
44,05
|
43,67
|
Nettowinst (verlies)
1 |
33,34
|
23,42
|
26,87
|
37,49
|
50,46
|
42,19
|
40,84
|
15,8
|
40,26
|
29,22
|
16,24
|
24,99
|
32,74
|
37,68
|
37,22
|
Nettomarge
|
3,95%
|
2,87%
|
3,02%
|
3,82%
|
4,49%
|
3,86%
|
3,81%
|
1,55%
|
3,93%
|
2,97%
|
1,68%
|
2,55%
|
3,21%
|
3,6%
|
3,52%
|
WPA
2 |
1,160
|
0,8200
|
0,9500
|
1,330
|
1,780
|
1,490
|
1,450
|
0,5600
|
1,440
|
1,040
|
0,5800
|
1,000
|
1,252
|
1,410
|
1,412
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
64,2
|
-
|
-
|
187
|
174
|
132
|
145
|
130
|
Nettokaspositie
1 |
-
|
51
|
17,2
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3306
x
|
-
|
-
|
0,7696
x
|
0,6042
x
|
0,4623
x
|
0,4396
x
|
0,3672
x
|
Free Cash Flow
1 |
24,7
|
160
|
85,5
|
-128
|
61,8
|
97,7
|
93,3
|
86
|
ROE (netto-inkomsten/eigen vermogen)
|
12,2%
|
12,7%
|
13,9%
|
13,2%
|
13,9%
|
9,3%
|
11,6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,52%
|
5,33%
|
5,85%
|
4,78%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
1.967
|
2.204
|
2.376
|
2.890
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
29,80
|
33,70
|
36,70
|
39,60
|
44,20
|
47,70
|
52,20
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
90,6
|
50,1
|
57,1
|
102
|
104
|
104
|
120
|
132
|
Capex/omzet
|
2,86%
|
1,48%
|
1,69%
|
2,67%
|
2,47%
|
2,6%
|
2,73%
|
2,51%
|
Datum van publicatie
|
23/10/19
|
28/10/20
|
27/10/21
|
26/10/22
|
25/10/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
101
USD Gemiddelde koersdoel
105,5
USD Spread / Gemiddelde doel +4,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,58% | 2,79 mld. | | +11,43% | 108 mld. | | -3,47% | 28,53 mld. | | +11,79% | 22,19 mld. | | -14,52% | 18,09 mld. | | -7,29% | 17,29 mld. | | -5,94% | 12,07 mld. | | -3,59% | 10,43 mld. | | -2,81% | 9,65 mld. | | +1,76% | 8,34 mld. |
Elektronische apparatuur & onderdelen - Andere
|