Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
164,1
USD
|
+1,32%
|
|
+2,75%
|
+10,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.505
|
4.986
|
11.531
|
7.937
|
9.821
|
10.914
|
-
|
-
|
Bedrijfswaarde
1 |
4.311
|
5.446
|
12.777
|
9.272
|
15.628
|
15.906
|
14.946
|
10.914
|
K/w-verhouding
|
15,1
x
|
26,5
x
|
38,7
x
|
16,5
x
|
-170
x
|
31,4
x
|
19,3
x
|
-
|
Dividendrendement
|
1,38%
|
0,98%
|
0,76%
|
1,15%
|
0,95%
|
0,89%
|
0,82%
|
0,89%
|
Marktkapitalisatie/omzet
|
1,08
x
|
1,72
x
|
3,03
x
|
1,52
x
|
1,57
x
|
1,67
x
|
1,63
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,87
x
|
3,35
x
|
1,78
x
|
2,5
x
|
2,43
x
|
2,23
x
|
1,56
x
|
Bedrijfswaarde/EBITDA
|
9,05
x
|
11,6
x
|
18,9
x
|
8,34
x
|
12
x
|
10,9
x
|
9,45
x
|
6,77
x
|
Bedrijfswaarde/FCF
|
13,6
x
|
14
x
|
42,1
x
|
26,3
x
|
26,2
x
|
21,7
x
|
15,9
x
|
-
|
FCF Yield
|
7,33%
|
7,12%
|
2,37%
|
3,8%
|
3,81%
|
4,6%
|
6,3%
|
-
|
Price to Book
|
1,53
x
|
1,96
x
|
1,82
x
|
1,24
x
|
1,55
x
|
1,4
x
|
1,25
x
|
-
|
Aantal aandelen (in duizenden)
|
40.942
|
40.595
|
67.759
|
66.151
|
66.349
|
66.502
|
-
|
-
|
Referentieprijs
2 |
85,61
|
122,8
|
170,2
|
120,0
|
148,0
|
164,1
|
164,1
|
164,1
|
Datum van publicatie
|
3/02/20
|
16/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.238
|
2.907
|
3.810
|
5.218
|
6.251
|
6.546
|
6.697
|
6.979
|
EBITDA
1 |
476,6
|
467,5
|
674,5
|
1.112
|
1.307
|
1.455
|
1.582
|
1.613
|
Bedrijfsresultaat (EBIT)
1 |
342,1
|
336,1
|
503,9
|
776,4
|
766,7
|
863,2
|
1.017
|
1.011
|
Operationele Marge
|
10,57%
|
11,56%
|
13,22%
|
14,88%
|
12,27%
|
13,19%
|
15,19%
|
14,48%
|
Resultaat voor belastingen (EBT)
1 |
303,8
|
-
|
-
|
613,8
|
-1,6
|
483
|
820,5
|
-
|
Nettowinst (verlies)
1 |
238,9
|
189,3
|
209,9
|
488,9
|
-57,4
|
345,5
|
568
|
-
|
Nettomarge
|
7,38%
|
6,51%
|
5,51%
|
9,37%
|
-0,92%
|
5,28%
|
8,48%
|
-
|
WPA
2 |
5,660
|
4,640
|
4,400
|
7,290
|
-0,8700
|
5,230
|
8,525
|
-
|
Free Cash Flow
1 |
316,1
|
387,9
|
303,2
|
352,4
|
596,2
|
732,4
|
941,1
|
-
|
FCF-marge
|
9,76%
|
13,34%
|
7,96%
|
6,75%
|
9,54%
|
11,19%
|
14,05%
|
-
|
Kasstroomconversie (ebitda)
|
66,32%
|
82,97%
|
44,95%
|
31,7%
|
45,61%
|
50,32%
|
59,49%
|
-
|
Kasstroomconversie (nettowinst)
|
132,31%
|
204,91%
|
144,45%
|
72,08%
|
-
|
211,99%
|
165,68%
|
-
|
Dividend per aandeel
2 |
1,180
|
1,200
|
1,290
|
1,380
|
1,400
|
1,462
|
1,346
|
1,460
|
Datum van publicatie
|
3/02/20
|
16/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
892,7
|
1.217
|
1.298
|
1.349
|
1.325
|
1.245
|
1.224
|
1.769
|
1.650
|
1.608
|
1.570
|
1.656
|
1.663
|
1.652
|
1.568
|
EBITDA
1 |
157,7
|
217,6
|
277,7
|
283,3
|
277,3
|
273,4
|
241,7
|
379,7
|
339,2
|
346,5
|
324,5
|
371,1
|
373,9
|
378,4
|
355,7
|
Bedrijfsresultaat (EBIT)
1 |
127,2
|
139,8
|
192,2
|
198,5
|
196,1
|
189,6
|
142,1
|
225,4
|
190,4
|
208,8
|
174,9
|
221,7
|
227,1
|
239,5
|
207,6
|
Operationele Marge
|
14,25%
|
11,49%
|
14,8%
|
14,71%
|
14,8%
|
15,23%
|
11,61%
|
12,74%
|
11,54%
|
12,98%
|
11,14%
|
13,39%
|
13,66%
|
14,49%
|
13,24%
|
Resultaat voor belastingen (EBT)
1 |
88,9
|
8,1
|
163,3
|
183,8
|
155,1
|
111,6
|
6,8
|
43,1
|
-125,9
|
74,4
|
75
|
128
|
130
|
148
|
228
|
Nettowinst (verlies)
1 |
69,5
|
-4,8
|
125,6
|
142
|
119,8
|
101,5
|
-5,9
|
32,1
|
-139,5
|
55,9
|
43
|
82,5
|
98
|
122,5
|
171
|
Nettomarge
|
7,79%
|
-0,39%
|
9,67%
|
10,52%
|
9,04%
|
8,15%
|
-0,48%
|
1,81%
|
-8,46%
|
3,48%
|
2,74%
|
4,98%
|
5,89%
|
7,41%
|
10,91%
|
WPA
2 |
1,700
|
-0,0700
|
1,850
|
2,120
|
1,800
|
1,530
|
-0,0900
|
0,4800
|
-2,100
|
0,8400
|
0,6833
|
1,270
|
1,503
|
1,773
|
2,590
|
Dividend per aandeel
2 |
0,3300
|
0,3300
|
0,3300
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3600
|
0,3600
|
0,3600
|
0,3733
|
0,3700
|
Datum van publicatie
|
2/11/21
|
2/02/22
|
27/04/22
|
1/08/22
|
31/10/22
|
1/02/23
|
4/05/23
|
31/07/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
806
|
460
|
1.246
|
1.335
|
5.807
|
4.993
|
4.033
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,691
x
|
0,9842
x
|
1,847
x
|
1,201
x
|
4,443
x
|
3,43
x
|
2,549
x
|
-
|
Free Cash Flow
1 |
316
|
388
|
303
|
352
|
596
|
732
|
941
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,2%
|
9,62%
|
10,2%
|
11,3%
|
9,53%
|
20,4%
|
27,1%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,28%
|
5,22%
|
6,05%
|
6,99%
|
4,72%
|
5,2%
|
5,5%
|
-
|
Totale activa
1 |
4.527
|
3.626
|
3.470
|
6.993
|
-1.216
|
6.644
|
10.327
|
-
|
Nettoactief per aandeel
2 |
56,00
|
62,70
|
93,40
|
96,50
|
95,70
|
118,0
|
131,0
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
92,4
|
47,5
|
54,5
|
83,8
|
119
|
114
|
122
|
127
|
Capex/omzet
|
2,85%
|
1,63%
|
1,43%
|
1,61%
|
1,91%
|
1,74%
|
1,82%
|
1,82%
|
Datum van publicatie
|
3/02/20
|
16/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
164,1
USD Gemiddelde koersdoel
195,1
USD Spread / Gemiddelde doel +18,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,87% | 10,91 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | +6,26% | 32,1 mld. | | -9,78% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|