Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,88
USD
|
+0,40%
|
|
+3,17%
|
+5,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.465
|
3.041
|
3.758
|
2.399
|
2.749
|
2.903
|
-
|
-
|
Bedrijfswaarde
1 |
1.465
|
3.686
|
4.209
|
3.489
|
3.521
|
3.508
|
3.197
|
2.864
|
K/w-verhouding
|
41,1
x
|
73,3
x
|
16
x
|
8,66
x
|
13,3
x
|
12
x
|
10,9
x
|
9,54
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,29
x
|
0,6
x
|
0,64
x
|
0,38
x
|
0,44
x
|
0,47
x
|
0,46
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
0,29
x
|
0,73
x
|
0,72
x
|
0,55
x
|
0,56
x
|
0,57
x
|
0,51
x
|
0,44
x
|
Bedrijfswaarde/EBITDA
|
4,05
x
|
6,56
x
|
6,51
x
|
4,72
x
|
6,38
x
|
5,7
x
|
4,86
x
|
3,55
x
|
Bedrijfswaarde/FCF
|
-
|
21,2
x
|
16,7
x
|
52,1
x
|
10,5
x
|
15,4
x
|
9,93
x
|
7,69
x
|
FCF Yield
|
-
|
4,72%
|
5,99%
|
1,92%
|
9,51%
|
6,49%
|
10,1%
|
13%
|
Price to Book
|
-
|
1,53
x
|
1,67
x
|
0,95
x
|
0,99
x
|
0,95
x
|
0,87
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
122.818
|
143.045
|
144.386
|
145.844
|
146.088
|
146.015
|
-
|
-
|
Referentieprijs
2 |
11,93
|
21,26
|
26,03
|
16,45
|
18,82
|
19,88
|
19,88
|
19,88
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.988
|
5.071
|
5.846
|
6.370
|
6.242
|
6.158
|
6.291
|
6.491
|
EBITDA
1 |
362
|
562
|
647
|
740
|
552
|
615,1
|
658
|
806,2
|
Bedrijfsresultaat (EBIT)
1 |
140
|
447
|
559
|
646
|
589
|
573,8
|
600,2
|
594,2
|
Operationele Marge
|
2,81%
|
8,81%
|
9,56%
|
10,14%
|
9,44%
|
9,32%
|
9,54%
|
9,15%
|
Resultaat voor belastingen (EBT)
1 |
71
|
101
|
353
|
418
|
313
|
370,4
|
401,1
|
452,8
|
Nettowinst (verlies)
1 |
36
|
37
|
242
|
283
|
210
|
238,6
|
262,6
|
300,9
|
Nettomarge
|
0,72%
|
0,73%
|
4,14%
|
4,44%
|
3,36%
|
3,87%
|
4,17%
|
4,63%
|
WPA
2 |
0,2900
|
0,2900
|
1,630
|
1,900
|
1,420
|
1,658
|
1,820
|
2,083
|
Free Cash Flow
1 |
-
|
174
|
252
|
67
|
335
|
227,5
|
322
|
372,5
|
FCF-marge
|
-
|
3,43%
|
4,31%
|
1,05%
|
5,37%
|
3,69%
|
5,12%
|
5,74%
|
Kasstroomconversie (ebitda)
|
-
|
30,96%
|
38,95%
|
9,05%
|
60,69%
|
36,99%
|
48,94%
|
46,2%
|
Kasstroomconversie (nettowinst)
|
-
|
470,27%
|
104,13%
|
23,67%
|
159,52%
|
95,38%
|
122,61%
|
123,81%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1.496
|
1.454
|
1.506
|
1.686
|
1.618
|
1.560
|
1.549
|
1.602
|
1.554
|
1.537
|
1.485
|
1.578
|
1.562
|
1.542
|
-
|
EBITDA
1 |
189
|
162
|
192
|
211
|
179
|
158
|
162
|
178
|
131
|
136
|
150
|
172
|
177
|
181
|
-
|
Bedrijfsresultaat (EBIT)
1 |
167
|
141
|
172
|
186
|
155
|
133
|
138
|
153
|
109
|
147
|
128
|
153
|
142
|
149
|
-
|
Operationele Marge
|
11,16%
|
9,7%
|
11,42%
|
11,03%
|
9,58%
|
8,53%
|
8,91%
|
9,55%
|
7,01%
|
9,56%
|
8,62%
|
9,7%
|
9,09%
|
9,66%
|
-
|
Resultaat voor belastingen (EBT)
1 |
97
|
102
|
121
|
131
|
96
|
70
|
81
|
94
|
37
|
101
|
75
|
98,5
|
96,5
|
102
|
-
|
Nettowinst (verlies)
1 |
68
|
67
|
87
|
94
|
63
|
39
|
57
|
50
|
21
|
82
|
48,5
|
63
|
62
|
66
|
-
|
Nettomarge
|
4,55%
|
4,61%
|
5,78%
|
5,58%
|
3,89%
|
2,5%
|
3,68%
|
3,12%
|
1,35%
|
5,34%
|
3,27%
|
3,99%
|
3,97%
|
4,28%
|
-
|
WPA
2 |
0,4600
|
0,4500
|
0,5800
|
0,6300
|
0,4200
|
0,2600
|
0,3800
|
0,3400
|
0,1400
|
0,5600
|
0,3300
|
0,4233
|
0,4400
|
0,4567
|
0,3600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
15/02/22
|
3/05/22
|
4/08/22
|
1/11/22
|
15/02/23
|
3/05/23
|
3/08/23
|
1/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
645
|
451
|
1.090
|
772
|
606
|
294
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
38,3
|
Hefboom (schuld/ebitda)
|
-
|
1,148
x
|
0,6971
x
|
1,473
x
|
1,399
x
|
0,9847
x
|
0,4466
x
|
-
|
Free Cash Flow
1 |
-
|
174
|
252
|
67
|
335
|
228
|
322
|
373
|
ROE (netto-inkomsten/eigen vermogen)
|
8,61%
|
19,5%
|
11,4%
|
12,8%
|
8,87%
|
8,28%
|
8,32%
|
8,24%
|
ROA (netto-inkomsten/totale activa)
|
-
|
6,54%
|
4,22%
|
5,01%
|
3,59%
|
3,6%
|
4%
|
4,4%
|
Totale activa
1 |
-
|
566
|
5.732
|
5.647
|
5.848
|
6.626
|
6.566
|
6.838
|
Nettoactief per aandeel
2 |
-
|
13,90
|
15,60
|
17,30
|
19,00
|
20,90
|
23,00
|
25,10
|
Cashflow per aandeel
|
0,1900
|
1,930
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
70
|
63
|
85
|
105
|
105
|
107
|
109
|
Capex/omzet
|
-
|
1,38%
|
1,08%
|
1,33%
|
1,68%
|
1,71%
|
1,7%
|
1,68%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
15/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
19,88
USD Gemiddelde koersdoel
23,47
USD Spread / Gemiddelde doel +18,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,63% | 2,9 mld. | | -5,33% | 42,32 mld. | | -2,24% | 10,83 mld. | | -5,91% | 7,84 mld. | | -5,72% | 5,79 mld. | | +6,61% | 2,22 mld. | | +7,69% | 1,71 mld. | | +28,06% | 1,61 mld. | | +2,83% | 1,52 mld. | | +5,71% | 1,53 mld. |
Beveiliging & Bewaking
|