Geschatte realtime
Tradegate
13:00:06 29-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
97,28
EUR
|
+0,23%
|
|
-0,14%
|
+27,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.850
|
107.863
|
129.019
|
148.530
|
120.714
|
140.061
|
-
|
-
|
Bedrijfswaarde
1 |
164.120
|
130.884
|
152.648
|
174.224
|
157.954
|
174.630
|
171.982
|
169.586
|
K/w-verhouding
|
23,4
x
|
-27,6
x
|
33,6
x
|
28,8
x
|
37,7
x
|
24,5
x
|
21,5
x
|
18,8
x
|
Dividendrendement
|
1,96%
|
3,02%
|
2,33%
|
2,14%
|
-
|
2,31%
|
2,51%
|
2,72%
|
Marktkapitalisatie/omzet
|
1,66
x
|
1,7
x
|
2
x
|
2,21
x
|
1,75
x
|
1,77
x
|
1,67
x
|
1,58
x
|
Bedrijfswaarde/omzet
|
2,13
x
|
2,06
x
|
2,37
x
|
2,6
x
|
2,29
x
|
2,21
x
|
2,05
x
|
1,91
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
12,8
x
|
12,9
x
|
14,6
x
|
12,1
x
|
13,8
x
|
12,8
x
|
11,7
x
|
Bedrijfswaarde/FCF
|
24,8
x
|
51,5
x
|
30,5
x
|
35,7
x
|
28,9
x
|
30,5
x
|
24,9
x
|
20,4
x
|
FCF Yield
|
4,04%
|
1,94%
|
3,28%
|
2,8%
|
3,46%
|
3,28%
|
4,02%
|
4,91%
|
Price to Book
|
3,07
x
|
1,51
x
|
1,76
x
|
2,04
x
|
-
|
2,22
x
|
2,11
x
|
2,02
x
|
Aantal aandelen (in duizenden)
|
853.698
|
1.508.369
|
1.499.176
|
1.471.758
|
1.434.680
|
1.327.345
|
-
|
-
|
Referentieprijs
2 |
149,8
|
71,51
|
86,06
|
100,9
|
84,14
|
105,5
|
105,5
|
105,5
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
77.046
|
63.437
|
64.388
|
67.074
|
68.920
|
78.954
|
83.709
|
88.645
|
EBITDA
1 |
14.291
|
10.204
|
11.820
|
11.931
|
13.106
|
12.634
|
13.459
|
14.484
|
Bedrijfsresultaat (EBIT)
1 |
10.508
|
5.796
|
7.263
|
7.823
|
8.895
|
9.702
|
10.960
|
12.086
|
Operationele Marge
|
13,64%
|
9,14%
|
11,28%
|
11,66%
|
12,91%
|
12,29%
|
13,09%
|
13,63%
|
Resultaat voor belastingen (EBT)
1 |
8.243
|
-2.353
|
4.931
|
6.027
|
3.836
|
7.319
|
8.415
|
9.254
|
Nettowinst (verlies)
1 |
5.537
|
-3.519
|
3.864
|
5.197
|
3.195
|
5.989
|
6.715
|
7.464
|
Nettomarge
|
7,19%
|
-5,55%
|
6%
|
7,75%
|
4,64%
|
7,59%
|
8,02%
|
8,42%
|
WPA
2 |
6,410
|
-2,590
|
2,560
|
3,500
|
2,230
|
4,312
|
4,918
|
5,601
|
Free Cash Flow
1 |
6.627
|
2.539
|
5.008
|
4.880
|
5.468
|
5.734
|
6.908
|
8.320
|
FCF-marge
|
8,6%
|
4%
|
7,78%
|
7,28%
|
7,93%
|
7,26%
|
8,25%
|
9,39%
|
Kasstroomconversie (ebitda)
|
46,37%
|
24,88%
|
42,37%
|
40,9%
|
41,72%
|
45,39%
|
51,33%
|
57,44%
|
Kasstroomconversie (nettowinst)
|
119,69%
|
-
|
129,61%
|
93,9%
|
171,14%
|
95,75%
|
102,87%
|
111,47%
|
Dividend per aandeel
2 |
2,940
|
2,160
|
2,005
|
2,160
|
-
|
2,441
|
2,645
|
2,868
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
17.044
|
15.716
|
16.314
|
16.951
|
18.093
|
17.214
|
18.315
|
13.464
|
19.927
|
19.305
|
19.263
|
19.844
|
20.745
|
20.266
|
20.490
|
EBITDA
1 |
3.005
|
2.912
|
2.881
|
3.033
|
3.105
|
3.152
|
3.252
|
3.302
|
3.330
|
3.351
|
3.017
|
3.144
|
3.298
|
3.237
|
3.229
|
Bedrijfsresultaat (EBIT)
1 |
1.861
|
1.898
|
1.882
|
1.986
|
2.057
|
2.118
|
2.208
|
2.228
|
2.271
|
2.292
|
2.336
|
2.484
|
2.611
|
2.584
|
2.691
|
Operationele Marge
|
10,92%
|
12,08%
|
11,54%
|
11,72%
|
11,37%
|
12,3%
|
12,06%
|
16,55%
|
11,4%
|
11,87%
|
12,12%
|
12,52%
|
12,59%
|
12,75%
|
13,13%
|
Resultaat voor belastingen (EBT)
1 |
867
|
1.242
|
1.498
|
1.637
|
1.650
|
1.781
|
1.572
|
-1.322
|
1.735
|
1.851
|
1.753
|
1.783
|
1.945
|
2.003
|
2.122
|
Nettowinst (verlies)
1 |
686
|
1.084
|
1.304
|
1.387
|
1.422
|
1.426
|
1.327
|
-984
|
1.426
|
1.709
|
1.384
|
1.396
|
1.405
|
1.549
|
1.712
|
Nettomarge
|
4,02%
|
6,9%
|
7,99%
|
8,18%
|
7,86%
|
8,28%
|
7,25%
|
-7,31%
|
7,16%
|
8,85%
|
7,19%
|
7,04%
|
6,77%
|
7,64%
|
8,36%
|
WPA
2 |
0,4600
|
0,7200
|
0,8800
|
0,9400
|
0,9600
|
0,9700
|
0,9100
|
-0,6800
|
1,050
|
1,280
|
1,025
|
1,045
|
1,051
|
1,118
|
1,233
|
Dividend per aandeel
2 |
0,5100
|
0,5100
|
1,100
|
0,5500
|
-
|
0,5500
|
-
|
-
|
-
|
0,5900
|
0,6198
|
0,6198
|
0,6178
|
0,6297
|
0,6702
|
Datum van publicatie
|
25/01/22
|
26/04/22
|
26/07/22
|
25/10/22
|
24/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
23/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
36.270
|
23.021
|
23.629
|
25.694
|
37.240
|
34.568
|
31.921
|
29.525
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,538
x
|
2,256
x
|
1,999
x
|
2,154
x
|
2,841
x
|
2,736
x
|
2,372
x
|
2,038
x
|
Free Cash Flow
1 |
6.627
|
2.539
|
5.008
|
4.880
|
5.468
|
5.734
|
6.908
|
8.320
|
ROE (netto-inkomsten/eigen vermogen)
|
17,8%
|
7,26%
|
5,32%
|
7,13%
|
11%
|
12%
|
12,5%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
5,21%
|
2,74%
|
2,39%
|
3,25%
|
1,99%
|
4,11%
|
4,42%
|
4,67%
|
Totale activa
1 |
106.274
|
-128.346
|
161.775
|
160.134
|
160.367
|
145.720
|
151.982
|
159.978
|
Nettoactief per aandeel
2 |
48,90
|
47,50
|
49,00
|
49,50
|
-
|
47,40
|
50,10
|
52,30
|
Cashflow per aandeel
2 |
10,30
|
3,190
|
4,730
|
4,820
|
5,490
|
6,940
|
7,750
|
8,160
|
Capex
1 |
2.256
|
1.795
|
2.134
|
2.288
|
2.415
|
2.537
|
2.650
|
2.603
|
Capex/omzet
|
2,93%
|
2,83%
|
3,31%
|
3,41%
|
3,5%
|
3,21%
|
3,17%
|
2,94%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
105,5
USD Gemiddelde koersdoel
107,1
USD Spread / Gemiddelde doel +1,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,51% | 81,45 mld. | | -2,70% | 67,41 mld. | | +22,56% | 52,75 mld. | | +47,93% | 48,2 mld. | | +3,92% | 41,52 mld. | | +80,16% | 40,35 mld. | | +78,75% | 24,73 mld. | | +11,56% | 21,75 mld. | | +91,77% | 14,95 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|