Beurs gesloten -
London S.E.
17:30:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
227
EUR
|
-0,97%
|
|
-0,29%
|
+24,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.403
|
63.334
|
95.626
|
72.565
|
101.953
|
126.945
|
-
|
-
|
Bedrijfswaarde
1 |
54.195
|
66.895
|
102.753
|
76.126
|
111.320
|
134.548
|
131.942
|
129.785
|
K/w-verhouding
|
21,1
x
|
31
x
|
29,9
x
|
21,3
x
|
25,7
x
|
28,5
x
|
25,3
x
|
22,5
x
|
Dividendrendement
|
2,79%
|
2,2%
|
1,68%
|
2,41%
|
1,93%
|
1,64%
|
1,8%
|
1,96%
|
Marktkapitalisatie/omzet
|
1,86
x
|
2,52
x
|
3,31
x
|
2,12
x
|
2,84
x
|
3,36
x
|
3,12
x
|
2,89
x
|
Bedrijfswaarde/omzet
|
2
x
|
2,66
x
|
3,55
x
|
2,23
x
|
3,1
x
|
3,56
x
|
3,24
x
|
2,96
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
13,6
x
|
17,2
x
|
10,8
x
|
15
x
|
17,1
x
|
15,1
x
|
13,6
x
|
Bedrijfswaarde/FCF
|
15,6
x
|
18,2
x
|
36,7
x
|
22,9
x
|
24,2
x
|
30,7
x
|
27
x
|
24,1
x
|
FCF Yield
|
6,41%
|
5,49%
|
2,72%
|
4,37%
|
4,13%
|
3,25%
|
3,7%
|
4,15%
|
Price to Book
|
2,36
x
|
3,18
x
|
3,93
x
|
3
x
|
3,89
x
|
4,43
x
|
4,03
x
|
3,64
x
|
Aantal aandelen (in duizenden)
|
550.856
|
535.371
|
554.483
|
555.118
|
560.858
|
559.599
|
-
|
-
|
Referentieprijs
2 |
91,50
|
118,3
|
172,5
|
130,7
|
181,8
|
226,8
|
226,8
|
226,8
|
Datum van publicatie
|
20/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.158
|
25.159
|
28.905
|
34.176
|
35.902
|
37.797
|
40.722
|
43.868
|
EBITDA
1 |
5.240
|
4.929
|
5.991
|
7.075
|
7.442
|
7.871
|
8.716
|
9.578
|
Bedrijfsresultaat (EBIT)
1 |
4.238
|
3.926
|
4.987
|
6.017
|
6.412
|
6.777
|
7.572
|
8.431
|
Operationele Marge
|
15,6%
|
15,6%
|
17,25%
|
17,61%
|
17,86%
|
17,93%
|
18,59%
|
19,22%
|
Resultaat voor belastingen (EBT)
1 |
3.138
|
2.810
|
4.155
|
4.718
|
5.403
|
5.916
|
6.694
|
7.589
|
Nettowinst (verlies)
1 |
2.413
|
2.126
|
3.204
|
3.477
|
4.033
|
4.514
|
5.092
|
5.773
|
Nettomarge
|
8,89%
|
8,45%
|
11,08%
|
10,17%
|
11,23%
|
11,94%
|
12,5%
|
13,16%
|
WPA
2 |
4,330
|
3,810
|
5,761
|
6,150
|
7,070
|
7,962
|
8,982
|
10,07
|
Free Cash Flow
1 |
3.476
|
3.673
|
2.799
|
3.330
|
4.594
|
4.379
|
4.878
|
5.387
|
FCF-marge
|
12,8%
|
14,6%
|
9,68%
|
9,74%
|
12,8%
|
11,59%
|
11,98%
|
12,28%
|
Kasstroomconversie (ebitda)
|
66,34%
|
74,52%
|
46,72%
|
47,07%
|
61,73%
|
55,64%
|
55,97%
|
56,25%
|
Kasstroomconversie (nettowinst)
|
144,05%
|
172,77%
|
87,36%
|
95,77%
|
113,91%
|
97,01%
|
95,8%
|
93,32%
|
Dividend per aandeel
2 |
2,550
|
2,600
|
2,900
|
3,150
|
3,500
|
3,732
|
4,085
|
4,441
|
Datum van publicatie
|
20/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 S1
|
---|
Omzet
1 |
13.956
|
11.575
|
13.584
|
13.774
|
7.221
|
7.910
|
15.131
|
7.566
|
8.511
|
16.077
|
8.779
|
9.320
|
18.099
|
8.493
|
9.140
|
17.633
|
8.789
|
9.480
|
18.269
|
8.606
|
9.447
|
18.192
|
9.104
|
9.916
|
20.013
|
19.610
|
EBITDA
|
-
|
2.068
|
2.861
|
2.849
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3.756
|
-
|
-
|
3.689
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.278
|
1.576
|
2.350
|
2.362
|
-
|
-
|
2.625
|
-
|
-
|
2.782
|
-
|
-
|
3.235
|
-
|
-
|
3.174
|
-
|
-
|
3.238
|
-
|
-
|
3.221
|
-
|
-
|
3.658
|
3.531
|
Operationele Marge
|
16,32%
|
13,62%
|
17,3%
|
17,15%
|
-
|
-
|
17,35%
|
-
|
-
|
17,3%
|
-
|
-
|
17,87%
|
-
|
-
|
18%
|
-
|
-
|
17,72%
|
-
|
-
|
17,71%
|
-
|
-
|
18,28%
|
18%
|
Resultaat voor belastingen (EBT)
|
1.853
|
1.028
|
1.782
|
2.018
|
-
|
-
|
2.137
|
-
|
-
|
2.084
|
-
|
-
|
2.634
|
-
|
-
|
2.745
|
-
|
-
|
2.658
|
-
|
-
|
2.768
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.420
|
775
|
1.351
|
1.556
|
-
|
-
|
1.648
|
-
|
-
|
1.519
|
-
|
-
|
1.958
|
-
|
-
|
2.023
|
-
|
-
|
2.010
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
10,17%
|
6,7%
|
9,95%
|
11,3%
|
-
|
-
|
10,89%
|
-
|
-
|
9,45%
|
-
|
-
|
10,82%
|
-
|
-
|
11,47%
|
-
|
-
|
11%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
2,500
|
1,402
|
2,408
|
2,803
|
-
|
-
|
2,958
|
-
|
-
|
-
|
-
|
-
|
3,460
|
-
|
-
|
3,570
|
-
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
-
|
4,560
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
29/07/20
|
11/02/21
|
30/07/21
|
27/10/21
|
17/02/22
|
17/02/22
|
27/04/22
|
28/07/22
|
28/07/22
|
27/10/22
|
16/02/23
|
16/02/23
|
27/04/23
|
27/07/23
|
27/07/23
|
26/10/23
|
15/02/24
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.792
|
3.561
|
7.127
|
3.561
|
9.367
|
7.603
|
4.997
|
2.840
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7237
x
|
0,7225
x
|
1,19
x
|
0,5033
x
|
1,259
x
|
0,9659
x
|
0,5733
x
|
0,2965
x
|
Free Cash Flow
1 |
3.476
|
3.673
|
2.799
|
3.330
|
4.594
|
4.379
|
4.878
|
5.387
|
ROE (netto-inkomsten/eigen vermogen)
|
13,9%
|
10,1%
|
14,2%
|
13,9%
|
15,5%
|
17,2%
|
17,7%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
6,72%
|
4,5%
|
6,16%
|
6,16%
|
6,88%
|
7,74%
|
8,35%
|
8,77%
|
Totale activa
1 |
35.895
|
47.242
|
52.015
|
56.458
|
58.634
|
58.288
|
60.983
|
65.823
|
Nettoactief per aandeel
2 |
38,70
|
37,20
|
43,90
|
43,60
|
46,80
|
51,20
|
56,30
|
62,30
|
Cashflow per aandeel
2 |
7,680
|
7,950
|
6,400
|
7,700
|
10,40
|
10,10
|
10,80
|
12,30
|
Capex
1 |
806
|
762
|
876
|
1.024
|
1.313
|
1.354
|
1.417
|
1.467
|
Capex/omzet
|
2,97%
|
3,03%
|
3,03%
|
3%
|
3,66%
|
3,58%
|
3,48%
|
3,34%
|
Datum van publicatie
|
20/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
226,8
EUR Gemiddelde koersdoel
215,6
EUR Spread / Gemiddelde doel -4,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,66% | 148 mld. | | +10,94% | 61,76 mld. | | +3,10% | 39,35 mld. | | +82,55% | 32,82 mld. | | +2,55% | 30,14 mld. | | -17,58% | 29,17 mld. | | +4,68% | 27,83 mld. | | +10,05% | 27,62 mld. | | +22,84% | 25,67 mld. |
Elektrische componenten & apparatuur - Andere
|