Beurs gesloten -
Euronext Amsterdam
17:35:06 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,02
EUR
|
-11,28%
|
|
-11,84%
|
-17,48%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.508
|
4.369
|
5.091
|
3.929
|
3.830
|
3.160
|
-
|
-
|
Bedrijfswaarde
1 |
4.126
|
5.644
|
6.247
|
5.285
|
4.901
|
4.094
|
3.858
|
3.574
|
K/w-verhouding
|
13,5
x
|
13,8
x
|
13,2
x
|
7,65
x
|
19,1
x
|
11,4
x
|
8,88
x
|
8,12
x
|
Dividendrendement
|
4,85%
|
4,05%
|
3,56%
|
4,78%
|
5,11%
|
6,56%
|
6,93%
|
7,84%
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,67
x
|
0,74
x
|
0,52
x
|
0,57
x
|
0,49
x
|
0,48
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
0,66
x
|
0,87
x
|
0,91
x
|
0,7
x
|
0,73
x
|
0,63
x
|
0,58
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
4,41
x
|
6,22
x
|
6,34
x
|
5,54
x
|
5,67
x
|
4,86
x
|
4,23
x
|
3,69
x
|
Bedrijfswaarde/FCF
|
7,8
x
|
6,91
x
|
10,2
x
|
11,9
x
|
8,36
x
|
9,59
x
|
7,98
x
|
7,01
x
|
FCF Yield
|
12,8%
|
14,5%
|
9,83%
|
8,42%
|
12%
|
10,4%
|
12,5%
|
14,3%
|
Price to Book
|
1,63
x
|
1,87
x
|
2,09
x
|
1,35
x
|
1,36
x
|
1,07
x
|
1,02
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
125.925
|
126.539
|
124.831
|
125.222
|
126.304
|
126.315
|
-
|
-
|
Referentieprijs
2 |
27,86
|
34,53
|
40,78
|
31,38
|
30,32
|
25,02
|
25,02
|
25,02
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.247
|
6.502
|
6.860
|
7.514
|
6.704
|
6.468
|
6.603
|
6.773
|
EBITDA
1 |
936
|
907
|
985
|
954
|
864
|
843
|
911,1
|
969,5
|
Bedrijfsresultaat (EBIT)
1 |
648
|
695
|
795
|
762
|
670
|
674,9
|
742,2
|
782,4
|
Operationele Marge
|
10,37%
|
10,69%
|
11,59%
|
10,14%
|
9,99%
|
10,43%
|
11,24%
|
11,55%
|
Resultaat voor belastingen (EBT)
1 |
360
|
362
|
490
|
678
|
268
|
363,6
|
491,3
|
532,1
|
Nettowinst (verlies)
1 |
262
|
325
|
397
|
523
|
203
|
284,9
|
360,7
|
405,8
|
Nettomarge
|
4,19%
|
5%
|
5,79%
|
6,96%
|
3,03%
|
4,41%
|
5,46%
|
5,99%
|
WPA
2 |
2,060
|
2,510
|
3,090
|
4,100
|
1,590
|
2,191
|
2,818
|
3,083
|
Free Cash Flow
1 |
529
|
817
|
614
|
445
|
586
|
426,8
|
483,6
|
510,2
|
FCF-marge
|
8,47%
|
12,57%
|
8,95%
|
5,92%
|
8,74%
|
6,6%
|
7,32%
|
7,53%
|
Kasstroomconversie (ebitda)
|
56,52%
|
90,08%
|
62,34%
|
46,65%
|
67,82%
|
50,63%
|
53,08%
|
52,63%
|
Kasstroomconversie (nettowinst)
|
201,91%
|
251,38%
|
154,66%
|
85,09%
|
288,67%
|
149,78%
|
134,07%
|
125,72%
|
Dividend per aandeel
2 |
1,350
|
1,400
|
1,450
|
1,500
|
1,550
|
1,642
|
1,733
|
1,961
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
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 |
1.643
|
2.008
|
1.788
|
1.836
|
1.912
|
1.978
|
1.678
|
1.644
|
1.649
|
1.734
|
1.468
|
1.562
|
1.602
|
1.756
|
-
|
EBITDA
1 |
230
|
310
|
232
|
219
|
245
|
259
|
198
|
183
|
-
|
-
|
172
|
114,8
|
189,7
|
371,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
182
|
265
|
187
|
174
|
199
|
202
|
149
|
136
|
177
|
209
|
122
|
138,4
|
170,5
|
237,7
|
-
|
Operationele Marge
|
11,08%
|
13,2%
|
10,46%
|
9,48%
|
10,41%
|
10,21%
|
8,88%
|
8,27%
|
10,73%
|
12,05%
|
8,31%
|
8,86%
|
10,64%
|
13,53%
|
-
|
Resultaat voor belastingen (EBT)
1 |
114
|
202
|
109
|
316
|
144
|
108
|
31
|
57
|
109
|
71
|
48
|
53,58
|
122
|
151,1
|
-
|
Nettowinst (verlies)
1 |
90
|
167
|
87
|
246
|
107
|
84
|
28
|
41
|
83
|
56
|
44
|
30,29
|
86,49
|
109,8
|
-
|
Nettomarge
|
5,48%
|
8,32%
|
4,87%
|
13,4%
|
5,6%
|
4,25%
|
1,67%
|
2,49%
|
5,03%
|
3,23%
|
3%
|
1,94%
|
5,4%
|
6,25%
|
-
|
WPA
2 |
0,7200
|
1,300
|
0,6900
|
1,930
|
0,8600
|
0,6600
|
0,2000
|
0,3200
|
0,6400
|
0,4400
|
0,2318
|
0,2377
|
0,6798
|
0,8631
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,600
|
-
|
Datum van publicatie
|
29/10/21
|
28/01/22
|
29/04/22
|
29/07/22
|
28/10/22
|
27/01/23
|
3/05/23
|
28/07/23
|
27/10/23
|
26/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
618
|
1.275
|
1.156
|
1.356
|
1.071
|
933
|
698
|
414
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6603
x
|
1,406
x
|
1,174
x
|
1,421
x
|
1,24
x
|
1,107
x
|
0,7659
x
|
0,4271
x
|
Free Cash Flow
1 |
529
|
817
|
614
|
445
|
586
|
427
|
484
|
510
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
21,6%
|
22,7%
|
19,4%
|
7,08%
|
10,6%
|
13,6%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
5,77%
|
6,5%
|
6,63%
|
6,32%
|
2,49%
|
4,05%
|
4,63%
|
-
|
Totale activa
1 |
4.544
|
5.000
|
5.990
|
8.271
|
8.146
|
7.039
|
7.791
|
-
|
Nettoactief per aandeel
2 |
17,10
|
18,50
|
19,50
|
23,30
|
22,30
|
23,40
|
24,40
|
26,00
|
Cashflow per aandeel
2 |
4,690
|
6,870
|
5,470
|
2,950
|
5,470
|
4,370
|
4,920
|
5,130
|
Capex
1 |
70
|
75
|
91
|
-
|
110
|
122
|
123
|
129
|
Capex/omzet
|
1,12%
|
1,15%
|
1,33%
|
-
|
1,64%
|
1,88%
|
1,86%
|
1,9%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,02
EUR Gemiddelde koersdoel
34,58
EUR Spread / Gemiddelde doel +38,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,48% | 3,37 mld. | | +23,11% | 7,69 mld. | | -3,11% | 1,7 mld. | | +9,85% | 1,16 mld. | | +2,05% | 581 mln. | | -46,56% | 466 mln. | | +4,90% | 415 mln. | | -25,83% | 401 mln. | | -33,75% | 352 mln. | | -1,16% | 340 mln. |
Verlichtingsarmaturen
|