Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
270,7
USD
|
+0,20%
|
|
+0,71%
|
-6,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.260
|
9.268
|
11.470
|
12.145
|
15.245
|
14.271
|
-
|
-
|
Bedrijfswaarde
1 |
10.226
|
9.795
|
11.890
|
12.589
|
15.444
|
14.207
|
13.920
|
14.271
|
K/w-verhouding
|
13,6
x
|
14,9
x
|
14,4
x
|
13,6
x
|
15,4
x
|
14,1
x
|
13,5
x
|
12,6
x
|
Dividendrendement
|
2,33%
|
2,61%
|
2,39%
|
2,57%
|
-
|
2,78%
|
2,99%
|
3,07%
|
Marktkapitalisatie/omzet
|
2,48
x
|
2,58
x
|
2,7
x
|
2,7
x
|
3,22
x
|
2,98
x
|
2,86
x
|
2,7
x
|
Bedrijfswaarde/omzet
|
2,74
x
|
2,73
x
|
2,8
x
|
2,8
x
|
3,26
x
|
2,96
x
|
2,79
x
|
2,7
x
|
Bedrijfswaarde/EBITDA
|
9,8
x
|
9,9
x
|
9,68
x
|
9,63
x
|
11
x
|
9,84
x
|
9,06
x
|
8,68
x
|
Bedrijfswaarde/FCF
|
17,8
x
|
10,4
x
|
13,3
x
|
21,3
x
|
14,6
x
|
13,4
x
|
12,9
x
|
14,4
x
|
FCF Yield
|
5,63%
|
9,63%
|
7,54%
|
4,69%
|
6,86%
|
7,44%
|
7,74%
|
6,94%
|
Price to Book
|
-
|
2,4
x
|
2,74
x
|
2,71
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
54.846
|
54.215
|
53.535
|
53.155
|
52.780
|
52.719
|
-
|
-
|
Referentieprijs
2 |
168,8
|
171,0
|
214,2
|
228,5
|
288,8
|
270,7
|
270,7
|
270,7
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.730
|
3.592
|
4.252
|
4.493
|
4.730
|
4.794
|
4.987
|
5.292
|
EBITDA
1 |
1.043
|
989,7
|
1.228
|
1.307
|
1.410
|
1.444
|
1.537
|
1.645
|
Bedrijfsresultaat (EBIT)
1 |
950,7
|
893
|
1.124
|
1.207
|
1.310
|
1.358
|
1.430
|
1.525
|
Operationele Marge
|
25,49%
|
24,86%
|
26,42%
|
26,87%
|
27,7%
|
28,33%
|
28,67%
|
28,82%
|
Resultaat voor belastingen (EBT)
1 |
922,1
|
835,2
|
1.087
|
1.203
|
1.328
|
1.367
|
1.435
|
1.514
|
Nettowinst (verlies)
1 |
693,5
|
627
|
820,5
|
911,7
|
1.011
|
1.029
|
1.074
|
1.088
|
Nettomarge
|
18,59%
|
17,45%
|
19,3%
|
20,29%
|
21,38%
|
21,46%
|
21,55%
|
20,56%
|
WPA
2 |
12,41
|
11,44
|
14,92
|
16,82
|
18,76
|
19,17
|
20,09
|
21,40
|
Free Cash Flow
1 |
575,2
|
943
|
896,5
|
591
|
1.059
|
1.057
|
1.077
|
990
|
FCF-marge
|
15,42%
|
26,25%
|
21,08%
|
13,15%
|
22,39%
|
22,05%
|
21,6%
|
18,71%
|
Kasstroomconversie (ebitda)
|
55,14%
|
95,28%
|
72,99%
|
45,2%
|
75,14%
|
73,21%
|
70,09%
|
60,18%
|
Kasstroomconversie (nettowinst)
|
82,94%
|
150,4%
|
109,26%
|
64,82%
|
104,76%
|
102,75%
|
100,26%
|
90,99%
|
Dividend per aandeel
2 |
3,930
|
4,470
|
5,110
|
5,880
|
-
|
7,537
|
8,084
|
8,320
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
1.108
|
1.098
|
1.137
|
1.102
|
1.156
|
1.183
|
1.191
|
1.159
|
1.197
|
1.182
|
1.201
|
1.184
|
1.220
|
1.228
|
1.252
|
EBITDA
1 |
329,1
|
319,2
|
337,3
|
314,3
|
336,6
|
351
|
368,7
|
339,2
|
350,8
|
352,4
|
366,8
|
350,2
|
356,9
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
299,4
|
293,5
|
311,9
|
289,9
|
311,9
|
326,1
|
343,9
|
314,6
|
325,8
|
327,9
|
350
|
329
|
337,4
|
353,7
|
373,5
|
Operationele Marge
|
27,01%
|
26,74%
|
27,44%
|
26,29%
|
26,98%
|
27,57%
|
28,87%
|
27,14%
|
27,23%
|
27,73%
|
29,14%
|
27,77%
|
27,66%
|
28,81%
|
29,82%
|
Resultaat voor belastingen (EBT)
1 |
293,2
|
290,2
|
309,5
|
291,2
|
311,7
|
328,9
|
348,1
|
320,2
|
330,8
|
344,8
|
351
|
330,2
|
338,2
|
354,8
|
373,8
|
Nettowinst (verlies)
1 |
223,7
|
217,4
|
231,5
|
223,9
|
238,9
|
248,7
|
264
|
243,1
|
255,3
|
263,5
|
265,6
|
249,8
|
255,9
|
268,8
|
283,6
|
Nettomarge
|
20,18%
|
19,8%
|
20,37%
|
20,31%
|
20,67%
|
21,02%
|
22,16%
|
20,97%
|
21,34%
|
22,29%
|
22,11%
|
21,09%
|
20,98%
|
21,89%
|
22,65%
|
WPA
2 |
4,100
|
4,000
|
4,270
|
4,140
|
4,420
|
4,600
|
4,890
|
4,510
|
4,750
|
4,910
|
4,936
|
4,646
|
4,731
|
5,005
|
5,230
|
Dividend per aandeel
2 |
1,420
|
1,420
|
1,420
|
1,420
|
1,620
|
1,620
|
1,620
|
-
|
-
|
-
|
1,860
|
1,860
|
2,010
|
-
|
-
|
Datum van publicatie
|
3/02/22
|
21/04/22
|
21/07/22
|
20/10/22
|
2/02/23
|
20/04/23
|
20/07/23
|
19/10/23
|
8/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
965
|
527
|
420
|
444
|
199
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
64
|
351
|
-
|
Hefboom (schuld/ebitda)
|
0,9254
x
|
0,5327
x
|
0,3422
x
|
0,3395
x
|
0,141
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
575
|
943
|
897
|
591
|
1.059
|
1.057
|
1.077
|
990
|
ROE (netto-inkomsten/eigen vermogen)
|
21,3%
|
17,3%
|
20,5%
|
21%
|
21,2%
|
19,2%
|
19,2%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
12,5%
|
10,2%
|
12,3%
|
13,3%
|
13,9%
|
15,5%
|
15,6%
|
15,4%
|
Totale activa
1 |
5.535
|
6.125
|
6.659
|
6.866
|
7.259
|
6.638
|
6.887
|
7.065
|
Nettoactief per aandeel
|
-
|
71,10
|
78,30
|
84,20
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
12,10
|
18,40
|
17,60
|
12,50
|
21,40
|
22,60
|
23,00
|
-
|
Capex
1 |
99,4
|
65,6
|
70,1
|
84,2
|
95
|
104
|
106
|
126
|
Capex/omzet
|
2,66%
|
1,83%
|
1,65%
|
1,87%
|
2,01%
|
2,16%
|
2,14%
|
2,38%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
270,7
USD Gemiddelde koersdoel
288,1
USD Spread / Gemiddelde doel +6,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,28% | 14,27 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,72 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|