Geschatte realtime
Tradegate
12:19:17 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
80,47
EUR
|
-1,00%
|
|
-4,19%
|
-10,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.184
|
28.568
|
30.443
|
11.113
|
15.040
|
13.414
|
-
|
-
|
Bedrijfswaarde
1 |
28.403
|
31.434
|
36.896
|
18.174
|
21.766
|
19.479
|
19.091
|
18.998
|
K/w-verhouding
|
26,1
x
|
22,9
x
|
18,4
x
|
11,1
x
|
-47,4
x
|
41
x
|
16,3
x
|
13,7
x
|
Dividendrendement
|
1,63%
|
1,56%
|
1,6%
|
4,23%
|
3,28%
|
3,76%
|
3,86%
|
4,11%
|
Marktkapitalisatie/omzet
|
1,74
x
|
1,97
x
|
1,95
x
|
0,66
x
|
0,95
x
|
0,87
x
|
0,84
x
|
0,8
x
|
Bedrijfswaarde/omzet
|
1,97
x
|
2,16
x
|
2,36
x
|
1,07
x
|
1,38
x
|
1,26
x
|
1,2
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
11,6
x
|
13,4
x
|
10,1
x
|
19,1
x
|
11,9
x
|
9,88
x
|
8,78
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
18,8
x
|
256
x
|
-9,13
x
|
25,5
x
|
28,2
x
|
18,9
x
|
19,8
x
|
FCF Yield
|
3,81%
|
5,33%
|
0,39%
|
-10,9%
|
3,92%
|
3,54%
|
5,3%
|
5,05%
|
Price to Book
|
2,73
x
|
2,51
x
|
2,56
x
|
1,16
x
|
-
|
1,43
x
|
1,38
x
|
1,34
x
|
Aantal aandelen (in duizenden)
|
152.012
|
160.223
|
163.033
|
147.942
|
153.311
|
153.879
|
-
|
-
|
Referentieprijs
2 |
165,7
|
178,3
|
186,7
|
75,12
|
98,10
|
87,17
|
87,17
|
87,17
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
1/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.442
|
14.535
|
15.617
|
16.947
|
15.781
|
15.467
|
15.962
|
16.684
|
EBITDA
1 |
2.504
|
2.704
|
2.754
|
1.794
|
1.138
|
1.639
|
1.931
|
2.165
|
Bedrijfsresultaat (EBIT)
1 |
1.944
|
2.126
|
2.177
|
1.222
|
908,2
|
1.355
|
1.618
|
1.775
|
Operationele Marge
|
13,46%
|
14,62%
|
13,94%
|
7,21%
|
5,75%
|
8,76%
|
10,14%
|
10,64%
|
Resultaat voor belastingen (EBT)
1 |
1.130
|
1.267
|
1.641
|
37,9
|
-375,7
|
347,5
|
923,1
|
1.166
|
Nettowinst (verlies)
1 |
955,8
|
1.210
|
1.689
|
1.062
|
-310,5
|
321,5
|
798,7
|
949,1
|
Nettomarge
|
6,62%
|
8,33%
|
10,82%
|
6,27%
|
-1,97%
|
2,08%
|
5%
|
5,69%
|
WPA
2 |
6,350
|
7,770
|
10,16
|
6,760
|
-2,070
|
2,125
|
5,360
|
6,349
|
Free Cash Flow
1 |
1.081
|
1.674
|
144
|
-1.990
|
852,6
|
689,9
|
1.012
|
959
|
FCF-marge
|
7,49%
|
11,52%
|
0,92%
|
-11,74%
|
5,4%
|
4,46%
|
6,34%
|
5,75%
|
Kasstroomconversie (ebitda)
|
43,17%
|
61,92%
|
5,23%
|
-
|
74,91%
|
42,1%
|
52,39%
|
44,3%
|
Kasstroomconversie (nettowinst)
|
113,1%
|
138,3%
|
8,52%
|
-
|
-
|
214,58%
|
126,68%
|
101,04%
|
Dividend per aandeel
2 |
2,700
|
2,780
|
2,980
|
3,180
|
3,220
|
3,276
|
3,363
|
3,580
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
1/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
4.068
|
4.448
|
4.393
|
4.120
|
3.987
|
3.932
|
4.159
|
3.954
|
3.736
|
3.870
|
4.008
|
3.838
|
3.680
|
3.908
|
4.081
|
EBITDA
1 |
512,6
|
656,5
|
547,3
|
395,1
|
195,1
|
265,7
|
336
|
479
|
350,3
|
342,6
|
421,1
|
444,8
|
431,1
|
523
|
541
|
Bedrijfsresultaat (EBIT)
1 |
366,1
|
512,8
|
403,9
|
257,1
|
48
|
104,5
|
171,6
|
327,9
|
304,2
|
291,2
|
347,7
|
361,4
|
359,7
|
366,6
|
425,2
|
Operationele Marge
|
9%
|
11,53%
|
9,19%
|
6,24%
|
1,2%
|
2,66%
|
4,13%
|
8,29%
|
8,14%
|
7,53%
|
8,68%
|
9,42%
|
9,77%
|
9,38%
|
10,42%
|
Resultaat voor belastingen (EBT)
1 |
160,9
|
178,5
|
15,9
|
-4,3
|
-152,2
|
-164,1
|
-75,8
|
-57
|
-78,8
|
48,3
|
91,5
|
108,5
|
108
|
210,7
|
264,4
|
Nettowinst (verlies)
1 |
328,2
|
175,3
|
87,6
|
844,6
|
-45
|
-187,8
|
177
|
4,7
|
-304,4
|
19,5
|
62,5
|
74
|
174,5
|
164,4
|
199,7
|
Nettomarge
|
8,07%
|
3,94%
|
1,99%
|
20,5%
|
-1,13%
|
-4,78%
|
4,26%
|
0,12%
|
-8,15%
|
0,5%
|
1,56%
|
1,93%
|
4,74%
|
4,21%
|
4,89%
|
WPA
2 |
1,990
|
1,060
|
0,5700
|
5,500
|
-0,3500
|
-1,260
|
1,180
|
0,0300
|
-2,030
|
0,1300
|
0,4150
|
0,4900
|
1,150
|
1,123
|
1,408
|
Dividend per aandeel
2 |
0,7900
|
0,7900
|
0,7900
|
0,8000
|
0,8000
|
0,8000
|
0,8000
|
0,8100
|
0,8100
|
0,8100
|
0,8096
|
0,8396
|
0,8396
|
0,8396
|
0,8396
|
Datum van publicatie
|
1/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
4/05/23
|
1/08/23
|
27/10/23
|
1/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.219
|
2.866
|
6.452
|
7.060
|
6.726
|
6.065
|
5.677
|
5.585
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,286
x
|
1,06
x
|
2,343
x
|
3,935
x
|
5,91
x
|
3,701
x
|
2,94
x
|
2,58
x
|
Free Cash Flow
1 |
1.081
|
1.674
|
144
|
-1.990
|
853
|
690
|
1.012
|
959
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
12%
|
15,3%
|
-
|
2,33%
|
6,96%
|
9,55%
|
11,9%
|
ROA (netto-inkomsten/totale activa)
|
4,78%
|
5,48%
|
6,68%
|
-
|
0,9%
|
2,48%
|
3,67%
|
4,1%
|
Totale activa
1 |
20.002
|
22.081
|
25.288
|
-
|
-34.519
|
12.988
|
21.776
|
23.131
|
Nettoactief per aandeel
2 |
60,70
|
71,00
|
73,00
|
65,00
|
-
|
60,90
|
63,00
|
64,90
|
Cashflow per aandeel
2 |
10,00
|
13,00
|
4,020
|
-8,820
|
7,960
|
7,340
|
9,400
|
10,10
|
Capex
1 |
425
|
348
|
519
|
530
|
339
|
438
|
485
|
513
|
Capex/omzet
|
2,94%
|
2,39%
|
3,32%
|
3,13%
|
2,15%
|
2,83%
|
3,04%
|
3,07%
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
1/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Laatste slotkoers
87,17
USD Gemiddelde koersdoel
93,58
USD Spread / Gemiddelde doel +7,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,83% | 88,33 mld. | | +18,53% | 70,19 mld. | | +24,49% | 38,84 mld. | | +26,97% | 35,2 mld. | | +9,72% | 27,82 mld. | | +11,60% | 27,49 mld. | | +4,67% | 27,13 mld. | | +21,94% | 25,78 mld. | | +6,82% | 23,89 mld. |
Industriële machines & uitrusting - Andere
|