Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
164,7
USD
|
+0,18%
|
|
-2,12%
|
+15,67%
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
57.013
|
92.698
|
102.159
|
81.364
|
67.167
|
76.059
|
-
|
-
|
Bedrijfswaarde
1 |
65.935
|
96.867
|
109.968
|
95.274
|
79.400
|
87.957
|
87.973
|
87.160
|
K/w-verhouding
|
17,7
x
|
21,4
x
|
15,1
x
|
29,6
x
|
16,3
x
|
17,6
x
|
15,8
x
|
14,7
x
|
Dividendrendement
|
2,33%
|
1,46%
|
1,59%
|
2,34%
|
3,01%
|
2,7%
|
2,79%
|
2,93%
|
Marktkapitalisatie/omzet
|
0,73
x
|
0,99
x
|
0,96
x
|
0,75
x
|
0,63
x
|
0,71
x
|
0,68
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
0,84
x
|
1,04
x
|
1,04
x
|
0,87
x
|
0,74
x
|
0,82
x
|
0,79
x
|
0,75
x
|
Bedrijfswaarde/EBITDA
|
9,4
x
|
10,8
x
|
9,19
x
|
14,4
x
|
9,23
x
|
10
x
|
9,41
x
|
8,81
x
|
Bedrijfswaarde/FCF
|
16,1
x
|
12,3
x
|
21,6
x
|
-63,1
x
|
20,8
x
|
23,5
x
|
23
x
|
20,7
x
|
FCF Yield
|
6,2%
|
8,13%
|
4,62%
|
-1,58%
|
4,8%
|
4,25%
|
4,35%
|
4,82%
|
Price to Book
|
4,9
x
|
6,48
x
|
7,83
x
|
7,24
x
|
5
x
|
5,18
x
|
4,73
x
|
4,61
x
|
Aantal aandelen (in duizenden)
|
506.737
|
500.773
|
479.124
|
460.310
|
461.662
|
461.690
|
-
|
-
|
Referentieprijs
2 |
112,5
|
185,1
|
213,2
|
176,8
|
145,5
|
164,7
|
164,7
|
164,7
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
78.112
|
93.561
|
106.005
|
109.120
|
107.412
|
107.394
|
111.273
|
115.888
|
EBITDA
1 |
7.015
|
9.008
|
11.970
|
6.596
|
8.600
|
8.768
|
9.345
|
9.897
|
Bedrijfsresultaat (EBIT)
1 |
4.658
|
6.523
|
9.328
|
3.896
|
5.707
|
6.021
|
6.551
|
6.994
|
Operationele Marge
|
5,96%
|
6,97%
|
8,8%
|
3,57%
|
5,31%
|
5,61%
|
5,89%
|
6,04%
|
Resultaat voor belastingen (EBT)
1 |
4.190
|
5.546
|
8.907
|
3.418
|
5.297
|
5.560
|
6.123
|
6.527
|
Nettowinst (verlies)
1 |
3.281
|
4.368
|
6.946
|
2.780
|
4.138
|
4.324
|
4.770
|
5.000
|
Nettomarge
|
4,2%
|
4,67%
|
6,55%
|
2,55%
|
3,85%
|
4,03%
|
4,29%
|
4,31%
|
WPA
2 |
6,360
|
8,640
|
14,10
|
5,980
|
8,940
|
9,350
|
10,43
|
11,18
|
Free Cash Flow
1 |
4.090
|
7.876
|
5.081
|
-1.510
|
3.815
|
3.738
|
3.826
|
4.202
|
FCF-marge
|
5,24%
|
8,42%
|
4,79%
|
-1,38%
|
3,55%
|
3,48%
|
3,44%
|
3,63%
|
Kasstroomconversie (ebitda)
|
58,3%
|
87,43%
|
42,45%
|
-
|
44,36%
|
42,63%
|
40,94%
|
42,46%
|
Kasstroomconversie (nettowinst)
|
124,66%
|
180,31%
|
73,15%
|
-
|
92,19%
|
86,44%
|
80,21%
|
84,04%
|
Dividend per aandeel
2 |
2,620
|
2,700
|
3,380
|
4,140
|
4,380
|
4,452
|
4,600
|
4,825
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Omzet
1 |
25.652
|
30.996
|
25.170
|
26.037
|
26.518
|
31.395
|
25.322
|
24.773
|
25.398
|
31.919
|
24.531
|
25.330
|
26.140
|
31.121
|
25.341
|
EBITDA
1 |
2.668
|
2.811
|
2.040
|
979
|
1.708
|
1.869
|
2.018
|
1.896
|
2.064
|
2.622
|
1.970
|
2.097
|
2.140
|
2.466
|
2.071
|
Bedrijfsresultaat (EBIT)
1 |
2.010
|
2.121
|
1.346
|
321
|
1.022
|
1.172
|
1.328
|
1.197
|
1.317
|
1.865
|
1.304
|
1.405
|
1.452
|
1.798
|
1.421
|
Operationele Marge
|
7,84%
|
6,84%
|
5,35%
|
1,23%
|
3,85%
|
3,73%
|
5,24%
|
4,83%
|
5,19%
|
5,84%
|
5,31%
|
5,55%
|
5,55%
|
5,78%
|
5,61%
|
Resultaat voor belastingen (EBT)
1 |
1.911
|
2.017
|
1.249
|
217
|
909
|
1.043
|
1.204
|
1.072
|
1.235
|
1.786
|
1.200
|
1.283
|
1.344
|
1.723
|
1.337
|
Nettowinst (verlies)
1 |
1.488
|
1.544
|
1.009
|
183
|
712
|
876
|
950
|
835
|
971
|
1.382
|
936,8
|
999,9
|
1.048
|
1.342
|
1.039
|
Nettomarge
|
5,8%
|
4,98%
|
4,01%
|
0,7%
|
2,68%
|
2,79%
|
3,75%
|
3,37%
|
3,82%
|
4,33%
|
3,82%
|
3,95%
|
4,01%
|
4,31%
|
4,1%
|
WPA
2 |
3,040
|
3,210
|
2,160
|
0,3900
|
1,540
|
1,890
|
2,050
|
1,800
|
2,100
|
2,980
|
2,013
|
2,167
|
2,278
|
2,905
|
2,316
|
Dividend per aandeel
2 |
0,9000
|
0,9000
|
0,9000
|
1,080
|
1,080
|
1,080
|
1,080
|
1,100
|
1,100
|
1,100
|
1,100
|
1,108
|
1,116
|
1,116
|
1,120
|
Datum van publicatie
|
17/11/21
|
1/03/22
|
18/05/22
|
17/08/22
|
16/11/22
|
28/02/23
|
17/05/23
|
16/08/23
|
15/11/23
|
5/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
8.922
|
4.169
|
7.809
|
13.910
|
12.233
|
11.898
|
11.915
|
11.101
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,272
x
|
0,4628
x
|
0,6524
x
|
2,109
x
|
1,422
x
|
1,357
x
|
1,275
x
|
1,122
x
|
Free Cash Flow
1 |
4.090
|
7.876
|
5.081
|
-1.510
|
3.815
|
3.738
|
3.826
|
4.202
|
ROE (netto-inkomsten/eigen vermogen)
|
28,4%
|
33%
|
49%
|
23,1%
|
33,6%
|
30,4%
|
30,8%
|
30,6%
|
ROA (netto-inkomsten/totale activa)
|
7,81%
|
9,29%
|
12,7%
|
5,19%
|
7,61%
|
7,71%
|
8,35%
|
8,1%
|
Totale activa
1 |
42.034
|
47.019
|
54.588
|
53.573
|
54.347
|
56.076
|
57.097
|
61.727
|
Nettoactief per aandeel
2 |
23,00
|
28,60
|
27,20
|
24,40
|
29,10
|
31,80
|
34,90
|
35,70
|
Cashflow per aandeel
2 |
13,80
|
20,80
|
17,50
|
8,650
|
18,60
|
15,70
|
17,80
|
22,50
|
Capex
1 |
3.027
|
2.649
|
3.544
|
5.528
|
4.806
|
3.890
|
4.247
|
4.390
|
Capex/omzet
|
3,88%
|
2,83%
|
3,34%
|
5,07%
|
4,47%
|
3,62%
|
3,82%
|
3,79%
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
164,7
USD Gemiddelde koersdoel
184,8
USD Spread / Gemiddelde doel +12,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,67% | 76,06 mld. | | +10,47% | 323 mld. | | -7,14% | 67,53 mld. | | +4,50% | 31,21 mld. | | +21,08% | 23,54 mld. | | +10,91% | 14,15 mld. | | +14,99% | 10,19 mld. | | +17,59% | 9,07 mld. | | -5,78% | 6,59 mld. | | -1,88% | 4,57 mld. |
Korting winkels - NEC
|