Beurs gesloten -
Nyse
22:00:55 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
140,2
USD
|
-0,19%
|
|
-0,24%
|
-0,21%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.131
|
32.162
|
45.496
|
35.995
|
38.781
|
42.956
|
-
|
-
|
Bedrijfswaarde
1 |
34.169
|
35.363
|
48.385
|
39.113
|
41.331
|
45.418
|
44.839
|
44.360
|
K/w-verhouding
|
17,1
x
|
-125
x
|
20,5
x
|
15,1
x
|
20,6
x
|
12,5
x
|
17
x
|
15,2
x
|
Dividendrendement
|
1,94%
|
1,93%
|
1,41%
|
1,88%
|
1,86%
|
1,72%
|
1,8%
|
1,84%
|
Marktkapitalisatie/omzet
|
2,31
x
|
2,64
x
|
3,05
x
|
2,21
x
|
2,42
x
|
2,69
x
|
2,51
x
|
2,34
x
|
Bedrijfswaarde/omzet
|
2,54
x
|
2,91
x
|
3,24
x
|
2,4
x
|
2,58
x
|
2,85
x
|
2,62
x
|
2,41
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
14,5
x
|
13,9
x
|
10,4
x
|
11,9
x
|
12,1
x
|
11,3
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
20,4
x
|
24,7
x
|
24,4
x
|
23
x
|
17,2
x
|
19,6
x
|
18,8
x
|
17,3
x
|
FCF Yield
|
4,9%
|
4,05%
|
4,1%
|
4,35%
|
5,81%
|
5,11%
|
5,31%
|
5,78%
|
Price to Book
|
2,94
x
|
3,43
x
|
4,5
x
|
3,31
x
|
3,34
x
|
3,4
x
|
3,13
x
|
2,77
x
|
Aantal aandelen (in duizenden)
|
335.791
|
330.038
|
327.997
|
319.839
|
313.939
|
306.372
|
-
|
-
|
Referentieprijs
2 |
92,71
|
97,45
|
138,7
|
112,5
|
123,5
|
140,2
|
140,2
|
140,2
|
Datum van publicatie
|
30/10/19
|
28/10/20
|
27/10/21
|
2/11/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.448
|
12.172
|
14.923
|
16.281
|
16.034
|
15.951
|
17.097
|
18.378
|
EBITDA
1 |
2.970
|
2.445
|
3.470
|
3.751
|
3.471
|
3.747
|
3.958
|
4.136
|
Bedrijfsresultaat (EBIT)
1 |
2.280
|
1.734
|
2.701
|
2.966
|
2.677
|
2.951
|
3.237
|
3.527
|
Operationele Marge
|
16,95%
|
14,25%
|
18,1%
|
18,22%
|
16,7%
|
18,5%
|
18,93%
|
19,19%
|
Resultaat voor belastingen (EBT)
1 |
1.931
|
524
|
2.378
|
2.733
|
2.268
|
2.838
|
3.182
|
3.415
|
Nettowinst (verlies)
1 |
1.844
|
-259
|
2.255
|
2.427
|
1.910
|
3.500
|
2.532
|
2.747
|
Nettomarge
|
13,71%
|
-2,13%
|
15,11%
|
14,91%
|
11,91%
|
21,94%
|
14,81%
|
14,95%
|
WPA
2 |
5,420
|
-0,7800
|
6,770
|
7,470
|
6,010
|
11,26
|
8,271
|
9,223
|
Free Cash Flow
1 |
1.673
|
1.432
|
1.986
|
1.700
|
2.400
|
2.320
|
2.380
|
2.565
|
FCF-marge
|
12,44%
|
11,76%
|
13,31%
|
10,44%
|
14,97%
|
14,54%
|
13,92%
|
13,95%
|
Kasstroomconversie (ebitda)
|
56,33%
|
58,57%
|
57,23%
|
45,32%
|
69,14%
|
61,92%
|
60,13%
|
62,01%
|
Kasstroomconversie (nettowinst)
|
90,73%
|
-
|
88,07%
|
70,05%
|
125,65%
|
66,27%
|
94,01%
|
93,37%
|
Dividend per aandeel
2 |
1,800
|
1,880
|
1,960
|
2,120
|
2,300
|
2,411
|
2,520
|
2,576
|
Datum van publicatie
|
30/10/19
|
28/10/20
|
27/10/21
|
2/11/22
|
1/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2020 S2
|
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 |
5.809
|
3.818
|
3.818
|
4.007
|
4.097
|
4.359
|
3.841
|
4.160
|
3.998
|
4.035
|
3.831
|
3.967
|
4.018
|
4.134
|
4.042
|
4.209
|
EBITDA
1 |
-
|
885
|
910
|
930
|
966
|
945
|
809
|
871
|
892
|
899
|
925
|
927
|
942,5
|
965,4
|
943,4
|
981,1
|
Bedrijfsresultaat (EBIT)
1 |
716
|
706
|
712
|
736
|
761
|
757
|
622
|
664
|
692
|
699
|
731
|
735
|
737,8
|
762,2
|
750,7
|
788,9
|
Operationele Marge
|
12,33%
|
18,49%
|
18,65%
|
18,37%
|
18,57%
|
17,37%
|
16,19%
|
15,96%
|
17,31%
|
17,32%
|
19,08%
|
18,53%
|
18,36%
|
18,44%
|
18,58%
|
18,74%
|
Resultaat voor belastingen (EBT)
1 |
-
|
627
|
677
|
696
|
708
|
652
|
485
|
525
|
624
|
634
|
699
|
687
|
706
|
777
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
794
|
567
|
560
|
594
|
708
|
398
|
433
|
528
|
552
|
1.804
|
541
|
554,5
|
599,4
|
629,5
|
661,8
|
Nettomarge
|
-
|
20,8%
|
14,85%
|
13,98%
|
14,5%
|
16,24%
|
10,36%
|
10,41%
|
13,21%
|
13,68%
|
47,09%
|
13,64%
|
13,8%
|
14,5%
|
15,57%
|
15,72%
|
WPA
2 |
-
|
2,400
|
1,720
|
1,710
|
1,830
|
2,210
|
1,250
|
1,360
|
1,670
|
1,750
|
5,760
|
1,750
|
1,785
|
1,924
|
1,980
|
2,039
|
Dividend per aandeel
2 |
-
|
0,5000
|
0,5000
|
0,5000
|
0,5600
|
0,5600
|
0,5600
|
0,5600
|
0,5900
|
0,5900
|
0,5900
|
0,5886
|
0,6257
|
0,6257
|
0,5900
|
0,5900
|
Datum van publicatie
|
28/10/20
|
27/10/21
|
26/01/22
|
27/04/22
|
27/07/22
|
2/11/22
|
25/01/23
|
26/04/23
|
26/07/23
|
1/11/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.038
|
3.201
|
2.889
|
3.118
|
2.550
|
2.461
|
1.882
|
1.404
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,023
x
|
1,309
x
|
0,8326
x
|
0,8312
x
|
0,7347
x
|
0,6569
x
|
0,4755
x
|
0,3395
x
|
Free Cash Flow
1 |
1.673
|
1.432
|
1.986
|
1.700
|
2.400
|
2.320
|
2.380
|
2.565
|
ROE (netto-inkomsten/eigen vermogen)
|
17,2%
|
14,3%
|
21,7%
|
22,2%
|
19,1%
|
20%
|
19,3%
|
19,3%
|
ROA (netto-inkomsten/totale activa)
|
9,2%
|
7,3%
|
10,7%
|
11,3%
|
10,1%
|
12,2%
|
10,6%
|
10,5%
|
Totale activa
1 |
20.040
|
-3.546
|
21.159
|
21.530
|
18.990
|
28.684
|
23.938
|
26.161
|
Nettoactief per aandeel
2 |
31,50
|
28,40
|
30,80
|
34,00
|
37,00
|
41,30
|
44,80
|
50,60
|
Cashflow per aandeel
2 |
7,120
|
6,000
|
8,040
|
7,590
|
9,880
|
9,500
|
10,20
|
11,80
|
Capex
1 |
749
|
560
|
690
|
768
|
732
|
695
|
787
|
707
|
Capex/omzet
|
5,57%
|
4,6%
|
4,62%
|
4,72%
|
4,57%
|
4,36%
|
4,6%
|
3,85%
|
Datum van publicatie
|
30/10/19
|
28/10/20
|
27/10/21
|
2/11/22
|
1/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
140,2
USD Gemiddelde koersdoel
161,1
USD Spread / Gemiddelde doel +14,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,21% | 42,96 mld. | | +148,96% | 4,73 mld. | | +1,47% | 2,92 mld. | | -6,30% | 2,7 mld. | | +84,83% | 1,16 mld. | | -3,89% | 1,04 mld. | | -34,98% | 1,04 mld. | | +61,96% | 1,03 mld. | | -16,00% | 900 mln. | | -21,49% | 869 mln. |
Elektronische component
|