Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
374,6
USD
|
-0,62%
|
|
-6,66%
|
-16,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.638
|
14.457
|
20.383
|
18.744
|
21.058
|
17.751
|
-
|
-
|
Bedrijfswaarde
1 |
13.289
|
14.562
|
24.008
|
22.027
|
23.655
|
19.646
|
18.367
|
17.180
|
K/w-verhouding
|
32,3
x
|
36,9
x
|
43,5
x
|
24,2
x
|
24,1
x
|
22,7
x
|
20,3
x
|
18,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,99
x
|
4,68
x
|
4,42
x
|
3,43
x
|
3,74
x
|
3,16
x
|
2,96
x
|
2,8
x
|
Bedrijfswaarde/omzet
|
4,2
x
|
4,72
x
|
5,2
x
|
4,04
x
|
4,2
x
|
3,5
x
|
3,06
x
|
2,71
x
|
Bedrijfswaarde/EBITDA
|
22
x
|
23,5
x
|
25,4
x
|
16,9
x
|
17,4
x
|
14,5
x
|
12,3
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
33,8
x
|
26,6
x
|
33,2
x
|
55,9
x
|
32,8
x
|
20,7
x
|
16,6
x
|
14,2
x
|
FCF Yield
|
2,96%
|
3,76%
|
3,01%
|
1,79%
|
3,05%
|
4,84%
|
6,01%
|
7,05%
|
Price to Book
|
-
|
4,6
x
|
2,54
x
|
2,34
x
|
2,31
x
|
1,83
x
|
1,65
x
|
1,51
x
|
Aantal aandelen (in duizenden)
|
36.470
|
36.882
|
46.655
|
46.871
|
47.185
|
47.381
|
-
|
-
|
Referentieprijs
2 |
346,5
|
392,0
|
436,9
|
399,9
|
446,3
|
374,6
|
374,6
|
374,6
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
27/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.164
|
3.086
|
4.614
|
5.459
|
5.636
|
5.613
|
5.994
|
6.331
|
EBITDA
1 |
603,6
|
619,2
|
943,4
|
1.300
|
1.360
|
1.350
|
1.496
|
1.610
|
Bedrijfsresultaat (EBIT)
1 |
491,7
|
480,1
|
624,3
|
972
|
1.034
|
1.075
|
1.175
|
1.297
|
Operationele Marge
|
15,54%
|
15,56%
|
13,53%
|
17,81%
|
18,36%
|
19,16%
|
19,6%
|
20,48%
|
Resultaat voor belastingen (EBT)
1 |
473,7
|
469,7
|
533,8
|
908,1
|
958,9
|
983,9
|
1.119
|
1.220
|
Nettowinst (verlies)
1 |
402,3
|
401,9
|
445,3
|
788,6
|
885,7
|
791,1
|
880,2
|
965,8
|
Nettomarge
|
12,72%
|
13,02%
|
9,65%
|
14,45%
|
15,72%
|
14,09%
|
14,68%
|
15,25%
|
WPA
2 |
10,73
|
10,62
|
10,05
|
16,53
|
18,49
|
16,51
|
18,48
|
20,01
|
Free Cash Flow
1 |
393,7
|
547,5
|
723
|
394,2
|
721,2
|
951
|
1.104
|
1.210
|
FCF-marge
|
12,44%
|
17,74%
|
15,67%
|
7,22%
|
12,8%
|
16,94%
|
18,41%
|
19,12%
|
Kasstroomconversie (ebitda)
|
65,23%
|
88,42%
|
76,64%
|
30,32%
|
53,05%
|
70,42%
|
73,75%
|
75,17%
|
Kasstroomconversie (nettowinst)
|
97,86%
|
136,23%
|
162,36%
|
49,99%
|
81,43%
|
120,22%
|
125,38%
|
125,33%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
27/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
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 |
1.312
|
1.376
|
1.321
|
1.356
|
1.364
|
1.418
|
1.383
|
1.425
|
1.402
|
1.425
|
1.350
|
1.362
|
1.424
|
1.465
|
1.410
|
EBITDA
1 |
279,8
|
329,1
|
364
|
312,2
|
326
|
351,6
|
374,3
|
336,1
|
347
|
351,9
|
314,5
|
321
|
342,1
|
362,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
189,6
|
195,1
|
223,5
|
229,5
|
245,2
|
273,8
|
242,5
|
256,1
|
264,3
|
271,5
|
234,3
|
247,1
|
267,6
|
287,1
|
259,4
|
Operationele Marge
|
14,45%
|
14,18%
|
16,92%
|
16,93%
|
17,98%
|
19,31%
|
17,53%
|
17,98%
|
18,84%
|
19,05%
|
17,35%
|
18,14%
|
18,79%
|
19,6%
|
18,4%
|
Resultaat voor belastingen (EBT)
1 |
167,9
|
172,5
|
203
|
221,5
|
231,3
|
252,3
|
223,7
|
234,9
|
246,1
|
254,2
|
225,5
|
226,3
|
255,5
|
275,4
|
250,2
|
Nettowinst (verlies)
1 |
134,1
|
161,8
|
212,6
|
171,3
|
178,3
|
226,4
|
178,7
|
185,3
|
198,6
|
323,1
|
178,5
|
177,2
|
199,4
|
215,4
|
197,5
|
Nettomarge
|
10,22%
|
11,76%
|
16,09%
|
12,63%
|
13,08%
|
15,96%
|
12,92%
|
13,01%
|
14,16%
|
22,67%
|
13,22%
|
13,01%
|
14%
|
14,7%
|
14,01%
|
WPA
2 |
2,810
|
3,390
|
4,460
|
3,590
|
3,740
|
4,740
|
3,730
|
3,870
|
4,150
|
6,750
|
3,720
|
3,695
|
4,170
|
4,522
|
4,080
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
27/01/22
|
27/04/22
|
27/07/22
|
26/10/22
|
25/01/23
|
26/04/23
|
26/07/23
|
25/10/23
|
24/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
651
|
105
|
3.625
|
3.283
|
2.597
|
1.895
|
616
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
571
|
Hefboom (schuld/ebitda)
|
1,079
x
|
0,1702
x
|
3,842
x
|
2,525
x
|
1,91
x
|
1,403
x
|
0,4118
x
|
-
|
Free Cash Flow
1 |
394
|
548
|
723
|
394
|
721
|
951
|
1.104
|
1.211
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
-
|
8,21%
|
9,99%
|
10,8%
|
9,63%
|
9,76%
|
9,66%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
85,20
|
172,0
|
171,0
|
193,0
|
205,0
|
228,0
|
248,0
|
Cashflow per aandeel
2 |
12,90
|
16,30
|
18,60
|
10,20
|
17,50
|
23,00
|
24,30
|
27,40
|
Capex
1 |
88,4
|
71,4
|
102
|
92,6
|
115
|
104
|
131
|
139
|
Capex/omzet
|
2,79%
|
2,31%
|
2,2%
|
1,7%
|
2,04%
|
1,85%
|
2,18%
|
2,19%
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
27/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
374,6
USD Gemiddelde koersdoel
469,9
USD Spread / Gemiddelde doel +25,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,05% | 17,75 mld. | | +12,06% | 107 mld. | | -0,62% | 29,43 mld. | | +12,05% | 22,21 mld. | | -6,34% | 17,25 mld. | | +8,74% | 15,28 mld. | | -4,89% | 12,2 mld. | | -2,85% | 10,42 mld. | | -8,86% | 9,04 mld. | | -4,57% | 7,87 mld. |
Elektronische apparatuur & onderdelen - Andere
|