Beurs gesloten -
Euronext Amsterdam
17:37:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,56
EUR
|
+0,36%
|
|
-1,59%
|
+0,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.096
|
1.661
|
2.268
|
1.524
|
1.620
|
1.574
|
-
|
-
|
Bedrijfswaarde
1 |
2.397
|
2.006
|
2.549
|
1.913
|
1.620
|
2.023
|
1.958
|
1.957
|
K/w-verhouding
|
17
x
|
51,3
x
|
24,1
x
|
11,2
x
|
9,71
x
|
13,6
x
|
10,1
x
|
8,35
x
|
Dividendrendement
|
3,01%
|
2,53%
|
2,7%
|
4,44%
|
-
|
4,26%
|
4,94%
|
5,57%
|
Marktkapitalisatie/omzet
|
1,41
x
|
1,29
x
|
1,49
x
|
0,84
x
|
0,88
x
|
0,84
x
|
0,79
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,56
x
|
1,67
x
|
1,05
x
|
0,88
x
|
1,08
x
|
0,98
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
11,5
x
|
10,9
x
|
6,76
x
|
5,63
x
|
6,72
x
|
5,6
x
|
5,1
x
|
Bedrijfswaarde/FCF
|
21,7
x
|
17,1
x
|
20,4
x
|
-86,6
x
|
-
|
15,5
x
|
13,4
x
|
13,9
x
|
FCF Yield
|
4,61%
|
5,84%
|
4,89%
|
-1,15%
|
-
|
6,47%
|
7,48%
|
7,21%
|
Price to Book
|
2,97
x
|
2,49
x
|
3,17
x
|
1,94
x
|
-
|
1,83
x
|
1,67
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
42.007
|
41.999
|
40.864
|
41.008
|
41.001
|
39.798
|
-
|
-
|
Referentieprijs
2 |
49,90
|
39,54
|
55,50
|
37,16
|
39,50
|
39,56
|
39,56
|
39,56
|
Datum van publicatie
|
5/03/20
|
9/03/21
|
8/03/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.490
|
1.289
|
1.524
|
1.817
|
1.848
|
1.868
|
2.000
|
2.094
|
EBITDA
1 |
208,6
|
174
|
233,2
|
282,8
|
287,5
|
301,1
|
349,9
|
383,8
|
Bedrijfsresultaat (EBIT)
1 |
122,4
|
81,9
|
136,9
|
190,2
|
174,5
|
185,6
|
240,3
|
274,4
|
Operationele Marge
|
8,22%
|
6,35%
|
8,98%
|
10,47%
|
9,44%
|
9,93%
|
12,02%
|
13,1%
|
Resultaat voor belastingen (EBT)
1 |
89,3
|
62,9
|
128,9
|
181,2
|
202,9
|
154,7
|
221,3
|
260,4
|
Nettowinst (verlies)
1 |
113,9
|
47,5
|
95,21
|
137,1
|
165,7
|
125,1
|
161,2
|
184,8
|
Nettomarge
|
7,65%
|
3,68%
|
6,25%
|
7,55%
|
8,97%
|
6,7%
|
8,06%
|
8,83%
|
WPA
2 |
2,942
|
0,7703
|
2,300
|
3,330
|
4,070
|
2,910
|
3,910
|
4,740
|
Free Cash Flow
1 |
110,4
|
117,2
|
124,8
|
-22,08
|
-
|
130,8
|
146,4
|
141
|
FCF-marge
|
7,41%
|
9,09%
|
8,19%
|
-1,22%
|
-
|
7%
|
7,32%
|
6,73%
|
Kasstroomconversie (ebitda)
|
52,93%
|
67,34%
|
53,51%
|
-
|
-
|
43,45%
|
41,84%
|
36,73%
|
Kasstroomconversie (nettowinst)
|
96,94%
|
246,67%
|
131,05%
|
-
|
-
|
104,52%
|
90,79%
|
76,29%
|
Dividend per aandeel
2 |
1,500
|
1,000
|
1,500
|
1,650
|
-
|
1,686
|
1,954
|
2,203
|
Datum van publicatie
|
5/03/20
|
9/03/21
|
8/03/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
736,4
|
679
|
725,8
|
797,9
|
436,7
|
463
|
899,7
|
451,2
|
916,9
|
475,1
|
947,6
|
441,4
|
899,9
|
944
|
947
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
139,1
|
-
|
143,7
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
57,07
|
115,6
|
-
|
74,59
|
-
|
-
|
-
|
81,2
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
12,32%
|
12,84%
|
-
|
8,13%
|
-
|
-
|
-
|
9,02%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
94,25
|
-
|
87
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
70
|
-
|
67,09
|
-
|
98,42
|
-
|
67,29
|
67
|
59,9
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
7,78%
|
-
|
7,32%
|
-
|
10,39%
|
-
|
7,48%
|
7,1%
|
6,33%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
11/08/20
|
17/08/21
|
8/03/22
|
16/05/22
|
16/08/22
|
16/08/22
|
15/11/22
|
7/03/23
|
15/08/23
|
15/08/23
|
5/03/24
|
5/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
301
|
345
|
281
|
389
|
-
|
448
|
384
|
382
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,441
x
|
1,983
x
|
1,206
x
|
1,375
x
|
-
|
1,49
x
|
1,097
x
|
0,9958
x
|
Free Cash Flow
1 |
110
|
117
|
125
|
-22,1
|
-
|
131
|
146
|
141
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
6,95%
|
13,8%
|
18,2%
|
-
|
13,6%
|
17,5%
|
20%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,98%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
1.592
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
16,80
|
15,90
|
17,50
|
19,20
|
-
|
21,60
|
23,70
|
26,40
|
Cashflow per aandeel
2 |
4,330
|
4,500
|
4,810
|
2,820
|
-
|
6,520
|
6,620
|
7,330
|
Capex
1 |
71,8
|
70,7
|
74,2
|
138
|
-
|
114
|
109
|
123
|
Capex/omzet
|
4,82%
|
5,48%
|
4,87%
|
7,61%
|
-
|
6,09%
|
5,44%
|
5,86%
|
Datum van publicatie
|
5/03/20
|
9/03/21
|
8/03/22
|
7/03/23
|
5/03/24
|
-
|
-
|
-
|
Laatste slotkoers
39,56
EUR Gemiddelde koersdoel
53,34
EUR Spread / Gemiddelde doel +34,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,15% | 1,68 mld. | | +4,53% | 149 mld. | | +34,66% | 130 mld. | | +19,57% | 130 mld. | | +12,90% | 62,82 mld. | | +7,65% | 41,04 mld. | | +94,65% | 35 mld. | | -9,78% | 32,1 mld. | | +6,26% | 32,1 mld. | | +3,97% | 27,31 mld. |
Elektrische componenten & apparatuur - Andere
|