Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
929,3
USD
|
-1,96%
|
|
-1,42%
|
+12,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.235
|
21.915
|
26.700
|
28.107
|
41.131
|
45.598
|
-
|
-
|
Bedrijfswaarde
1 |
20.090
|
23.727
|
28.821
|
30.101
|
42.771
|
47.023
|
46.576
|
46.317
|
K/w-verhouding
|
22,1
x
|
31,9
x
|
26,1
x
|
18,5
x
|
22,9
x
|
23,6
x
|
21,6
x
|
20,9
x
|
Dividendrendement
|
1,68%
|
1,45%
|
1,23%
|
-
|
0,88%
|
0,87%
|
0,93%
|
1,01%
|
Marktkapitalisatie/omzet
|
1,59
x
|
1,86
x
|
2,05
x
|
1,85
x
|
2,5
x
|
2,61
x
|
2,44
x
|
2,27
x
|
Bedrijfswaarde/omzet
|
1,75
x
|
2,01
x
|
2,21
x
|
1,98
x
|
2,6
x
|
2,69
x
|
2,49
x
|
2,3
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
15,7
x
|
16,6
x
|
12,4
x
|
15,4
x
|
16
x
|
14,7
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
24,5
x
|
25,6
x
|
42,3
x
|
27,9
x
|
27
x
|
29,8
x
|
27
x
|
25
x
|
FCF Yield
|
4,09%
|
3,9%
|
2,37%
|
3,58%
|
3,71%
|
3,35%
|
3,7%
|
4%
|
Price to Book
|
8,82
x
|
10,2
x
|
12,5
x
|
10,4
x
|
12
x
|
11,9
x
|
9,96
x
|
8,43
x
|
Aantal aandelen (in duizenden)
|
53.866
|
53.668
|
51.520
|
50.529
|
49.634
|
49.069
|
-
|
-
|
Referentieprijs
2 |
338,5
|
408,3
|
518,2
|
556,2
|
828,7
|
929,3
|
929,3
|
929,3
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.486
|
11.797
|
13.022
|
15.228
|
16.478
|
17.448
|
18.687
|
20.122
|
EBITDA
1 |
1.617
|
1.509
|
1.732
|
2.432
|
2.779
|
2.943
|
3.161
|
3.363
|
Bedrijfsresultaat (EBIT)
1 |
1.388
|
1.327
|
1.547
|
2.215
|
2.565
|
2.726
|
2.934
|
3.095
|
Operationele Marge
|
12,08%
|
11,25%
|
11,88%
|
14,55%
|
15,57%
|
15,62%
|
15,7%
|
15,38%
|
Resultaat voor belastingen (EBT)
1 |
1.209
|
947
|
1.485
|
2.146
|
2.500
|
2.661
|
2.869
|
3.013
|
Nettowinst (verlies)
1 |
842
|
695
|
1.043
|
1.547
|
1.829
|
1.947
|
2.101
|
2.224
|
Nettomarge
|
7,33%
|
5,89%
|
8,01%
|
10,16%
|
11,1%
|
11,16%
|
11,24%
|
11,05%
|
WPA
2 |
15,32
|
12,82
|
19,84
|
30,06
|
36,23
|
39,35
|
43,03
|
44,53
|
Free Cash Flow
1 |
821
|
926
|
682
|
1.077
|
1.586
|
1.577
|
1.724
|
1.852
|
FCF-marge
|
7,15%
|
7,85%
|
5,24%
|
7,07%
|
9,62%
|
9,04%
|
9,23%
|
9,2%
|
Kasstroomconversie (ebitda)
|
50,77%
|
61,37%
|
39,38%
|
44,28%
|
57,07%
|
53,6%
|
54,56%
|
55,06%
|
Kasstroomconversie (nettowinst)
|
97,51%
|
133,24%
|
65,39%
|
69,62%
|
86,71%
|
81%
|
82,09%
|
83,27%
|
Dividend per aandeel
2 |
5,680
|
5,940
|
6,390
|
-
|
7,300
|
8,054
|
8,644
|
9,407
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
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 |
3.359
|
3.647
|
3.837
|
3.942
|
3.802
|
4.091
|
4.182
|
4.208
|
3.997
|
4.235
|
4.373
|
4.492
|
4.334
|
4.523
|
4.658
|
EBITDA
1 |
465
|
586
|
589
|
655
|
602
|
731
|
716
|
723
|
614
|
725
|
726,6
|
771,6
|
719,6
|
776,7
|
788,8
|
Bedrijfsresultaat (EBIT)
1 |
417
|
534
|
534
|
603
|
544
|
680
|
661
|
667
|
557
|
669
|
673,8
|
715,9
|
667,3
|
724,2
|
736,4
|
Operationele Marge
|
12,41%
|
14,64%
|
13,92%
|
15,3%
|
14,31%
|
16,62%
|
15,81%
|
15,85%
|
13,94%
|
15,8%
|
15,41%
|
15,94%
|
15,4%
|
16,01%
|
15,81%
|
Resultaat voor belastingen (EBT)
1 |
401
|
517
|
517
|
587
|
525
|
662
|
645
|
652
|
541
|
655
|
654,1
|
699,1
|
654,8
|
707,8
|
720,2
|
Nettowinst (verlies)
1 |
283
|
363
|
371
|
426
|
384
|
485
|
466,8
|
472,4
|
395
|
478
|
477,6
|
510,7
|
480,5
|
519,8
|
527,4
|
Nettomarge
|
8,43%
|
9,95%
|
9,67%
|
10,81%
|
10,1%
|
11,86%
|
11,16%
|
11,23%
|
9,88%
|
11,29%
|
10,92%
|
11,37%
|
11,09%
|
11,49%
|
11,32%
|
WPA
2 |
5,440
|
7,070
|
7,190
|
8,270
|
7,540
|
9,610
|
9,280
|
9,430
|
7,890
|
9,620
|
9,660
|
10,41
|
9,695
|
10,59
|
10,78
|
Dividend per aandeel
2 |
1,620
|
1,620
|
1,720
|
1,720
|
-
|
1,720
|
1,860
|
-
|
1,860
|
-
|
2,050
|
2,050
|
2,050
|
2,050
|
2,220
|
Datum van publicatie
|
3/02/22
|
28/04/22
|
29/07/22
|
28/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
2/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.855
|
1.812
|
2.121
|
1.994
|
1.640
|
1.425
|
979
|
719
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,147
x
|
1,201
x
|
1,225
x
|
0,8199
x
|
0,5901
x
|
0,4843
x
|
0,3096
x
|
0,2138
x
|
Free Cash Flow
1 |
821
|
926
|
682
|
1.077
|
1.586
|
1.577
|
1.724
|
1.852
|
ROE (netto-inkomsten/eigen vermogen)
|
46,1%
|
42,2%
|
49%
|
63,2%
|
59,9%
|
51,8%
|
46%
|
-
|
ROA (netto-inkomsten/totale activa)
|
16,1%
|
14,3%
|
16,2%
|
21,8%
|
23,2%
|
22,9%
|
22,2%
|
19,6%
|
Totale activa
1 |
5.220
|
4.874
|
6.444
|
7.090
|
7.868
|
8.501
|
9.447
|
11.345
|
Nettoactief per aandeel
2 |
38,40
|
39,80
|
41,60
|
53,70
|
69,00
|
78,00
|
93,30
|
110,0
|
Cashflow per aandeel
2 |
19,00
|
20,90
|
18,00
|
26,10
|
40,50
|
41,10
|
44,40
|
49,20
|
Capex
1 |
221
|
197
|
255
|
256
|
445
|
461
|
460
|
446
|
Capex/omzet
|
1,92%
|
1,67%
|
1,96%
|
1,68%
|
2,7%
|
2,64%
|
2,46%
|
2,21%
|
Datum van publicatie
|
30/01/20
|
3/02/21
|
3/02/22
|
2/02/23
|
2/02/24
|
-
|
-
|
-
|
Laatste slotkoers
929,3
USD Gemiddelde koersdoel
956,9
USD Spread / Gemiddelde doel +2,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,14% | 45,6 mld. | | +5,25% | 39,03 mld. | | +4,75% | 6,99 mld. | | +0,95% | 6,04 mld. | | -7,94% | 5,25 mld. | | +29,24% | 1,59 mld. | | +4,63% | 1,55 mld. | | -12,73% | 1,17 mld. | | +3,80% | 1,06 mld. | | +5,36% | 988 mln. |
Industriële machines & uitrusting Groothandel
|