Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
443,2
USD
|
-0,18%
|
|
+11,66%
|
+3,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.320
|
8.032
|
11.053
|
8.815
|
15.735
|
16.303
|
-
|
-
|
Bedrijfswaarde
1 |
6.472
|
7.886
|
11.108
|
8.758
|
15.540
|
15.658
|
15.646
|
15.580
|
K/w-verhouding
|
27,7
x
|
32,3
x
|
29
x
|
16,2
x
|
31,3
x
|
31,1
x
|
27,8
x
|
24,8
x
|
Dividendrendement
|
3,55%
|
3,06%
|
2,44%
|
3,43%
|
2,29%
|
2,39%
|
2,7%
|
2,94%
|
Marktkapitalisatie/omzet
|
1,32
x
|
1,59
x
|
1,76
x
|
1,21
x
|
2,16
x
|
2,12
x
|
1,98
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
1,56
x
|
1,77
x
|
1,2
x
|
2,13
x
|
2,03
x
|
1,9
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
16,5
x
|
18,5
x
|
16,9
x
|
10,1
x
|
18,7
x
|
17,9
x
|
16
x
|
14,8
x
|
Bedrijfswaarde/FCF
|
20,4
x
|
15,2
x
|
34,1
x
|
16,3
x
|
29,4
x
|
25,6
x
|
23
x
|
20,2
x
|
FCF Yield
|
4,91%
|
6,57%
|
2,93%
|
6,14%
|
3,4%
|
3,91%
|
4,34%
|
4,94%
|
Price to Book
|
4,11
x
|
5,36
x
|
6,66
x
|
4,71
x
|
7,02
x
|
6,18
x
|
6,17
x
|
5,77
x
|
Aantal aandelen (in duizenden)
|
35.039
|
35.290
|
35.438
|
35.277
|
36.805
|
36.760
|
-
|
-
|
Referentieprijs
2 |
180,2
|
226,6
|
312,9
|
249,4
|
428,5
|
443,2
|
443,2
|
443,2
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.770
|
5.055
|
6.280
|
7.274
|
7.284
|
7.704
|
8.240
|
8.810
|
EBITDA
1 |
391,4
|
426,9
|
656,7
|
866,9
|
829,9
|
872,7
|
976,8
|
1.056
|
Bedrijfsresultaat (EBIT)
1 |
366,9
|
401
|
628,5
|
835,2
|
794,8
|
838,6
|
933,8
|
1.022
|
Operationele Marge
|
7,69%
|
7,93%
|
10,01%
|
11,48%
|
10,91%
|
10,89%
|
11,33%
|
11,6%
|
Resultaat voor belastingen (EBT)
1 |
362,9
|
399,8
|
627,5
|
829,4
|
789,9
|
842,7
|
937,1
|
1.030
|
Nettowinst (verlies)
1 |
225,5
|
246,4
|
381,7
|
549,9
|
499,4
|
531
|
595
|
676,9
|
Nettomarge
|
4,73%
|
4,88%
|
6,08%
|
7,56%
|
6,86%
|
6,89%
|
7,22%
|
7,68%
|
WPA
2 |
6,500
|
7,010
|
10,78
|
15,41
|
13,67
|
14,25
|
15,94
|
17,87
|
Free Cash Flow
1 |
318
|
518
|
325,5
|
538,2
|
527,8
|
611,8
|
679,8
|
769,5
|
FCF-marge
|
6,67%
|
10,25%
|
5,18%
|
7,4%
|
7,25%
|
7,94%
|
8,25%
|
8,73%
|
Kasstroomconversie (ebitda)
|
81,24%
|
121,34%
|
49,56%
|
62,08%
|
63,6%
|
70,1%
|
69,59%
|
72,87%
|
Kasstroomconversie (nettowinst)
|
140,98%
|
210,21%
|
85,26%
|
97,87%
|
105,68%
|
115,21%
|
114,25%
|
113,68%
|
Dividend per aandeel
2 |
6,400
|
6,925
|
7,625
|
8,550
|
9,800
|
10,60
|
11,94
|
13,02
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
1.783
|
1.512
|
1.524
|
2.134
|
2.036
|
1.581
|
1.551
|
2.003
|
2.127
|
1.603
|
1.565
|
2.185
|
2.248
|
1.688
|
1.676
|
EBITDA
1 |
213,8
|
130,3
|
178,6
|
294,9
|
244,3
|
149,1
|
172,9
|
274,1
|
265,4
|
117,4
|
136,4
|
291,2
|
291,7
|
144,9
|
159,4
|
Bedrijfsresultaat (EBIT)
1 |
206,8
|
123,1
|
171
|
287,1
|
236,3
|
140,8
|
164,7
|
265,7
|
256,6
|
107,7
|
126,5
|
281,1
|
284,1
|
140,5
|
149,6
|
Operationele Marge
|
11,6%
|
8,14%
|
11,23%
|
13,46%
|
11,6%
|
8,91%
|
10,62%
|
13,26%
|
12,07%
|
6,72%
|
8,09%
|
12,87%
|
12,63%
|
8,32%
|
8,93%
|
Resultaat voor belastingen (EBT)
1 |
206,6
|
122,8
|
170,5
|
286
|
235,8
|
137,2
|
164,1
|
262,3
|
254,7
|
108,7
|
129
|
282,1
|
285,4
|
142,8
|
149,6
|
Nettowinst (verlies)
1 |
128,3
|
71,79
|
103
|
175
|
143,3
|
128,3
|
102,7
|
160,8
|
159
|
75,84
|
80,17
|
176,6
|
180,4
|
86,24
|
91
|
Nettomarge
|
7,2%
|
4,75%
|
6,76%
|
8,2%
|
7,04%
|
8,11%
|
6,62%
|
8,03%
|
7,48%
|
4,73%
|
5,12%
|
8,08%
|
8,02%
|
5,11%
|
5,43%
|
WPA
2 |
3,620
|
2,020
|
2,900
|
4,930
|
4,030
|
3,550
|
2,830
|
4,420
|
4,350
|
2,060
|
2,170
|
4,753
|
4,832
|
2,283
|
2,445
|
Dividend per aandeel
2 |
1,950
|
1,950
|
1,950
|
2,200
|
2,200
|
2,200
|
2,450
|
2,450
|
2,450
|
2,450
|
2,700
|
2,700
|
2,700
|
2,700
|
2,991
|
Datum van publicatie
|
20/10/21
|
10/02/22
|
21/04/22
|
26/07/22
|
20/10/22
|
16/02/23
|
20/04/23
|
1/08/23
|
19/10/23
|
13/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
153
|
-
|
55,2
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
146
|
-
|
56,9
|
195
|
645
|
657
|
724
|
Hefboom (schuld/ebitda)
|
0,3901
x
|
-
|
0,0841
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
318
|
518
|
325
|
538
|
528
|
612
|
680
|
769
|
ROE (netto-inkomsten/eigen vermogen)
|
16,2%
|
16,9%
|
24,2%
|
28,5%
|
24,2%
|
21,1%
|
21,6%
|
21,2%
|
ROA (netto-inkomsten/totale activa)
|
9,56%
|
9,75%
|
13,7%
|
15,4%
|
13,8%
|
12,3%
|
13,3%
|
14,9%
|
Totale activa
1 |
2.359
|
2.527
|
2.785
|
3.567
|
3.609
|
4.317
|
4.459
|
4.543
|
Nettoactief per aandeel
2 |
43,90
|
42,30
|
47,00
|
52,90
|
61,00
|
71,70
|
71,80
|
76,80
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
16,00
|
15,40
|
22,80
|
22,80
|
25,30
|
Capex
1 |
17,8
|
16,3
|
24,1
|
33,8
|
34,2
|
34,2
|
35,7
|
36,3
|
Capex/omzet
|
0,37%
|
0,32%
|
0,38%
|
0,46%
|
0,47%
|
0,44%
|
0,43%
|
0,41%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
10/02/22
|
16/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
443,2
USD Gemiddelde koersdoel
411,3
USD Spread / Gemiddelde doel -7,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,44% | 16,3 mld. | | +24,86% | 69,15 mld. | | +5,31% | 54,51 mld. | | +12,96% | 44,37 mld. | | -7,94% | 39,35 mld. | | +6,61% | 17 mld. | | +0,93% | 12,2 mld. | | -27,20% | 9,48 mld. | | +23,39% | 7,48 mld. | | +48,69% | 5,77 mld. |
Verwarmings-, ventilatie- en airconditioningsystemen
|