Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
222
USD
|
+2,23%
|
|
+3,18%
|
-1,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.158
|
2.811
|
3.996
|
3.967
|
4.629
|
4.478
|
-
|
-
|
Bedrijfswaarde
1 |
3.094
|
4.713
|
7.953
|
7.084
|
9.575
|
7.531
|
8.171
|
7.657
|
K/w-verhouding
|
11,7
x
|
11,1
x
|
6,52
x
|
4,02
x
|
7,83
x
|
7,43
x
|
6,89
x
|
5,57
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,3
x
|
0,39
x
|
0,41
x
|
0,26
x
|
0,31
x
|
0,25
x
|
0,24
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,43
x
|
0,66
x
|
0,81
x
|
0,46
x
|
0,65
x
|
0,43
x
|
0,45
x
|
0,39
x
|
Bedrijfswaarde/EBITDA
|
9,3
x
|
11
x
|
9,62
x
|
5,3
x
|
8,43
x
|
7,38
x
|
7,41
x
|
6,36
x
|
Bedrijfswaarde/FCF
|
10,6
x
|
7,78
x
|
7,3
x
|
11,8
x
|
56,1
x
|
16,3
x
|
13,4
x
|
7,5
x
|
FCF Yield
|
9,44%
|
12,9%
|
13,7%
|
8,49%
|
1,78%
|
6,12%
|
7,49%
|
13,3%
|
Price to Book
|
3,34
x
|
3,1
x
|
1,57
x
|
1,33
x
|
1,41
x
|
1,18
x
|
1,03
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
19.303
|
19.286
|
23.136
|
22.133
|
20.577
|
20.172
|
-
|
-
|
Referentieprijs
2 |
111,8
|
145,7
|
172,7
|
179,2
|
225,0
|
222,0
|
222,0
|
222,0
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
15/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.210
|
7.132
|
9.838
|
15.434
|
14.803
|
17.601
|
18.322
|
19.549
|
EBITDA
1 |
332,5
|
426,8
|
827,1
|
1.336
|
1.135
|
1.021
|
1.103
|
1.204
|
Bedrijfsresultaat (EBIT)
1 |
334,2
|
405
|
793,4
|
1.274
|
1.075
|
1.087
|
1.090
|
1.135
|
Operationele Marge
|
4,64%
|
5,68%
|
8,06%
|
8,26%
|
7,26%
|
6,18%
|
5,95%
|
5,81%
|
Resultaat voor belastingen (EBT)
1 |
243,9
|
338,1
|
697,7
|
1.319
|
801,3
|
796
|
864,6
|
2.016
|
Nettowinst (verlies)
1 |
184,4
|
254,4
|
532,4
|
997,3
|
602,5
|
603,2
|
644,9
|
773
|
Nettomarge
|
2,56%
|
3,57%
|
5,41%
|
6,46%
|
4,07%
|
3,43%
|
3,52%
|
3,95%
|
WPA
2 |
9,550
|
13,18
|
26,49
|
44,61
|
28,74
|
29,89
|
32,21
|
39,87
|
Free Cash Flow
1 |
292,2
|
606
|
1.090
|
601,4
|
170,7
|
461
|
612
|
1.021
|
FCF-marge
|
4,05%
|
8,5%
|
11,07%
|
3,9%
|
1,15%
|
2,62%
|
3,34%
|
5,22%
|
Kasstroomconversie (ebitda)
|
87,88%
|
141,99%
|
131,73%
|
45,03%
|
15,04%
|
45,15%
|
55,5%
|
84,78%
|
Kasstroomconversie (nettowinst)
|
158,46%
|
238,21%
|
204,64%
|
60,3%
|
28,33%
|
76,42%
|
94,9%
|
132,08%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
15/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.406
|
2.655
|
3.912
|
3.950
|
3.866
|
3.706
|
3.582
|
3.742
|
3.666
|
3.812
|
4.201
|
4.456
|
4.395
|
4.407
|
4.451
|
EBITDA
1 |
213,7
|
245,7
|
335,7
|
352,1
|
328,8
|
318,9
|
293,7
|
307
|
280
|
254,6
|
258,6
|
287,6
|
279,2
|
265,2
|
281,2
|
Bedrijfsresultaat (EBIT)
1 |
204,5
|
237,5
|
319,9
|
335,5
|
313,6
|
305,3
|
276,5
|
290,2
|
262,9
|
245,3
|
262,8
|
279,1
|
271,9
|
259,8
|
270,8
|
Operationele Marge
|
8,5%
|
8,95%
|
8,18%
|
8,49%
|
8,11%
|
8,24%
|
7,72%
|
7,75%
|
7,17%
|
6,44%
|
6,26%
|
6,26%
|
6,19%
|
5,89%
|
6,08%
|
Resultaat voor belastingen (EBT)
1 |
192,7
|
183,7
|
313,7
|
267,7
|
273,1
|
464,5
|
238,5
|
261,1
|
226
|
75,6
|
195,8
|
209
|
204
|
187
|
211,3
|
Nettowinst (verlies)
1 |
147
|
140,5
|
237,7
|
201,4
|
205
|
353,2
|
181,4
|
196,4
|
169,2
|
55,5
|
147,1
|
157
|
153
|
140
|
159,3
|
Nettomarge
|
6,11%
|
5,29%
|
6,08%
|
5,1%
|
5,3%
|
9,53%
|
5,06%
|
5,25%
|
4,62%
|
1,46%
|
3,5%
|
3,52%
|
3,48%
|
3,18%
|
3,58%
|
WPA
2 |
7,540
|
6,440
|
10,38
|
9,070
|
9,230
|
15,95
|
8,370
|
9,340
|
8,190
|
2,700
|
7,210
|
7,720
|
7,540
|
6,940
|
7,850
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/10/21
|
15/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
936
|
1.903
|
3.957
|
3.117
|
4.946
|
3.054
|
3.693
|
3.179
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,815
x
|
4,458
x
|
4,784
x
|
2,334
x
|
4,357
x
|
2,991
x
|
3,349
x
|
2,64
x
|
Free Cash Flow
1 |
292
|
606
|
1.090
|
601
|
171
|
461
|
612
|
1.021
|
ROE (netto-inkomsten/eigen vermogen)
|
32,9%
|
32,8%
|
35,2%
|
39,7%
|
19,6%
|
17,2%
|
15,3%
|
14,8%
|
ROA (netto-inkomsten/totale activa)
|
6,58%
|
7,72%
|
9,12%
|
12,4%
|
6,63%
|
5,31%
|
5,2%
|
5,7%
|
Totale activa
1 |
2.803
|
3.294
|
5.839
|
8.012
|
9.090
|
11.360
|
12.405
|
13.561
|
Nettoactief per aandeel
2 |
33,50
|
47,00
|
110,0
|
135,0
|
160,0
|
188,0
|
215,0
|
258,0
|
Cashflow per aandeel
2 |
8,040
|
33,80
|
57,90
|
31,10
|
14,90
|
36,80
|
47,10
|
-
|
Capex
1 |
57,6
|
46,5
|
74,2
|
94,6
|
142
|
219
|
246
|
269
|
Capex/omzet
|
0,8%
|
0,65%
|
0,75%
|
0,61%
|
0,96%
|
1,24%
|
1,34%
|
1,37%
|
Datum van publicatie
|
3/02/20
|
2/02/21
|
15/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
222
USD Gemiddelde koersdoel
259
USD Spread / Gemiddelde doel +16,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,33% | 4,48 mld. | | -3,04% | 10,43 mld. | | -14,10% | 10,4 mld. | | +13,12% | 7,08 mld. | | -22,38% | 4,42 mld. | | -7,04% | 3,63 mld. | | -17,62% | 2,39 mld. | | +10,83% | 2,11 mld. | | -14,64% | 2,09 mld. | | +20,72% | 2,04 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|