AUTOLIV, INC. Toevoegen aan een lijst
Financiën Autoliv, Inc. Deutsche Boerse AG
Aandelen
LIV
US0528001094
Auto, Vrachtwagen & Motorfiets Onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 115 EUR | -0,86% |
|
0,00% | +15,00% |
| 09/05 | Autoliv, Inc. kondigt een kwartaaldividend aan, betaalbaar op 12 juni 2024 | CI |
| 29/04 | AUTOLIV, INC. : Barclays is Neutraal gestemd over aandeel | ZM |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 7.352 | 8.044 | 9.046 | 6.650 | 9.106 | 10.186 | - | - |
| Bedrijfswaarde 1 | 9.002 | 9.258 | 10.098 | 7.822 | 10.470 | 11.745 | 11.547 | 11.160 |
| K/w-verhouding | 16 x | 43 x | 20,8 x | 15,8 x | 19,3 x | 13 x | 10,5 x | 9,12 x |
| Dividendrendement | 2,94% | 0,67% | 1,82% | - | 2,41% | 2,2% | 2,51% | 2,92% |
| Marktkapitalisatie/omzet | 0,86 x | 1,08 x | 1,1 x | 0,75 x | 0,87 x | 0,92 x | 0,87 x | 0,83 x |
| Bedrijfswaarde/omzet | 1,05 x | 1,24 x | 1,23 x | 0,88 x | 1 x | 1,06 x | 0,99 x | 0,91 x |
| Bedrijfswaarde/EBITDA | 8 x | 10,9 x | 9,38 x | 8,14 x | 8,07 x | 7,43 x | 6,45 x | 5,66 x |
| Bedrijfswaarde/FCF | 54,7 x | 18,2 x | 33,7 x | 61,1 x | 25,5 x | 20,9 x | 18 x | 13,2 x |
| FCF Yield | 1,83% | 5,5% | 2,97% | 1,64% | 3,92% | 4,79% | 5,57% | 7,58% |
| Price to Book | 3,49 x | 3,34 x | 3,44 x | - | 3,56 x | 3,81 x | 3,11 x | 2,61 x |
| Aantal aandelen (in duizenden) | 87.100 | 87.338 | 87.478 | 86.837 | 82.643 | 81.374 | - | - |
| Referentieprijs 2 | 84,41 | 92,10 | 103,4 | 76,58 | 110,2 | 125,3 | 125,3 | 125,3 |
| Datum van publicatie | 28/01/20 | 26/01/21 | 28/01/22 | 27/01/23 | 26/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 8.548 | 7.447 | 8.230 | 8.842 | 10.475 | 11.029 | 11.672 | 12.292 |
| EBITDA 1 | 1.125 | 853 | 1.077 | 961 | 1.298 | 1.580 | 1.791 | 1.973 |
| Bedrijfsresultaat (EBIT) 1 | 774 | 482 | 683 | 598 | 920 | 1.180 | 1.375 | 1.514 |
| Operationele Marge | 9,05% | 6,47% | 8,3% | 6,76% | 8,78% | 10,7% | 11,78% | 12,32% |
| Resultaat voor belastingen (EBT) 1 | 648,4 | 291,2 | 614 | 603 | 612 | 1.067 | 1.253 | 1.412 |
| Nettowinst (verlies) 1 | 461,5 | 186,9 | 435 | 423 | 488 | 773,8 | 916,2 | 1.014 |
| Nettomarge | 5,4% | 2,51% | 5,29% | 4,78% | 4,66% | 7,02% | 7,85% | 8,25% |
| WPA 2 | 5,290 | 2,140 | 4,960 | 4,850 | 5,720 | 9,648 | 11,96 | 13,73 |
| Free Cash Flow 1 | 164,6 | 509,3 | 300 | 128 | 410 | 562,9 | 642,6 | 846,1 |
| FCF-marge | 1,93% | 6,84% | 3,65% | 1,45% | 3,91% | 5,1% | 5,51% | 6,88% |
| Kasstroomconversie (ebitda) | 14,64% | 59,71% | 27,86% | 13,32% | 31,59% | 35,63% | 35,88% | 42,88% |
| Kasstroomconversie (nettowinst) | 35,67% | 272,5% | 68,97% | 30,26% | 84,02% | 72,75% | 70,14% | 83,42% |
| Dividend per aandeel 2 | 2,480 | 0,6200 | 1,880 | - | 2,660 | 2,755 | 3,140 | 3,658 |
| Datum van publicatie | 28/01/20 | 26/01/21 | 28/01/22 | 27/01/23 | 26/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 S1 | 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 | 4.265 | 2.119 | 2.124 | 2.081 | 2.302 | 2.335 | 2.493 | 2.635 | 2.596 | 2.751 | 2.615 | 2.774 | 2.736 | 2.893 | 2.863 | 2.908 |
| EBITDA 1 | - | 274 | 229 | 214 | 260 | 323 | 223 | 306 | 338 | 431 | 295 | 381,4 | 410,2 | 478,3 | 447 | - |
| Bedrijfsresultaat (EBIT) 1 | 403 | 177 | 134 | 124 | 173 | 233 | 127 | 212 | 243 | 334 | 199 | 282,9 | 308,8 | 382 | 308,4 | 357,7 |
| Operationele Marge | 9,45% | 8,35% | 6,31% | 5,96% | 7,52% | 9,98% | 5,09% | 8,05% | 9,36% | 12,14% | 7,61% | 10,2% | 11,29% | 13,2% | 10,77% | 12,3% |
| Resultaat voor belastingen (EBT) 1 | - | 158 | 119 | 117 | 153 | 214 | 109 | 83 | 201 | 219 | 174 | 247,4 | 267,3 | 360,4 | 326 | - |
| Nettowinst (verlies) 1 | - | 115 | 83 | 79 | 105 | 156 | 74 | 53 | 134 | 227 | 126 | 178,6 | 195,2 | 263,5 | 235 | - |
| Nettomarge | - | 5,43% | 3,91% | 3,8% | 4,56% | 6,68% | 2,97% | 2,01% | 5,16% | 8,25% | 4,82% | 6,44% | 7,13% | 9,11% | 8,21% | - |
| WPA 2 | - | 1,310 | 0,9400 | 0,9100 | 1,210 | 1,800 | 0,8600 | 0,6100 | 1,570 | 2,710 | 1,520 | 2,341 | 2,491 | 3,343 | - | - |
| Dividend per aandeel 2 | - | 0,6400 | 0,6400 | 0,6400 | 0,6400 | - | 0,6600 | 0,6600 | 0,6600 | 0,6800 | - | 0,6808 | 0,6808 | 0,6952 | 1,115 | 1,115 |
| Datum van publicatie | 16/07/21 | 28/01/22 | 22/04/22 | 22/07/22 | 21/10/22 | 27/01/23 | 21/04/23 | 21/07/23 | 20/10/23 | 26/01/24 | 26/04/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.650 | 1.214 | 1.052 | 1.172 | 1.364 | 1.558 | 1.361 | 973 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,467 x | 1,423 x | 0,9768 x | 1,22 x | 1,051 x | 0,9862 x | 0,7597 x | 0,4933 x |
| Free Cash Flow 1 | 165 | 509 | 300 | 128 | 410 | 563 | 643 | 846 |
| ROE (netto-inkomsten/eigen vermogen) | 23,1% | 8,8% | 17,1% | 14,6% | 27% | 30% | 32,2% | 30,3% |
| ROA (netto-inkomsten/totale activa) | 7,4% | 2,5% | 5,54% | 5,03% | 8,67% | 9,17% | 10,3% | 10,7% |
| Totale activa 1 | 6.233 | 7.464 | 7.847 | 8.402 | 5.626 | 8.434 | 8.903 | 9.465 |
| Nettoactief per aandeel 2 | 24,20 | 27,60 | 30,10 | - | 31,00 | 32,90 | 40,30 | 48,10 |
| Cashflow per aandeel 2 | 7,330 | 9,700 | 8,600 | - | 11,50 | 15,50 | 16,80 | 19,30 |
| Capex 1 | 476 | 340 | 454 | 585 | 572 | 603 | 650 | 664 |
| Capex/omzet | 5,57% | 4,56% | 5,52% | 6,62% | 5,46% | 5,46% | 5,57% | 5,4% |
| Datum van publicatie | 28/01/20 | 26/01/21 | 28/01/22 | 27/01/23 | 26/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
18
Laatste slotkoers
125,3
USD
Gemiddelde koersdoel
131,8
USD
Spread / Gemiddelde doel
+5,16%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +22,78% | 49,3 mld. | |
| -8,67% | 22,34 mld. | |
| +16,26% | 19,84 mld. | |
| +27,60% | 16,94 mld. | |
| -4,01% | 15,1 mld. | |
| -17,45% | 13,65 mld. | |
| -19,11% | 13,55 mld. | |
| +35,20% | 11,9 mld. | |
| +39,02% | 10,92 mld. |
