Beurs gesloten -
Nyse
22:00:01 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
165,4
USD
|
-2,62%
|
|
+7,03%
|
+10,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.338
|
6.132
|
7.658
|
5.319
|
6.386
|
6.661
|
-
|
-
|
Bedrijfswaarde
1 |
9.976
|
7.664
|
12.254
|
8.896
|
10.174
|
11.001
|
10.666
|
10.424
|
K/w-verhouding
|
9,78
x
|
16,2
x
|
6,38
x
|
4,42
x
|
6,6
x
|
8,96
x
|
8,47
x
|
7,75
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,3
x
|
0,3
x
|
0,2
x
|
0,24
x
|
0,25
x
|
0,24
x
|
0,23
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,38
x
|
0,47
x
|
0,33
x
|
0,38
x
|
0,4
x
|
0,38
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
9,94
x
|
6,45
x
|
5,88
x
|
3,96
x
|
5,32
x
|
6,81
x
|
6,19
x
|
5,71
x
|
Bedrijfswaarde/FCF
|
20
x
|
7,29
x
|
8,68
x
|
6,64
x
|
32,4
x
|
28,3
x
|
15,9
x
|
14,8
x
|
FCF Yield
|
5,01%
|
13,7%
|
11,5%
|
15,1%
|
3,09%
|
3,54%
|
6,3%
|
6,75%
|
Price to Book
|
1,37
x
|
1,8
x
|
3,08
x
|
2,5
x
|
-
|
2,43
x
|
1,75
x
|
1,42
x
|
Aantal aandelen (in duizenden)
|
89.212
|
87.865
|
65.538
|
49.572
|
42.520
|
40.267
|
-
|
-
|
Referentieprijs
2 |
48,63
|
69,79
|
116,8
|
107,3
|
150,2
|
165,4
|
165,4
|
165,4
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
17/02/22
|
17/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
21.336
|
20.390
|
25.844
|
26.985
|
26.949
|
27.176
|
27.952
|
29.294
|
EBITDA
1 |
1.004
|
1.188
|
2.085
|
2.245
|
1.913
|
1.616
|
1.723
|
1.827
|
Bedrijfsresultaat (EBIT)
1 |
823,6
|
989,6
|
1.892
|
2.044
|
1.692
|
1.389
|
1.455
|
1.553
|
Operationele Marge
|
3,86%
|
4,85%
|
7,32%
|
7,58%
|
6,28%
|
5,11%
|
5,21%
|
5,3%
|
Resultaat voor belastingen (EBT)
1 |
612,6
|
550,1
|
1.808
|
1.834
|
1.350
|
994,1
|
1.014
|
1.057
|
Nettowinst (verlies)
1 |
450
|
381,6
|
1.373
|
1.377
|
1.021
|
737,7
|
761,6
|
813
|
Nettomarge
|
2,11%
|
1,87%
|
5,31%
|
5,1%
|
3,79%
|
2,71%
|
2,72%
|
2,78%
|
WPA
2 |
4,970
|
4,300
|
18,31
|
24,29
|
22,74
|
18,46
|
19,54
|
21,34
|
Free Cash Flow
1 |
499,9
|
1.052
|
1.412
|
1.339
|
314
|
389
|
671,7
|
703,7
|
FCF-marge
|
2,34%
|
5,16%
|
5,46%
|
4,96%
|
1,17%
|
1,43%
|
2,4%
|
2,4%
|
Kasstroomconversie (ebitda)
|
49,79%
|
88,48%
|
67,72%
|
59,66%
|
16,41%
|
24,07%
|
38,98%
|
38,52%
|
Kasstroomconversie (nettowinst)
|
111,09%
|
275,58%
|
102,84%
|
97,22%
|
30,75%
|
52,73%
|
88,19%
|
86,55%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
17/02/22
|
17/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
6.582
|
6.753
|
6.869
|
6.666
|
6.697
|
6.399
|
6.890
|
6.893
|
6.767
|
6.486
|
6.790
|
6.883
|
6.870
|
6.714
|
7.125
|
EBITDA
1 |
571,3
|
569
|
606,9
|
550,2
|
518,5
|
496,1
|
493,8
|
471,5
|
425,1
|
398,6
|
402,4
|
411,9
|
385,4
|
410
|
428,6
|
Bedrijfsresultaat (EBIT)
1 |
521,4
|
519
|
558,1
|
500,1
|
467,1
|
443,3
|
455,7
|
415,8
|
367,7
|
340,3
|
346,9
|
354,2
|
334,9
|
352
|
368,4
|
Operationele Marge
|
7,92%
|
7,69%
|
8,12%
|
7,5%
|
6,97%
|
6,93%
|
6,61%
|
6,03%
|
5,43%
|
5,25%
|
5,11%
|
5,15%
|
4,88%
|
5,24%
|
5,17%
|
Resultaat voor belastingen (EBT)
1 |
506
|
477,8
|
504,5
|
473,5
|
377,7
|
380,3
|
364,8
|
327,4
|
277,7
|
253,3
|
250
|
255,1
|
236
|
248
|
267
|
Nettowinst (verlies)
1 |
387,1
|
362,1
|
376,3
|
352,6
|
286,4
|
288,7
|
272,5
|
243,7
|
216,2
|
190,1
|
184,8
|
190,8
|
173,3
|
185
|
199
|
Nettomarge
|
5,88%
|
5,36%
|
5,48%
|
5,29%
|
4,28%
|
4,51%
|
3,95%
|
3,54%
|
3,19%
|
2,93%
|
2,72%
|
2,77%
|
2,52%
|
2,76%
|
2,79%
|
WPA
2 |
5,870
|
5,780
|
6,480
|
6,310
|
5,720
|
6,070
|
6,020
|
5,540
|
5,040
|
4,490
|
4,445
|
4,665
|
4,300
|
4,795
|
5,195
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
21/04/22
|
21/07/22
|
27/10/22
|
17/02/23
|
20/04/23
|
21/07/23
|
27/10/23
|
13/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.638
|
1.532
|
4.596
|
3.577
|
3.788
|
4.340
|
4.005
|
3.763
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,615
x
|
1,289
x
|
2,204
x
|
1,594
x
|
1,98
x
|
2,686
x
|
2,324
x
|
2,06
x
|
Free Cash Flow
1 |
500
|
1.052
|
1.412
|
1.339
|
314
|
389
|
672
|
704
|
ROE (netto-inkomsten/eigen vermogen)
|
15,3%
|
11,9%
|
48,9%
|
63%
|
48,5%
|
35,5%
|
27,7%
|
23%
|
ROA (netto-inkomsten/totale activa)
|
4,24%
|
3,74%
|
14,6%
|
14,7%
|
9,37%
|
5,2%
|
5,1%
|
5%
|
Totale activa
1 |
10.604
|
10.215
|
9.415
|
9.394
|
10.895
|
14.186
|
14.933
|
16.260
|
Nettoactief per aandeel
2 |
35,40
|
38,80
|
38,00
|
43,00
|
-
|
68,00
|
94,40
|
116,0
|
Cashflow per aandeel
2 |
8,500
|
13,60
|
21,70
|
29,40
|
16,10
|
22,30
|
26,10
|
-
|
Capex
1 |
269
|
156
|
216
|
329
|
410
|
419
|
436
|
489
|
Capex/omzet
|
1,26%
|
0,77%
|
0,83%
|
1,22%
|
1,52%
|
1,54%
|
1,56%
|
1,67%
|
Datum van publicatie
|
11/02/20
|
16/02/21
|
17/02/22
|
17/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
165,4
USD Gemiddelde koersdoel
174,8
USD Spread / Gemiddelde doel +5,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,15% | 6,66 mld. | | +15,88% | 11,63 mld. | | -3,20% | 10,42 mld. | | -12,27% | 10,63 mld. | | -2,89% | 4,41 mld. | | -23,02% | 4,55 mld. | | -7,91% | 3,6 mld. | | -17,97% | 2,24 mld. | | +7,40% | 2,05 mld. | | -12,71% | 2,16 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|