Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,19
USD
|
+1,13%
|
|
+1,19%
|
-7,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.958
|
9.448
|
10.806
|
9.425
|
8.427
|
7.665
|
-
|
-
|
Bedrijfswaarde
1 |
10.086
|
11.585
|
13.292
|
12.315
|
10.673
|
9.703
|
9.271
|
8.816
|
K/w-verhouding
|
12
x
|
16,5
x
|
20,1
x
|
10,1
x
|
13,3
x
|
8,86
x
|
7,93
x
|
7,36
x
|
Dividendrendement
|
1,57%
|
1,76%
|
1,51%
|
1,69%
|
-
|
1,33%
|
1,4%
|
1,41%
|
Marktkapitalisatie/omzet
|
0,88
x
|
0,93
x
|
0,73
x
|
0,6
x
|
0,59
x
|
0,52
x
|
0,49
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
0,99
x
|
1,14
x
|
0,9
x
|
0,78
x
|
0,75
x
|
0,66
x
|
0,59
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
6,04
x
|
7,44
x
|
5,77
x
|
5,53
x
|
5,7
x
|
4,93
x
|
4,41
x
|
3,97
x
|
Bedrijfswaarde/FCF
|
19,1
x
|
15,6
x
|
20,8
x
|
14,6
x
|
18,9
x
|
18,2
x
|
12,6
x
|
11,6
x
|
FCF Yield
|
5,23%
|
6,41%
|
4,81%
|
6,87%
|
5,29%
|
5,5%
|
7,92%
|
8,59%
|
Price to Book
|
1,9
x
|
1,44
x
|
1,56
x
|
1,3
x
|
-
|
1,16
x
|
1,03
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
206.493
|
244.519
|
239.771
|
234.154
|
235.055
|
230.956
|
-
|
-
|
Referentieprijs
2 |
43,38
|
38,64
|
45,07
|
40,25
|
35,85
|
33,19
|
33,19
|
33,19
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
15/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.168
|
10.165
|
14.838
|
15.801
|
14.198
|
14.763
|
15.717
|
16.657
|
EBITDA
1 |
1.671
|
1.558
|
2.303
|
2.227
|
1.873
|
1.969
|
2.102
|
2.223
|
Bedrijfsresultaat (EBIT)
1 |
1.232
|
990
|
1.531
|
1.603
|
1.358
|
1.381
|
1.504
|
1.610
|
Operationele Marge
|
12,12%
|
9,74%
|
10,32%
|
10,14%
|
9,56%
|
9,35%
|
9,57%
|
9,66%
|
Resultaat voor belastingen (EBT)
1 |
1.265
|
964
|
789
|
1.318
|
991
|
1.264
|
1.379
|
1.495
|
Nettowinst (verlies)
1 |
746
|
500
|
537
|
944
|
625
|
872,9
|
947,5
|
1.030
|
Nettomarge
|
7,34%
|
4,92%
|
3,62%
|
5,97%
|
4,4%
|
5,91%
|
6,03%
|
6,18%
|
WPA
2 |
3,610
|
2,340
|
2,240
|
3,990
|
2,700
|
3,748
|
4,186
|
4,512
|
Free Cash Flow
1 |
527
|
743
|
640
|
846
|
565
|
533,8
|
733,8
|
756,8
|
FCF-marge
|
5,18%
|
7,31%
|
4,31%
|
5,35%
|
3,98%
|
3,62%
|
4,67%
|
4,54%
|
Kasstroomconversie (ebitda)
|
31,54%
|
47,69%
|
27,79%
|
37,99%
|
30,17%
|
27,11%
|
34,92%
|
34,05%
|
Kasstroomconversie (nettowinst)
|
70,64%
|
148,6%
|
119,18%
|
89,62%
|
90,4%
|
61,16%
|
77,45%
|
73,5%
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,6800
|
-
|
0,4412
|
0,4650
|
0,4683
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
15/02/22
|
9/02/23
|
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 |
3.416
|
3.655
|
3.874
|
3.759
|
4.060
|
4.108
|
4.180
|
3.671
|
3.622
|
3.522
|
3.514
|
3.758
|
3.759
|
3.724
|
3.727
|
EBITDA
1 |
506
|
562
|
546
|
506
|
592
|
583
|
555
|
531
|
404
|
471
|
448,2
|
493,9
|
490,4
|
496,4
|
479
|
Bedrijfsresultaat (EBIT)
1 |
311
|
375
|
389
|
348
|
438
|
428
|
396
|
369
|
349
|
332
|
315,5
|
355,1
|
353,5
|
354,2
|
352,1
|
Operationele Marge
|
9,1%
|
10,26%
|
10,04%
|
9,26%
|
10,79%
|
10,42%
|
9,47%
|
10,05%
|
9,64%
|
9,43%
|
8,98%
|
9,45%
|
9,4%
|
9,51%
|
9,45%
|
Resultaat voor belastingen (EBT)
1 |
196
|
155
|
315
|
288
|
396
|
319
|
317
|
328
|
238
|
229
|
287,1
|
325,6
|
317,9
|
319,1
|
329,7
|
Nettowinst (verlies)
1 |
96
|
129
|
200
|
216
|
273
|
255
|
217
|
204
|
50
|
154
|
196,9
|
224,9
|
219,5
|
219,9
|
225,3
|
Nettomarge
|
2,81%
|
3,53%
|
5,16%
|
5,75%
|
6,72%
|
6,21%
|
5,19%
|
5,56%
|
1,38%
|
4,37%
|
5,6%
|
5,98%
|
5,84%
|
5,91%
|
6,04%
|
WPA
2 |
0,4000
|
0,5400
|
0,8400
|
0,9100
|
1,160
|
1,090
|
0,9300
|
0,8700
|
0,2100
|
0,6400
|
0,8548
|
0,9898
|
0,9808
|
0,9841
|
0,9890
|
Dividend per aandeel
2 |
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
0,1700
|
-
|
-
|
0,1100
|
0,1100
|
0,1100
|
0,1125
|
0,1100
|
Datum van publicatie
|
3/11/21
|
15/02/22
|
4/05/22
|
3/08/22
|
27/10/22
|
9/02/23
|
4/05/23
|
2/08/23
|
2/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.128
|
2.137
|
2.486
|
2.890
|
2.246
|
2.037
|
1.606
|
1.150
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,675
x
|
1,372
x
|
1,079
x
|
1,298
x
|
1,199
x
|
1,035
x
|
0,7641
x
|
0,5175
x
|
Free Cash Flow
1 |
527
|
743
|
640
|
846
|
565
|
534
|
734
|
757
|
ROE (netto-inkomsten/eigen vermogen)
|
16,7%
|
8,96%
|
14,9%
|
14,7%
|
13,5%
|
14,2%
|
13,9%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
7,54%
|
3,89%
|
6,1%
|
6,48%
|
5,59%
|
6,09%
|
6,46%
|
6,56%
|
Totale activa
1 |
9.898
|
12.868
|
8.807
|
14.563
|
11.180
|
14.339
|
14.658
|
15.699
|
Nettoactief per aandeel
2 |
22,80
|
26,90
|
29,00
|
30,90
|
-
|
28,50
|
32,20
|
36,20
|
Cashflow per aandeel
2 |
4,870
|
5,720
|
5,450
|
6,630
|
5,960
|
6,440
|
7,110
|
7,360
|
Capex
1 |
481
|
501
|
666
|
723
|
832
|
826
|
813
|
854
|
Capex/omzet
|
4,73%
|
4,93%
|
4,49%
|
4,58%
|
5,86%
|
5,59%
|
5,17%
|
5,13%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
15/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,19
USD Gemiddelde koersdoel
39,67
USD Spread / Gemiddelde doel +19,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,42% | 7,67 mld. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +1,48% | 15,84 mld. | | +31,67% | 17,27 mld. | | -14,23% | 14,09 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +14,27% | 9,65 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|