Beurs gesloten -
Borsa Italiana
17:44:59 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,16
EUR
|
+1,07%
|
|
-0,34%
|
+0,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.597
|
3.498
|
4.058
|
3.385
|
3.588
|
3.608
|
-
|
-
|
Bedrijfswaarde
1 |
3.942
|
3.883
|
4.470
|
3.887
|
3.588
|
4.084
|
3.901
|
3.704
|
K/w-verhouding
|
15,6
x
|
25,7
x
|
18,7
x
|
11,6
x
|
11,8
x
|
11,8
x
|
10,3
x
|
9,22
x
|
Dividendrendement
|
1,99%
|
2,04%
|
2,15%
|
-
|
-
|
2,7%
|
2,99%
|
3,28%
|
Marktkapitalisatie/omzet
|
1,39
x
|
1,58
x
|
1,46
x
|
0,93
x
|
0,93
x
|
0,91
x
|
0,85
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
1,52
x
|
1,76
x
|
1,61
x
|
1,07
x
|
0,93
x
|
1,03
x
|
0,92
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
7,65
x
|
9,99
x
|
8,89
x
|
6,22
x
|
5,39
x
|
5,92
x
|
5,13
x
|
4,47
x
|
Bedrijfswaarde/FCF
|
42,4
x
|
22,7
x
|
26
x
|
-
|
-
|
26
x
|
15,6
x
|
12,4
x
|
FCF Yield
|
2,36%
|
4,41%
|
3,84%
|
-
|
-
|
3,85%
|
6,43%
|
8,1%
|
Price to Book
|
2,64
x
|
2,41
x
|
2,3
x
|
-
|
-
|
1,61
x
|
1,44
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
325.187
|
323.887
|
323.887
|
323.887
|
323.258
|
323.258
|
-
|
-
|
Referentieprijs
2 |
11,06
|
10,80
|
12,53
|
10,45
|
11,10
|
11,16
|
11,16
|
11,16
|
Datum van publicatie
|
11/03/20
|
1/03/21
|
4/03/22
|
2/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.592
|
2.209
|
2.778
|
3.629
|
3.849
|
3.977
|
4.254
|
4.550
|
EBITDA
1 |
515,2
|
388,7
|
502,7
|
625,2
|
665,8
|
689,6
|
760,4
|
827,7
|
Bedrijfsresultaat (EBIT)
1 |
318,5
|
181,1
|
288
|
382,8
|
414,1
|
425,2
|
482,8
|
536,9
|
Operationele Marge
|
12,29%
|
8,2%
|
10,37%
|
10,55%
|
10,76%
|
10,69%
|
11,35%
|
11,8%
|
Resultaat voor belastingen (EBT)
1 |
307,7
|
156
|
286,8
|
382,2
|
392
|
410,1
|
477
|
537,9
|
Nettowinst (verlies)
1 |
231,3
|
136,5
|
215,5
|
292,8
|
305
|
308,3
|
352,9
|
394,8
|
Nettomarge
|
8,92%
|
6,18%
|
7,76%
|
8,07%
|
7,92%
|
7,75%
|
8,3%
|
8,68%
|
WPA
2 |
0,7100
|
0,4200
|
0,6700
|
0,9000
|
0,9400
|
0,9436
|
1,081
|
1,210
|
Free Cash Flow
1 |
92,96
|
171,3
|
171,8
|
-
|
-
|
157,1
|
250,8
|
299,9
|
FCF-marge
|
3,59%
|
7,76%
|
6,19%
|
-
|
-
|
3,95%
|
5,9%
|
6,59%
|
Kasstroomconversie (ebitda)
|
18,04%
|
44,08%
|
34,18%
|
-
|
-
|
22,78%
|
32,98%
|
36,23%
|
Kasstroomconversie (nettowinst)
|
40,19%
|
125,53%
|
79,72%
|
-
|
-
|
50,94%
|
71,06%
|
75,95%
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2700
|
-
|
-
|
0,3010
|
0,3338
|
0,3663
|
Datum van publicatie
|
11/03/20
|
1/03/21
|
4/03/22
|
2/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.268
|
951,1
|
1.258
|
1.361
|
735,8
|
1.417
|
857,6
|
888,9
|
1.746
|
981,8
|
900,8
|
1.882
|
961,9
|
987,9
|
1.950
|
969,1
|
930,2
|
1.899
|
1.005
|
978
|
1.983
|
1.954
|
EBITDA
1 |
244,6
|
143,3
|
245,4
|
270,2
|
121
|
232,5
|
150,8
|
154,5
|
305,3
|
177
|
142,9
|
319,9
|
168,3
|
175,7
|
344
|
156,1
|
165,6
|
321,8
|
176,8
|
169
|
346
|
337
|
Bedrijfsresultaat (EBIT)
1 |
144
|
38,8
|
142,3
|
165,8
|
63,9
|
122,2
|
92,87
|
94,6
|
187,5
|
115,6
|
79,7
|
195,3
|
104
|
113,9
|
217,9
|
94,9
|
101,3
|
196,2
|
112,8
|
103
|
216
|
199
|
Operationele Marge
|
11,36%
|
4,08%
|
11,32%
|
12,18%
|
8,68%
|
8,63%
|
10,83%
|
10,64%
|
10,74%
|
11,77%
|
8,85%
|
10,37%
|
10,81%
|
11,53%
|
11,17%
|
9,79%
|
10,89%
|
10,33%
|
11,23%
|
10,53%
|
10,89%
|
10,18%
|
Resultaat voor belastingen (EBT)
1 |
139,8
|
24,68
|
131,3
|
168,2
|
63,28
|
118,6
|
94,82
|
103,4
|
198,2
|
114,1
|
88,4
|
184
|
105
|
118,5
|
223,4
|
86,7
|
81,91
|
168,6
|
-
|
100
|
205
|
189
|
Nettowinst (verlies)
1 |
-
|
20
|
116,5
|
126,9
|
46,9
|
88,56
|
71,68
|
77,2
|
148,9
|
85,9
|
58
|
143,9
|
76,84
|
90,9
|
167,8
|
63,3
|
74
|
137,2
|
75,15
|
77
|
152
|
139
|
Nettomarge
|
-
|
2,1%
|
9,26%
|
9,33%
|
6,37%
|
6,25%
|
8,36%
|
8,68%
|
8,53%
|
8,75%
|
6,44%
|
7,64%
|
7,99%
|
9,2%
|
8,61%
|
6,53%
|
7,96%
|
7,22%
|
7,48%
|
7,87%
|
7,67%
|
7,11%
|
WPA
2 |
-
|
0,0600
|
0,3600
|
0,3900
|
0,1400
|
0,2800
|
0,2200
|
0,2400
|
0,4600
|
-
|
0,1700
|
0,4400
|
-
|
0,2800
|
0,5200
|
-
|
0,2300
|
0,4200
|
-
|
0,2400
|
0,4700
|
0,4300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/03/20
|
29/07/20
|
1/03/21
|
29/07/21
|
4/03/22
|
4/03/22
|
11/05/22
|
28/07/22
|
28/07/22
|
9/11/22
|
2/03/23
|
2/03/23
|
9/05/23
|
27/07/23
|
27/07/23
|
7/11/23
|
5/03/24
|
5/03/24
|
9/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
345
|
385
|
412
|
502
|
-
|
476
|
293
|
95,4
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6699
x
|
0,9897
x
|
0,8192
x
|
0,8029
x
|
-
|
0,6897
x
|
0,3847
x
|
0,1152
x
|
Free Cash Flow
1 |
93
|
171
|
172
|
-
|
-
|
157
|
251
|
300
|
ROE (netto-inkomsten/eigen vermogen)
|
18,1%
|
9,73%
|
12%
|
15,1%
|
-
|
13,8%
|
14%
|
14,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
4,190
|
4,480
|
5,440
|
-
|
-
|
6,920
|
7,770
|
8,650
|
Cashflow per aandeel
2 |
0,9400
|
1,030
|
1,290
|
-
|
-
|
0,9700
|
1,400
|
1,760
|
Capex
1 |
252
|
186
|
210
|
-
|
-
|
352
|
350
|
352
|
Capex/omzet
|
9,71%
|
8,43%
|
7,57%
|
-
|
-
|
8,85%
|
8,23%
|
7,73%
|
Datum van publicatie
|
11/03/20
|
1/03/21
|
4/03/22
|
2/03/23
|
5/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,16
EUR Gemiddelde koersdoel
13,53
EUR Spread / Gemiddelde doel +21,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,56% | 3,92 mld. | | -22,58% | 3,22 mld. | | -1,93% | 2,58 mld. | | +52,30% | 2,55 mld. | | -28,94% | 2,04 mld. | | +74,93% | 1,71 mld. | | -10,34% | 1,42 mld. | | -16,62% | 1,22 mld. | | +43,10% | 1,08 mld. | | -20,54% | 1,08 mld. |
Autosystemen
|