Geschatte realtime
Tradegate
09:31:17 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,15
EUR
|
+2,29%
|
|
-2,65%
|
-17,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.619
|
2.820
|
3.291
|
2.169
|
2.109
|
1.738
|
-
|
-
|
Bedrijfswaarde
1 |
4.462
|
4.694
|
5.423
|
4.152
|
4.235
|
3.877
|
3.839
|
3.743
|
K/w-verhouding
|
11,7
x
|
-93
x
|
16,9
x
|
-8,95
x
|
56,2
x
|
23,6
x
|
13,2
x
|
9,38
x
|
Dividendrendement
|
2,2%
|
0,51%
|
1,75%
|
2,64%
|
-
|
3,34%
|
3,34%
|
3,34%
|
Marktkapitalisatie/omzet
|
0,3
x
|
0,4
x
|
0,37
x
|
0,21
x
|
0,2
x
|
0,16
x
|
0,15
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,66
x
|
0,61
x
|
0,41
x
|
0,4
x
|
0,36
x
|
0,34
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
4,38
x
|
7,92
x
|
6,82
x
|
5,93
x
|
5,01
x
|
4,23
x
|
3,83
x
|
3,56
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
78,2
x
|
-25,7
x
|
19,9
x
|
-169
x
|
37,9
x
|
61,4
x
|
30,3
x
|
FCF Yield
|
4,73%
|
1,28%
|
-3,89%
|
5,03%
|
-0,59%
|
2,64%
|
1,63%
|
3,3%
|
Price to Book
|
1,4
x
|
1,6
x
|
1,71
x
|
1,4
x
|
1,34
x
|
1,04
x
|
0,94
x
|
0,85
x
|
Aantal aandelen (in duizenden)
|
143.927
|
144.491
|
144.234
|
143.353
|
144.338
|
144.963
|
-
|
-
|
Referentieprijs
2 |
18,20
|
19,52
|
22,82
|
15,13
|
14,61
|
11,99
|
11,99
|
11,99
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.620
|
7.106
|
8.945
|
10.156
|
10.555
|
10.871
|
11.379
|
11.868
|
EBITDA
1 |
1.019
|
593
|
795
|
700
|
845
|
916,1
|
1.002
|
1.053
|
Bedrijfsresultaat (EBIT)
1 |
661
|
214
|
389
|
293
|
403
|
454,5
|
554,6
|
578,6
|
Operationele Marge
|
7,67%
|
3,01%
|
4,35%
|
2,88%
|
3,82%
|
4,18%
|
4,87%
|
4,87%
|
Resultaat voor belastingen (EBT)
1 |
171
|
-13
|
244
|
-31
|
178
|
169,9
|
296,3
|
401,4
|
Nettowinst (verlies)
1 |
226
|
-31
|
197
|
-242
|
38
|
102,3
|
158,9
|
210,1
|
Nettomarge
|
2,62%
|
-0,44%
|
2,2%
|
-2,38%
|
0,36%
|
0,94%
|
1,4%
|
1,77%
|
WPA
2 |
1,560
|
-0,2100
|
1,350
|
-1,690
|
0,2600
|
0,5070
|
0,9112
|
1,279
|
Free Cash Flow
1 |
211
|
60
|
-211
|
209
|
-25
|
102,2
|
62,55
|
123,6
|
FCF-marge
|
2,45%
|
0,84%
|
-2,36%
|
2,06%
|
-0,24%
|
0,94%
|
0,55%
|
1,04%
|
Kasstroomconversie (ebitda)
|
20,71%
|
10,12%
|
-
|
29,86%
|
-
|
11,16%
|
6,24%
|
11,74%
|
Kasstroomconversie (nettowinst)
|
93,36%
|
-
|
-
|
-
|
-
|
99,98%
|
39,36%
|
58,83%
|
Dividend per aandeel
2 |
0,4000
|
0,1000
|
0,4000
|
0,4000
|
-
|
0,4007
|
0,4000
|
0,4001
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
2.273
|
2.480
|
2.586
|
2.535
|
2.555
|
2.644
|
2.748
|
2.669
|
2.494
|
2.735
|
2.782
|
2.737
|
2.618
|
2.805
|
2.854
|
EBITDA
1 |
118
|
170
|
162
|
192
|
176
|
204
|
243
|
242
|
156
|
223
|
245,1
|
241,8
|
205,7
|
225,5
|
243,8
|
Bedrijfsresultaat (EBIT)
1 |
17
|
69
|
66
|
61
|
69
|
101
|
135
|
130
|
37
|
111
|
136,4
|
129,8
|
88,1
|
114,8
|
133,1
|
Operationele Marge
|
0,75%
|
2,78%
|
2,55%
|
2,41%
|
2,7%
|
3,82%
|
4,91%
|
4,87%
|
1,48%
|
4,06%
|
4,9%
|
4,74%
|
3,36%
|
4,09%
|
4,66%
|
Resultaat voor belastingen (EBT)
1 |
46
|
37
|
29
|
-131
|
34
|
60
|
89
|
55
|
-26
|
35
|
75,8
|
47,9
|
11,7
|
-
|
-
|
Nettowinst (verlies)
1 |
25
|
17
|
8
|
-88
|
-179
|
28
|
30
|
19
|
-39
|
3
|
36,8
|
30,89
|
8,463
|
29,9
|
39,52
|
Nettomarge
|
1,1%
|
0,69%
|
0,31%
|
-3,47%
|
-7,01%
|
1,06%
|
1,09%
|
0,71%
|
-1,56%
|
0,11%
|
1,32%
|
1,13%
|
0,32%
|
1,07%
|
1,38%
|
WPA
2 |
0,1800
|
0,1200
|
0,0600
|
-0,6100
|
-1,250
|
0,1900
|
0,2100
|
0,1300
|
-0,2700
|
0,0200
|
0,2540
|
0,2113
|
0,0598
|
0,2065
|
0,2729
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
-
|
-
|
-
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
Datum van publicatie
|
23/02/22
|
27/04/22
|
3/08/22
|
27/10/22
|
21/02/23
|
28/04/23
|
28/07/23
|
27/10/23
|
20/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.843
|
1.874
|
2.132
|
1.983
|
2.126
|
2.139
|
2.101
|
2.005
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,809
x
|
3,16
x
|
2,682
x
|
2,833
x
|
2,516
x
|
2,335
x
|
2,097
x
|
1,904
x
|
Free Cash Flow
1 |
211
|
60
|
-211
|
209
|
-25
|
102
|
62,6
|
124
|
ROE (netto-inkomsten/eigen vermogen)
|
27,6%
|
3,14%
|
13,2%
|
3,11%
|
7,81%
|
8,94%
|
12,6%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
6,76%
|
0,78%
|
3,24%
|
0,72%
|
1,58%
|
1,88%
|
3,35%
|
3,56%
|
Totale activa
1 |
3.344
|
-3.969
|
6.083
|
-33.794
|
2.401
|
5.436
|
4.750
|
5.904
|
Nettoactief per aandeel
2 |
13,00
|
12,20
|
13,30
|
10,80
|
10,90
|
11,50
|
12,70
|
14,10
|
Cashflow per aandeel
2 |
4,390
|
2,660
|
1,080
|
4,520
|
3,290
|
3,580
|
4,290
|
4,760
|
Capex
1 |
426
|
326
|
369
|
440
|
501
|
426
|
495
|
506
|
Capex/omzet
|
4,94%
|
4,59%
|
4,13%
|
4,33%
|
4,75%
|
3,92%
|
4,35%
|
4,27%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
11,99
USD Gemiddelde koersdoel
14,14
USD Spread / Gemiddelde doel +17,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,50% | 45,97 mld. | | -22,21% | 18,99 mld. | | -1,23% | 16,34 mld. | | +102,25% | 16,68 mld. | | +23,48% | 16,15 mld. | | +0,63% | 15,39 mld. | | +57,69% | 12,2 mld. | | -25,61% | 12,28 mld. | | +37,29% | 11,79 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|