Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,31
USD
|
-0,08%
|
|
+6,65%
|
-8,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.619
|
2.820
|
3.291
|
2.169
|
2.109
|
1.929
|
-
|
-
|
Bedrijfswaarde
1 |
4.462
|
4.694
|
5.423
|
4.152
|
4.235
|
3.991
|
3.982
|
3.831
|
K/w-verhouding
|
11,7
x
|
-93
x
|
16,9
x
|
-8,95
x
|
56,2
x
|
21
x
|
13,1
x
|
9,68
x
|
Dividendrendement
|
2,2%
|
0,51%
|
1,75%
|
2,64%
|
-
|
3,01%
|
3,01%
|
3,01%
|
Marktkapitalisatie/omzet
|
0,3
x
|
0,4
x
|
0,37
x
|
0,21
x
|
0,2
x
|
0,18
x
|
0,17
x
|
0,16
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,66
x
|
0,61
x
|
0,41
x
|
0,4
x
|
0,37
x
|
0,35
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
4,38
x
|
7,92
x
|
6,82
x
|
5,93
x
|
5,01
x
|
4,33
x
|
3,95
x
|
3,6
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
78,2
x
|
-25,7
x
|
19,9
x
|
-169
x
|
52
x
|
45,9
x
|
29,9
x
|
FCF Yield
|
4,73%
|
1,28%
|
-3,89%
|
5,03%
|
-0,59%
|
1,92%
|
2,18%
|
3,35%
|
Price to Book
|
1,4
x
|
1,6
x
|
1,71
x
|
1,4
x
|
1,34
x
|
1,13
x
|
1,05
x
|
0,93
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
|
13,31
|
13,31
|
13,31
|
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
|
10.899
|
11.404
|
11.951
|
EBITDA
1 |
1.019
|
593
|
795
|
700
|
845
|
922,5
|
1.009
|
1.065
|
Bedrijfsresultaat (EBIT)
1 |
661
|
214
|
389
|
293
|
403
|
449,7
|
560,9
|
594,3
|
Operationele Marge
|
7,67%
|
3,01%
|
4,35%
|
2,88%
|
3,82%
|
4,13%
|
4,92%
|
4,97%
|
Resultaat voor belastingen (EBT)
1 |
171
|
-13
|
244
|
-31
|
178
|
266
|
365,3
|
444,6
|
Nettowinst (verlies)
1 |
226
|
-31
|
197
|
-242
|
38
|
113,5
|
167,9
|
224,7
|
Nettomarge
|
2,62%
|
-0,44%
|
2,2%
|
-2,38%
|
0,36%
|
1,04%
|
1,47%
|
1,88%
|
WPA
2 |
1,560
|
-0,2100
|
1,350
|
-1,690
|
0,2600
|
0,6328
|
1,018
|
1,375
|
Free Cash Flow
1 |
211
|
60
|
-211
|
209
|
-25
|
76,7
|
86,7
|
128,3
|
FCF-marge
|
2,45%
|
0,84%
|
-2,36%
|
2,06%
|
-0,24%
|
0,7%
|
0,76%
|
1,07%
|
Kasstroomconversie (ebitda)
|
20,71%
|
10,12%
|
-
|
29,86%
|
-
|
8,31%
|
8,6%
|
12,05%
|
Kasstroomconversie (nettowinst)
|
93,36%
|
-
|
-
|
-
|
-
|
67,59%
|
51,65%
|
57,1%
|
Dividend per aandeel
2 |
0,4000
|
0,1000
|
0,4000
|
0,4000
|
-
|
0,4006
|
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
|
2.796
|
2.740
|
2.649
|
2.805
|
2.854
|
EBITDA
1 |
118
|
170
|
162
|
192
|
176
|
204
|
243
|
242
|
156
|
223
|
247,5
|
242,1
|
213,1
|
225,5
|
243,8
|
Bedrijfsresultaat (EBIT)
1 |
17
|
69
|
66
|
61
|
69
|
101
|
135
|
130
|
37
|
111
|
131,8
|
125,2
|
94,66
|
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%
|
4,71%
|
4,57%
|
3,57%
|
4,09%
|
4,66%
|
Resultaat voor belastingen (EBT)
1 |
46
|
37
|
29
|
-131
|
34
|
60
|
89
|
55
|
-26
|
35
|
87,8
|
74,75
|
46,2
|
-
|
-
|
Nettowinst (verlies)
1 |
25
|
17
|
8
|
-88
|
-179
|
28
|
30
|
19
|
-39
|
3
|
38,9
|
35,43
|
17,44
|
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%
|
1,39%
|
1,29%
|
0,66%
|
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
|
0,2545
|
0,2307
|
0,1299
|
0,2482
|
0,3065
|
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
|
2.061
|
2.052
|
1.901
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,809
x
|
3,16
x
|
2,682
x
|
2,833
x
|
2,516
x
|
2,235
x
|
2,034
x
|
1,786
x
|
Free Cash Flow
1 |
211
|
60
|
-211
|
209
|
-25
|
76,7
|
86,7
|
128
|
ROE (netto-inkomsten/eigen vermogen)
|
27,6%
|
3,14%
|
13,2%
|
3,11%
|
7,81%
|
9,04%
|
11,7%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
6,76%
|
0,78%
|
3,24%
|
0,72%
|
1,58%
|
2,4%
|
3,12%
|
3,93%
|
Totale activa
1 |
3.344
|
-3.969
|
6.083
|
-33.794
|
2.401
|
4.724
|
5.378
|
5.718
|
Nettoactief per aandeel
2 |
13,00
|
12,20
|
13,30
|
10,80
|
10,90
|
11,80
|
12,70
|
14,30
|
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
|
433
|
496
|
513
|
Capex/omzet
|
4,94%
|
4,59%
|
4,13%
|
4,33%
|
4,75%
|
3,97%
|
4,35%
|
4,29%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
23/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
13,31
USD Gemiddelde koersdoel
14,88
USD Spread / Gemiddelde doel +11,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,90% | 1,93 mld. | | +26,07% | 51,05 mld. | | -9,91% | 22,04 mld. | | +25,92% | 20,17 mld. | | +33,27% | 17,52 mld. | | -4,64% | 15,13 mld. | | -18,39% | 13,41 mld. | | -19,97% | 13,26 mld. | | +33,81% | 12,25 mld. | | +35,50% | 10,63 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|