FERRARI N.V. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 422,5 USD | +2,49% |
|
+3,38% | +24,83% |
| 26/04 | Triboo heeft een nieuwe raad van bestuur, Monti zal deze leiden | AN |
| 26/04 | Europa in het groen; Nexi bovenaan de Mib | AN |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 27.357 | 34.718 | 41.850 | 36.421 | 55.320 | 71.258 | - | - |
| Bedrijfswaarde 1 | 28.549 | 36.081 | 43.136 | 37.844 | 56.675 | 72.441 | 72.108 | 71.803 |
| K/w-verhouding | 39,8 x | 57,3 x | 50,6 x | 39,3 x | 44,4 x | 50,9 x | 46 x | 42,5 x |
| Dividendrendement | 0,7% | 0,46% | 0,6% | 0,9% | 0,8% | 0,64% | 0,71% | 0,84% |
| Marktkapitalisatie/omzet | 7,26 x | 10 x | 9,8 x | 7,15 x | 9,27 x | 11 x | 10,2 x | 9,56 x |
| Bedrijfswaarde/omzet | 7,58 x | 10,4 x | 10,1 x | 7,43 x | 9,49 x | 11,1 x | 10,3 x | 9,63 x |
| Bedrijfswaarde/EBITDA | 22,5 x | 31,6 x | 28,2 x | 21,3 x | 24,9 x | 28,7 x | 26,2 x | 24 x |
| Bedrijfswaarde/FCF | 42,3 x | 210 x | 79 x | 63,4 x | 66,8 x | 73,2 x | 56,6 x | 51,5 x |
| FCF Yield | 2,36% | 0,48% | 1,27% | 1,58% | 1,5% | 1,37% | 1,77% | 1,94% |
| Price to Book | 18,4 x | 19,5 x | 19 x | 14 x | 18,2 x | 19,8 x | 17 x | 15,1 x |
| Aantal aandelen (in duizenden) | 185.283 | 184.748 | 183.843 | 181.953 | 180.418 | 180.073 | - | - |
| Referentieprijs 2 | 147,6 | 187,9 | 227,6 | 200,2 | 306,6 | 395,7 | 395,7 | 395,7 |
| Datum van publicatie | 4/02/20 | 2/02/21 | 2/02/22 | 2/02/23 | 1/02/24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 3.766 | 3.460 | 4.271 | 5.095 | 5.970 | 6.504 | 7.016 | 7.455 |
| EBITDA 1 | 1.269 | 1.143 | 1.531 | 1.773 | 2.279 | 2.520 | 2.756 | 2.989 |
| Bedrijfsresultaat (EBIT) 1 | 917 | 716 | 1.075 | 1.227 | 1.617 | 1.823 | 2.012 | 2.194 |
| Operationele Marge | 24,35% | 20,69% | 25,17% | 24,08% | 27,09% | 28,03% | 28,68% | 29,43% |
| Resultaat voor belastingen (EBT) 1 | 875 | 667 | 1.042 | 1.178 | 1.602 | 1.791 | 1.979 | 2.159 |
| Nettowinst (verlies) 1 | 699 | 608 | 833 | 939 | 1.257 | 1.398 | 1.543 | 1.679 |
| Nettomarge | 18,56% | 17,57% | 19,5% | 18,43% | 21,06% | 21,49% | 21,99% | 22,52% |
| WPA 2 | 3,710 | 3,280 | 4,500 | 5,090 | 6,900 | 7,781 | 8,600 | 9,320 |
| Free Cash Flow 1 | 675 | 172 | 546 | 597 | 848 | 990 | 1.275 | 1.393 |
| FCF-marge | 17,92% | 4,97% | 12,78% | 11,72% | 14,2% | 15,22% | 18,17% | 18,69% |
| Kasstroomconversie (ebitda) | 53,19% | 15,05% | 35,66% | 33,67% | 37,21% | 39,29% | 46,25% | 46,62% |
| Kasstroomconversie (nettowinst) | 96,57% | 28,29% | 65,55% | 63,58% | 67,46% | 70,83% | 82,6% | 82,99% |
| Dividend per aandeel 2 | 1,030 | 0,8670 | 1,362 | 1,810 | 2,443 | 2,548 | 2,808 | 3,307 |
| Datum van publicatie | 4/02/20 | 2/02/21 | 2/02/22 | 2/02/23 | 1/02/24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 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 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.842 | 1.503 | 1.957 | 2.046 | 1.053 | 1.172 | 2.225 | 1.186 | 1.291 | 2.477 | 1.250 | 1.368 | 2.618 | 1.429 | 1.474 | 2.903 | 1.544 | 1.523 | 3.067 | 1.547 | 1.641 | 1.638 | 1.698 | 1.693 |
| EBITDA 1 | 644 | 441 | 702 | 762 | 371 | 398 | 769 | 423 | 446 | 869 | 435 | 469 | 904 | 537 | 589 | 1.126 | 595 | 558 | 1.153 | 596 | 674,6 | 632,1 | 641,7 | - |
| Bedrijfsresultaat (EBIT) 1 | 446 | 243 | 473 | 540 | 270 | 265 | 535 | 307 | 323 | 630 | 299 | 298 | 597 | 385 | 437 | 822 | 423 | 372 | 795 | 432,8 | 503 | 455,3 | 470,3 | 514,5 |
| Operationele Marge | 24,21% | 16,17% | 24,17% | 26,39% | 25,64% | 22,61% | 24,04% | 25,89% | 25,02% | 25,43% | 23,92% | 21,78% | 22,8% | 26,94% | 29,65% | 28,32% | 27,4% | 24,43% | 25,92% | 27,97% | 30,66% | 27,79% | 27,7% | 30,39% |
| Resultaat voor belastingen (EBT) 1 | 420,4 | 219 | 448 | 521 | 260 | 261 | 521 | 299,2 | 313,2 | 612,5 | 285 | 280,8 | 565,3 | 380,7 | 428 | 809 | 426 | 367 | 793 | 430,4 | 492,5 | 448 | 476,3 | 505 |
| Nettowinst (verlies) 1 | - | 175 | 433 | - | 207 | 214 | 421 | 239 | 251 | 490 | 226 | 221 | 449 | 297 | 334 | 631 | 332 | 294 | 626 | 331,2 | 378,6 | 344,9 | 367,1 | 362,4 |
| Nettomarge | - | 11,64% | 22,13% | - | 19,66% | 18,26% | 18,92% | 20,15% | 19,44% | 19,78% | 18,08% | 16,15% | 17,15% | 20,78% | 22,66% | 21,74% | 21,5% | 19,3% | 20,41% | 21,4% | 23,08% | 21,05% | 21,63% | 21,41% |
| WPA 2 | - | - | - | - | 1,110 | 1,160 | - | 1,290 | 1,360 | - | 1,230 | 1,210 | - | 1,620 | 1,830 | - | 1,820 | 1,620 | - | 1,826 | 2,084 | 1,926 | 1,958 | 2,118 |
| Dividend per aandeel 2 | - | - | - | - | 0,8670 | 1,360 | - | 1,362 | 1,362 | - | 1,362 | - | - | - | 1,810 | - | 1,810 | - | - | 0,5895 | 0,5895 | 0,5895 | 0,5895 | 0,7085 |
| Datum van publicatie | 4/02/20 | 3/08/20 | 2/02/21 | 2/08/21 | 2/11/21 | 2/02/22 | 2/02/22 | 4/05/22 | 2/08/22 | 2/08/22 | 2/11/22 | 2/02/23 | 2/02/23 | 4/05/23 | 2/08/23 | 2/08/23 | 2/11/23 | 1/02/24 | 1/02/24 | - | - | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.192 | 1.363 | 1.286 | 1.423 | 1.355 | 1.183 | 850 | 545 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,9393 x | 1,192 x | 0,84 x | 0,8026 x | 0,5946 x | 0,4693 x | 0,3084 x | 0,1824 x |
| Free Cash Flow 1 | 675 | 172 | 546 | 597 | 848 | 990 | 1.275 | 1.393 |
| ROE (netto-inkomsten/eigen vermogen) | 49,2% | 32,7% | 41,7% | 38,9% | 44,3% | 40,1% | 37,1% | 34,6% |
| ROA (netto-inkomsten/totale activa) | 13,6% | 9,12% | 12,7% | 12,7% | 15,8% | 16,6% | 17,1% | 16,6% |
| Totale activa 1 | 5.149 | 6.667 | 6.563 | 7.365 | 7.940 | 8.420 | 9.042 | 10.113 |
| Nettoactief per aandeel 2 | 8,030 | 9,660 | 12,00 | 14,30 | 16,90 | 20,00 | 23,30 | 26,20 |
| Cashflow per aandeel 2 | 6,960 | 4,520 | 6,950 | 7,660 | 9,460 | 11,10 | 13,10 | 13,20 |
| Capex 1 | 706 | 709 | 737 | 806 | 869 | 957 | 989 | 1.008 |
| Capex/omzet | 18,75% | 20,49% | 17,26% | 15,82% | 14,56% | 14,71% | 14,1% | 13,52% |
| Datum van publicatie | 4/02/20 | 2/02/21 | 2/02/22 | 2/02/23 | 1/02/24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
14
Laatste slotkoers
395,7
EUR
Gemiddelde koersdoel
397,3
EUR
Spread / Gemiddelde doel
+0,40%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +24,83% | 76,07 mld. | |
| +8,96% | 94,79 mld. | |
| +12,39% | 87,34 mld. | |
| -0,75% | 84,51 mld. | |
| +23,31% | 47,89 mld. | |
| +18,20% | 34,02 mld. | |
| +12,34% | 23,85 mld. | |
| -1,54% | 19,82 mld. | |
| +49,97% | 11,99 mld. | |
| -10,47% | 10,13 mld. |
- Beurs
- Aandelen
- Koers RACE
- Financiën Ferrari N.V.
