Geschatte realtime
Cboe BZX
15:42:42 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,32
USD
|
-0,64%
|
|
-0,11%
|
-3,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
747,5
|
335,7
|
522,5
|
493,9
|
2.344
|
2.120
|
-
|
Bedrijfswaarde
1 |
1.974
|
335,7
|
522,5
|
493,9
|
2.344
|
3.516
|
3.456
|
K/w-verhouding
|
2,42
x
|
4,22
x
|
5,15
x
|
10,2
x
|
-31,2
x
|
7,58
x
|
6,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,23
x
|
-
|
0,14
x
|
0,14
x
|
0,6
x
|
0,54
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
-
|
0,14
x
|
0,14
x
|
0,6
x
|
0,9
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
3,39
x
|
-
|
0,86
x
|
0,87
x
|
3,69
x
|
5,51
x
|
5,14
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
11,2
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
8,96%
|
-
|
Price to Book
|
-0,35
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
74.826
|
75.788
|
65.063
|
64.818
|
242.420
|
225.990
|
-
|
Referentieprijs
2 |
9,990
|
4,430
|
8,030
|
7,620
|
9,670
|
9,380
|
9,380
|
Datum van publicatie
|
27/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
3.248
|
-
|
3.633
|
3.603
|
3.886
|
3.902
|
4.053
|
EBITDA
1 |
583
|
-
|
607
|
570
|
635
|
638
|
672
|
Bedrijfsresultaat (EBIT)
1 |
422
|
-
|
491
|
467
|
509
|
478
|
539,5
|
Operationele Marge
|
12,99%
|
-
|
13,52%
|
12,96%
|
13,1%
|
12,25%
|
13,31%
|
Resultaat voor belastingen (EBT)
1 |
346
|
-
|
-
|
-
|
-
|
365
|
395
|
Nettowinst (verlies)
1 |
313
|
80
|
398
|
233
|
-51
|
263
|
283
|
Nettomarge
|
9,64%
|
-
|
10,96%
|
6,47%
|
-1,31%
|
6,74%
|
6,98%
|
WPA
2 |
4,120
|
1,050
|
1,560
|
0,7500
|
-0,3100
|
1,237
|
1,442
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
315
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
8,07%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
49,37%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
119,77%
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
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 |
862
|
901
|
859
|
945
|
898
|
970
|
1.011
|
960
|
945
|
915
|
993,5
|
976,5
|
989,5
|
969
|
985
|
EBITDA
1 |
129
|
146
|
138
|
146
|
140
|
168
|
170
|
152
|
145
|
151
|
163,5
|
162
|
159
|
155
|
164
|
Bedrijfsresultaat (EBIT)
1 |
105
|
122
|
117
|
125
|
109
|
133
|
148
|
129
|
120
|
108
|
121
|
129
|
130
|
124
|
132
|
Operationele Marge
|
12,18%
|
13,54%
|
13,62%
|
13,23%
|
12,14%
|
13,71%
|
14,64%
|
13,44%
|
12,7%
|
11,8%
|
12,18%
|
13,21%
|
13,14%
|
12,8%
|
13,4%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
81
|
102
|
90
|
90
|
-
|
-
|
Nettowinst (verlies)
1 |
91
|
50
|
46
|
65
|
72
|
41
|
71
|
57
|
52
|
66
|
65,5
|
68,5
|
67
|
67
|
68
|
Nettomarge
|
10,56%
|
5,55%
|
5,36%
|
6,88%
|
8,02%
|
4,23%
|
7,02%
|
5,94%
|
5,5%
|
7,21%
|
6,59%
|
7,01%
|
6,77%
|
6,91%
|
6,9%
|
WPA
2 |
0,2900
|
0,1500
|
0,1500
|
0,2100
|
0,2300
|
0,1300
|
0,2685
|
0,2300
|
0,2200
|
0,2800
|
0,2390
|
0,3070
|
0,3010
|
0,3070
|
0,3070
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/22
|
28/04/22
|
28/07/22
|
26/10/22
|
14/02/23
|
17/04/23
|
27/07/23
|
24/10/23
|
15/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
1.226
|
-
|
-
|
-
|
-
|
1.396
|
1.336
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,103
x
|
-
|
-
|
-
|
-
|
2,188
x
|
1,988
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
315
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-28,50
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
3,190
|
-
|
-
|
-
|
-
|
1,810
|
2,140
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
85
|
90
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
2,18%
|
2,22%
|
Datum van publicatie
|
27/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
15/02/24
|
-
|
-
|
Laatste slotkoers
9,38
USD Gemiddelde koersdoel
14
USD Spread / Gemiddelde doel +49,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,00% | 2,12 mld. | | +20,66% | 39,54 mld. | | +72,92% | 11,44 mld. | | +75,34% | 5,47 mld. | | +9,38% | 2,83 mld. | | +27,97% | 2,51 mld. | | +92,01% | 2,02 mld. | | -10,44% | 1,27 mld. | | -7,99% | 1,13 mld. | | -15,24% | 938 mln. |
Motor & aandrijfsystemen
|