Beurs gesloten -
Nasdaq
22:00:01 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,96
USD
|
-0,99%
|
|
-3,41%
|
+3,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.331
|
8.315
|
8.243
|
6.397
|
7.618
|
7.856
|
-
|
-
|
Bedrijfswaarde
1 |
7.331
|
7.864
|
7.975
|
6.159
|
7.377
|
7.676
|
7.436
|
7.371
|
K/w-verhouding
|
17,5
x
|
24,1
x
|
23,2
x
|
20,1
x
|
17,8
x
|
15,9
x
|
13,8
x
|
12,6
x
|
Dividendrendement
|
1,59%
|
1,41%
|
1,38%
|
1,76%
|
1,47%
|
1,42%
|
1,46%
|
1,61%
|
Marktkapitalisatie/omzet
|
3,94
x
|
4,93
x
|
4,76
x
|
3,33
x
|
3,31
x
|
3,13
x
|
2,91
x
|
2,75
x
|
Bedrijfswaarde/omzet
|
3,94
x
|
4,66
x
|
4,61
x
|
3,21
x
|
3,21
x
|
3,06
x
|
2,75
x
|
2,58
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
15,3
x
|
15,7
x
|
13,2
x
|
12,5
x
|
11,3
x
|
9,76
x
|
9,07
x
|
Bedrijfswaarde/FCF
|
17,4
x
|
19,1
x
|
27,2
x
|
32,1
x
|
20,9
x
|
23
x
|
16,5
x
|
12,8
x
|
FCF Yield
|
5,75%
|
5,25%
|
3,68%
|
3,11%
|
4,79%
|
4,35%
|
6,08%
|
7,84%
|
Price to Book
|
3,79
x
|
4,21
x
|
4,25
x
|
3,09
x
|
3,27
x
|
2,98
x
|
2,61
x
|
2,53
x
|
Aantal aandelen (in duizenden)
|
252.972
|
245.057
|
236.520
|
234.582
|
233.253
|
231.321
|
-
|
-
|
Referentieprijs
2 |
28,98
|
33,93
|
34,85
|
27,27
|
32,66
|
33,96
|
33,96
|
33,96
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.859
|
1.688
|
1.731
|
1.919
|
2.299
|
2.508
|
2.704
|
2.857
|
EBITDA
1 |
593,2
|
513,1
|
508,9
|
466,6
|
589,1
|
680,8
|
762,2
|
812,3
|
Bedrijfsresultaat (EBIT)
1 |
488,5
|
408,4
|
409,8
|
370
|
495,7
|
575,7
|
647
|
689,3
|
Operationele Marge
|
26,28%
|
24,19%
|
23,67%
|
19,28%
|
21,56%
|
22,95%
|
23,93%
|
24,13%
|
Resultaat voor belastingen (EBT)
1 |
500,4
|
411,8
|
416,4
|
369,7
|
505
|
580,5
|
662,2
|
763,6
|
Nettowinst (verlies)
1 |
424,7
|
347,6
|
360,8
|
318,8
|
428,4
|
485,8
|
547,8
|
577,3
|
Nettomarge
|
22,85%
|
20,59%
|
20,84%
|
16,61%
|
18,63%
|
19,37%
|
20,26%
|
20,21%
|
WPA
2 |
1,660
|
1,410
|
1,500
|
1,360
|
1,840
|
2,130
|
2,458
|
2,690
|
Free Cash Flow
1 |
421,4
|
412,8
|
293,3
|
191,8
|
353,6
|
333,8
|
452
|
578
|
FCF-marge
|
22,67%
|
24,45%
|
16,94%
|
9,99%
|
15,38%
|
13,31%
|
16,72%
|
20,23%
|
Kasstroomconversie (ebitda)
|
71,03%
|
80,44%
|
57,64%
|
41,1%
|
60,02%
|
49,02%
|
59,3%
|
71,16%
|
Kasstroomconversie (nettowinst)
|
99,22%
|
118,77%
|
81,3%
|
60,16%
|
82,53%
|
68,7%
|
82,51%
|
100,13%
|
Dividend per aandeel
2 |
0,4600
|
0,4800
|
0,4800
|
0,4800
|
0,4800
|
0,4829
|
0,4957
|
0,5467
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
399,6
|
419,8
|
468,3
|
463,4
|
493,6
|
493,6
|
550,8
|
583,5
|
575,8
|
589,1
|
590,2
|
624,7
|
644,3
|
649,6
|
652
|
EBITDA
1 |
111,8
|
112
|
128
|
111,1
|
110
|
117,4
|
137,3
|
152,1
|
144,6
|
155,1
|
151,1
|
163,8
|
171,5
|
186,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
88,16
|
87,96
|
103,3
|
85,79
|
86,79
|
94,12
|
113,3
|
127,3
|
122,4
|
132,8
|
129,3
|
142
|
148,9
|
155,6
|
151
|
Operationele Marge
|
22,06%
|
20,95%
|
22,06%
|
18,51%
|
17,58%
|
19,07%
|
20,56%
|
21,82%
|
21,26%
|
22,54%
|
21,91%
|
22,74%
|
23,11%
|
23,95%
|
23,16%
|
Resultaat voor belastingen (EBT)
1 |
89,89
|
89,38
|
103,3
|
84,81
|
86,16
|
95,46
|
116
|
128,6
|
124,5
|
135,9
|
127,6
|
144,1
|
152,2
|
158,9
|
-
|
Nettowinst (verlies)
1 |
76,66
|
84,18
|
87,53
|
72,4
|
72,66
|
86,17
|
97,58
|
109,2
|
104,7
|
116,9
|
108,2
|
120,3
|
126,4
|
131,7
|
-
|
Nettomarge
|
19,18%
|
20,05%
|
18,69%
|
15,62%
|
14,72%
|
17,46%
|
17,72%
|
18,71%
|
18,19%
|
19,85%
|
18,34%
|
19,26%
|
19,62%
|
20,27%
|
-
|
WPA
2 |
0,3200
|
0,3500
|
0,3700
|
0,3100
|
0,3100
|
0,3700
|
0,4200
|
0,4700
|
0,4500
|
0,5000
|
0,4700
|
0,5256
|
0,5540
|
0,5788
|
0,5600
|
Dividend per aandeel
2 |
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
-
|
Datum van publicatie
|
22/10/21
|
28/01/22
|
22/04/22
|
22/07/22
|
28/10/22
|
27/01/23
|
28/04/23
|
28/07/23
|
27/10/23
|
26/01/24
|
26/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
451
|
268
|
238
|
241
|
180
|
419
|
484
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
421
|
413
|
293
|
192
|
354
|
334
|
452
|
578
|
ROE (netto-inkomsten/eigen vermogen)
|
22,4%
|
17,8%
|
18,5%
|
15,9%
|
19,6%
|
19,8%
|
20,7%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
20%
|
15,9%
|
16,7%
|
14,3%
|
17,3%
|
17,5%
|
18,5%
|
18,2%
|
Totale activa
1 |
2.127
|
2.183
|
2.165
|
2.229
|
2.469
|
2.773
|
2.967
|
3.172
|
Nettoactief per aandeel
2 |
7,650
|
8,060
|
8,200
|
8,820
|
9,990
|
11,40
|
13,00
|
13,40
|
Cashflow per aandeel
2 |
2,000
|
1,910
|
1,530
|
1,460
|
2,340
|
2,530
|
3,130
|
3,730
|
Capex
1 |
84,6
|
51,7
|
68,8
|
146
|
184
|
233
|
209
|
186
|
Capex/omzet
|
4,55%
|
3,06%
|
3,98%
|
7,63%
|
7,99%
|
9,29%
|
7,74%
|
6,51%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,96
USD Gemiddelde koersdoel
38,86
USD Spread / Gemiddelde doel +14,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,98% | 7,86 mld. | | +1,71% | 5,26 mld. | | +14,39% | 3,03 mld. | | -19,03% | 2,69 mld. | | +3,04% | 2,62 mld. | | -1,48% | 2,31 mld. | | +34,50% | 1,86 mld. | | +45,03% | 1,74 mld. | | +6,99% | 1,54 mld. | | -22,84% | 1,43 mld. |
Autoaccessoires
|