Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,92
USD
|
+1,83%
|
|
+2,05%
|
+9,74%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
4.246.671
|
5.730.736
|
5.964.717
|
5.875.926
|
9.170.901
|
8.532.783
|
-
|
-
|
Bedrijfswaarde
1 |
9.044.004
|
10.693.701
|
10.392.342
|
9.738.080
|
14.467.229
|
12.934.368
|
12.499.610
|
11.938.082
|
K/w-verhouding
|
9,34
x
|
8,72
x
|
8,48
x
|
9,14
x
|
8,37
x
|
7,82
x
|
7,74
x
|
7,16
x
|
Dividendrendement
|
4,61%
|
3,31%
|
3,44%
|
3,42%
|
3,6%
|
3,93%
|
4,1%
|
4,32%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,44
x
|
0,41
x
|
0,35
x
|
0,45
x
|
0,41
x
|
0,4
x
|
0,39
x
|
Bedrijfswaarde/omzet
|
0,61
x
|
0,81
x
|
0,71
x
|
0,58
x
|
0,71
x
|
0,61
x
|
0,58
x
|
0,54
x
|
Bedrijfswaarde/EBITDA
|
6,78
x
|
8,33
x
|
7,01
x
|
6,24
x
|
6,65
x
|
6,18
x
|
6,02
x
|
5,42
x
|
Bedrijfswaarde/FCF
|
25,1
x
|
38,8
x
|
7,97
x
|
6,71
x
|
-6,04
x
|
8,88
x
|
9,65
x
|
10,3
x
|
FCF Yield
|
3,98%
|
2,58%
|
12,5%
|
14,9%
|
-16,5%
|
11,3%
|
10,4%
|
9,75%
|
Price to Book
|
0,52
x
|
0,63
x
|
0,57
x
|
0,52
x
|
0,72
x
|
0,65
x
|
0,62
x
|
0,57
x
|
Aantal aandelen (in duizenden)
|
5.242.803
|
5.179.936
|
5.131.675
|
5.022.159
|
4.849.763
|
4.822.143
|
-
|
-
|
Referentieprijs
2 |
810,0
|
1.106
|
1.162
|
1.170
|
1.891
|
1.770
|
1.770
|
1.770
|
Datum van publicatie
|
12/05/20
|
14/05/21
|
13/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
14.931.000
|
13.170.500
|
14.552.600
|
16.907.725
|
20.428.802
|
21.039.708
|
21.380.267
|
21.922.321
|
EBITDA
1 |
1.333.514
|
1.284.447
|
1.482.263
|
1.561.028
|
2.176.343
|
2.092.784
|
2.076.636
|
2.202.996
|
Bedrijfsresultaat (EBIT)
1 |
633.600
|
660.200
|
871.200
|
839.398
|
1.381.977
|
1.497.244
|
1.480.880
|
1.555.139
|
Operationele Marge
|
4,24%
|
5,01%
|
5,99%
|
4,96%
|
6,76%
|
7,12%
|
6,93%
|
7,09%
|
Resultaat voor belastingen (EBT)
1 |
789.900
|
914.000
|
1.070.100
|
879.565
|
1.642.384
|
1.623.689
|
1.639.131
|
1.742.491
|
Nettowinst (verlies)
1 |
455.700
|
657.400
|
707.000
|
651.416
|
1.107.174
|
1.075.986
|
1.101.286
|
1.177.888
|
Nettomarge
|
3,05%
|
4,99%
|
4,86%
|
3,85%
|
5,42%
|
5,11%
|
5,15%
|
5,37%
|
WPA
2 |
86,71
|
126,9
|
137,0
|
128,0
|
225,9
|
226,2
|
228,7
|
247,1
|
Free Cash Flow
1 |
359.934
|
275.498
|
1.303.566
|
1.450.962
|
-2.393.901
|
1.455.894
|
1.295.531
|
1.163.900
|
FCF-marge
|
2,41%
|
2,09%
|
8,96%
|
8,58%
|
-11,72%
|
6,92%
|
6,06%
|
5,31%
|
Kasstroomconversie (ebitda)
|
26,99%
|
21,45%
|
87,94%
|
92,95%
|
-
|
69,57%
|
62,39%
|
52,83%
|
Kasstroomconversie (nettowinst)
|
78,98%
|
41,91%
|
184,38%
|
222,74%
|
-
|
135,31%
|
117,64%
|
98,81%
|
Dividend per aandeel
2 |
37,33
|
36,67
|
40,00
|
40,00
|
68,00
|
69,62
|
72,63
|
76,51
|
Datum van publicatie
|
12/05/20
|
14/05/21
|
13/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
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 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
2026 Q1
|
2026 S1
|
2026 S2
|
2027 S1
|
---|
Omzet
1 |
7.205.700
|
5.775.100
|
7.395.400
|
6.988.200
|
3.688.700
|
3.875.860
|
7.564.400
|
3.829.500
|
4.255.804
|
8.085.304
|
4.438.100
|
4.384.321
|
8.822.421
|
4.624.996
|
4.984.396
|
9.609.392
|
5.390.100
|
5.429.310
|
10.819.410
|
5.026.038
|
5.272.166
|
10.623.061
|
5.326.307
|
5.525.702
|
10.451.846
|
5.211.209
|
10.974.963
|
10.965.204
|
11.483.058
|
EBITDA
1 |
-
|
-
|
-
|
-
|
378.400
|
352.574
|
-
|
383.647
|
427.125
|
-
|
460.077
|
290.286
|
-
|
580.144
|
490.204
|
-
|
498.400
|
496.591
|
-
|
535.000
|
530.000
|
-
|
516.000
|
390.000
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
161.000
|
169.200
|
491.000
|
442.100
|
229.400
|
199.500
|
429.100
|
222.200
|
231.252
|
453.452
|
280.400
|
105.546
|
385.946
|
394.447
|
302.126
|
696.573
|
379.800
|
305.592
|
685.404
|
441.174
|
383.331
|
930.722
|
414.013
|
262.090
|
436.511
|
473.705
|
974.479
|
440.289
|
938.498
|
Operationele Marge
|
2,23%
|
2,93%
|
6,64%
|
6,33%
|
6,22%
|
5,15%
|
5,67%
|
5,8%
|
5,43%
|
5,61%
|
6,32%
|
2,41%
|
4,37%
|
8,53%
|
6,06%
|
7,25%
|
7,05%
|
5,63%
|
6,33%
|
8,78%
|
7,27%
|
8,76%
|
7,77%
|
4,74%
|
4,18%
|
9,09%
|
8,88%
|
4,02%
|
8,17%
|
Resultaat voor belastingen (EBT)
1 |
210.500
|
272.200
|
641.800
|
560.300
|
284.800
|
224.900
|
509.800
|
237.400
|
278.431
|
515.831
|
343.500
|
78.863
|
422.363
|
514.924
|
364.361
|
879.285
|
385.200
|
377.860
|
763.099
|
466.350
|
453.700
|
-
|
453.050
|
299.000
|
-
|
420.463
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
86.900
|
160.000
|
497.400
|
389.200
|
192.900
|
124.800
|
317.800
|
149.200
|
189.314
|
338.514
|
244.600
|
112.153
|
356.753
|
363.069
|
253.232
|
616.301
|
253.299
|
237.565
|
490.873
|
300.050
|
292.250
|
-
|
291.900
|
193.400
|
-
|
277.539
|
-
|
-
|
-
|
Nettomarge
|
1,21%
|
2,77%
|
6,73%
|
5,57%
|
5,23%
|
3,22%
|
4,2%
|
3,9%
|
4,45%
|
4,19%
|
5,51%
|
2,56%
|
4,04%
|
7,85%
|
5,08%
|
6,41%
|
4,7%
|
4,38%
|
4,54%
|
5,97%
|
5,54%
|
-
|
5,48%
|
3,5%
|
-
|
5,33%
|
-
|
-
|
-
|
WPA
2 |
16,83
|
30,90
|
96,02
|
75,14
|
37,50
|
24,39
|
61,89
|
29,08
|
36,95
|
66,03
|
48,10
|
22,50
|
70,60
|
73,02
|
51,49
|
124,6
|
52,15
|
49,10
|
101,2
|
71,92
|
59,45
|
154,1
|
66,61
|
35,29
|
63,00
|
74,17
|
163,2
|
64,20
|
160,5
|
Dividend per aandeel
2 |
18,67
|
10,00
|
26,67
|
18,33
|
-
|
21,67
|
21,67
|
21,38
|
20,00
|
20,00
|
-
|
20,00
|
20,00
|
20,00
|
29,00
|
29,00
|
-
|
39,00
|
-
|
-
|
35,00
|
-
|
-
|
35,00
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/05/20
|
6/11/20
|
14/05/21
|
5/11/21
|
9/02/22
|
13/05/22
|
13/05/22
|
10/08/22
|
9/11/22
|
9/11/22
|
10/02/23
|
11/05/23
|
11/05/23
|
9/08/23
|
9/11/23
|
9/11/23
|
8/02/24
|
10/05/24
|
10/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
4.797.333
|
4.962.965
|
4.427.625
|
3.862.154
|
5.296.328
|
4.401.585
|
3.966.827
|
3.405.299
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,598
x
|
3,864
x
|
2,987
x
|
2,474
x
|
2,434
x
|
2,103
x
|
1,91
x
|
1,546
x
|
Free Cash Flow
1 |
359.934
|
275.498
|
1.303.566
|
1.450.962
|
-2.393.901
|
1.455.894
|
1.295.531
|
1.163.900
|
ROE (netto-inkomsten/eigen vermogen)
|
5,6%
|
7,69%
|
7,2%
|
6%
|
9,3%
|
8,56%
|
8,21%
|
7,92%
|
ROA (netto-inkomsten/totale activa)
|
3,86%
|
4,31%
|
4,66%
|
3,86%
|
6,03%
|
5,3%
|
5,01%
|
4,67%
|
Totale activa
1 |
11.791.922
|
15.241.054
|
15.159.540
|
16.887.218
|
18.351.143
|
20.315.047
|
21.971.895
|
25.225.679
|
Nettoactief per aandeel
2 |
1.547
|
1.753
|
2.041
|
2.240
|
2.629
|
2.715
|
2.842
|
3.084
|
Cashflow per aandeel
2 |
220,0
|
207,0
|
255,0
|
270,0
|
388,0
|
461,0
|
437,0
|
443,0
|
Capex
1 |
370.195
|
318.410
|
2.503.820
|
2.233.521
|
348.680
|
620.000
|
515.098
|
539.000
|
Capex/omzet
|
2,48%
|
2,42%
|
17,21%
|
13,21%
|
1,71%
|
2,95%
|
2,41%
|
2,46%
|
Datum van publicatie
|
12/05/20
|
14/05/21
|
13/05/22
|
11/05/23
|
10/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.770
JPY Gemiddelde koersdoel
1.975
JPY Spread / Gemiddelde doel +11,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,29% | 291 mld. | | +6,16% | 72,76 mld. | | +2,86% | 67,67 mld. | | -7,54% | 63,63 mld. | | +25,31% | 51,31 mld. | | -0,49% | 48,43 mld. | | +18,20% | 40,52 mld. | | +24,32% | 39,72 mld. | | +44,92% | 33,44 mld. |
Auto- en vrachtwagenfabrikanten - Andere
|