Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,88
EUR
|
+2,72%
|
|
-3,84%
|
+45,90%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.507
|
2.161
|
3.152
|
-
|
-
|
Bedrijfswaarde
1 |
-219,6
|
4.013
|
1.020
|
933,5
|
487
|
K/w-verhouding
|
10,3
x
|
10,2
x
|
11,3
x
|
6,9
x
|
5,2
x
|
Dividendrendement
|
-
|
2,7%
|
2,52%
|
3,78%
|
5,05%
|
Marktkapitalisatie/omzet
|
0,1
x
|
0,13
x
|
0,2
x
|
0,19
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
-0,02
x
|
0,25
x
|
0,07
x
|
0,06
x
|
0,03
x
|
Bedrijfswaarde/EBITDA
|
-0,2
x
|
2,61
x
|
0,67
x
|
0,54
x
|
0,26
x
|
Bedrijfswaarde/FCF
|
-0,32
x
|
9,74
x
|
3,33
x
|
3,53
x
|
1,3
x
|
FCF Yield
|
-314%
|
10,3%
|
30%
|
28,3%
|
77%
|
Price to Book
|
0,64
x
|
0,94
x
|
1,34
x
|
1,17
x
|
1
x
|
Aantal aandelen (in duizenden)
|
271.215
|
265.285
|
265.214
|
-
|
-
|
Referentieprijs
2 |
5,558
|
8,146
|
11,88
|
11,88
|
11,88
|
Datum van publicatie
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.411
|
12.651
|
14.357
|
16.213
|
15.653
|
16.464
|
17.311
|
EBITDA
1 |
-
|
860
|
1.085
|
1.536
|
1.533
|
1.729
|
1.898
|
Bedrijfsresultaat (EBIT)
1 |
-
|
295
|
527
|
940
|
906,1
|
1.067
|
1.217
|
Operationele Marge
|
-
|
2,33%
|
3,67%
|
5,8%
|
5,79%
|
6,48%
|
7,03%
|
Resultaat voor belastingen (EBT)
1 |
-
|
180
|
260
|
387
|
457,4
|
686,2
|
860,2
|
Nettowinst (verlies)
1 |
-408
|
52
|
147
|
218
|
296,6
|
455
|
605,3
|
Nettomarge
|
-3,92%
|
0,41%
|
1,02%
|
1,34%
|
1,9%
|
2,76%
|
3,5%
|
WPA
2 |
-
|
0,1900
|
0,5400
|
0,8000
|
1,054
|
1,723
|
2,285
|
Free Cash Flow
1 |
-
|
-125
|
690
|
412
|
306,4
|
264,1
|
374,8
|
FCF-marge
|
-
|
-0,99%
|
4,81%
|
2,54%
|
1,96%
|
1,6%
|
2,17%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
63,59%
|
26,82%
|
19,99%
|
15,27%
|
19,75%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
469,39%
|
188,99%
|
103,29%
|
58,05%
|
61,92%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,2200
|
0,2991
|
0,4492
|
0,6004
|
Datum van publicatie
|
29/10/21
|
8/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
3.375
|
3.048
|
3.371
|
6.419
|
3.520
|
4.418
|
3.399
|
4.180
|
7.579
|
3.757
|
4.877
|
8.634
|
3.696
|
4.304
|
3.725
|
3.624
|
EBITDA
1 |
200
|
-
|
283
|
562
|
-
|
350
|
-
|
505
|
861
|
-
|
430
|
-
|
311,7
|
422
|
327,4
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-26
|
41
|
91
|
173
|
101
|
206
|
162
|
301
|
463
|
213
|
264
|
477
|
181,8
|
252,4
|
213,6
|
278,6
|
Operationele Marge
|
-0,77%
|
1,35%
|
2,7%
|
2,7%
|
2,87%
|
4,66%
|
4,77%
|
7,2%
|
6,11%
|
5,67%
|
5,41%
|
5,52%
|
4,92%
|
5,87%
|
5,73%
|
7,69%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
127
|
-
|
211
|
245
|
-
|
33
|
142
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-93
|
-17
|
30
|
13
|
45
|
89
|
6
|
151
|
157
|
-
|
-25
|
61
|
-8,731
|
126,6
|
65,7
|
-
|
Nettomarge
|
-2,76%
|
-0,56%
|
0,89%
|
0,2%
|
1,28%
|
2,01%
|
0,18%
|
3,61%
|
2,07%
|
-
|
-0,51%
|
0,71%
|
-0,24%
|
2,94%
|
1,76%
|
-
|
WPA
2 |
-
|
-0,0600
|
0,1100
|
-
|
0,1700
|
0,3200
|
0,0200
|
0,5500
|
0,5700
|
-
|
-0,1000
|
-
|
-0,0410
|
0,4638
|
0,2407
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/02/22
|
26/04/22
|
28/07/22
|
28/07/22
|
9/11/22
|
10/02/23
|
11/05/23
|
2/08/23
|
2/08/23
|
1/11/23
|
9/02/24
|
9/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
1.852
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
1.063
|
1.727
|
-
|
2.132
|
2.219
|
2.665
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,206
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-125
|
690
|
412
|
306
|
264
|
375
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
4,99%
|
6,33%
|
9,12%
|
14,2%
|
18,6%
|
21,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
1,27%
|
1,52%
|
2,1%
|
3,29%
|
Totale activa
1 |
-
|
-
|
-
|
17.199
|
19.473
|
21.693
|
18.382
|
Nettoactief per aandeel
2 |
-
|
8,530
|
8,650
|
8,620
|
8,840
|
10,20
|
11,90
|
Cashflow per aandeel
2 |
-
|
1,760
|
5,170
|
4,900
|
4,790
|
4,810
|
5,190
|
Capex
1 |
-
|
563
|
775
|
967
|
1.008
|
1.076
|
1.122
|
Capex/omzet
|
-
|
4,45%
|
5,4%
|
5,96%
|
6,44%
|
6,53%
|
6,48%
|
Datum van publicatie
|
29/10/21
|
8/02/22
|
10/02/23
|
9/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,88
EUR Gemiddelde koersdoel
15,66
EUR Spread / Gemiddelde doel +31,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +45,90% | 3,37 mld. | | +14,65% | 58,67 mld. | | +26,10% | 36,8 mld. | | +26,70% | 28,74 mld. | | +15,62% | 25,64 mld. | | +11,71% | 23,31 mld. | | +1,34% | 21,74 mld. | | +15,97% | 18,38 mld. | | -6,32% | 14,21 mld. | | +18,96% | 12,04 mld. |
Zware machines & voertuigen - Andere
|