Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
136,5
USD
|
+2,24%
|
|
+2,72%
|
-3,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.296
|
9.548
|
10.907
|
7.330
|
8.227
|
7.772
|
-
|
-
|
Bedrijfswaarde
1 |
9.136
|
10.556
|
12.185
|
8.827
|
9.801
|
9.208
|
8.866
|
8.574
|
K/w-verhouding
|
10,8
x
|
60,7
x
|
29,6
x
|
22,7
x
|
14,6
x
|
10,1
x
|
7,77
x
|
6,45
x
|
Dividendrendement
|
2,19%
|
0,64%
|
0,97%
|
2,48%
|
-
|
2,27%
|
2,3%
|
2,28%
|
Marktkapitalisatie/omzet
|
0,42
x
|
0,56
x
|
0,57
x
|
0,35
x
|
0,35
x
|
0,32
x
|
0,3
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
0,46
x
|
0,62
x
|
0,63
x
|
0,42
x
|
0,42
x
|
0,38
x
|
0,35
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
5,02
x
|
9,15
x
|
8,7
x
|
6,1
x
|
5,68
x
|
4,88
x
|
4,16
x
|
3,62
x
|
Bedrijfswaarde/FCF
|
13,4
x
|
50,1
x
|
143
x
|
23
x
|
15,4
x
|
12,9
x
|
9,79
x
|
8,02
x
|
FCF Yield
|
7,45%
|
2%
|
0,7%
|
4,34%
|
6,51%
|
7,77%
|
10,2%
|
12,5%
|
Price to Book
|
1,91
x
|
2,14
x
|
2,35
x
|
1,57
x
|
-
|
1,48
x
|
1,3
x
|
1,15
x
|
Aantal aandelen (in duizenden)
|
60.470
|
60.039
|
59.617
|
59.106
|
58.260
|
56.952
|
-
|
-
|
Referentieprijs
2 |
137,2
|
159,0
|
183,0
|
124,0
|
141,2
|
136,5
|
136,5
|
136,5
|
Datum van publicatie
|
28/01/20
|
4/02/21
|
8/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.810
|
17.046
|
19.263
|
20.892
|
23.467
|
24.453
|
25.484
|
26.571
|
EBITDA
1 |
1.819
|
1.153
|
1.400
|
1.447
|
1.724
|
1.885
|
2.131
|
2.366
|
Bedrijfsresultaat (EBIT)
1 |
1.309
|
613,5
|
826
|
870,5
|
1.120
|
1.259
|
1.490
|
1.642
|
Operationele Marge
|
6,61%
|
3,6%
|
4,29%
|
4,17%
|
4,77%
|
5,15%
|
5,85%
|
6,18%
|
Resultaat voor belastingen (EBT)
1 |
976,8
|
327,8
|
599,3
|
542,4
|
826,5
|
1.060
|
1.337
|
1.774
|
Nettowinst (verlies)
1 |
753,6
|
158,5
|
373,9
|
327,7
|
572,5
|
742,1
|
949,9
|
1.148
|
Nettomarge
|
3,8%
|
0,93%
|
1,94%
|
1,57%
|
2,44%
|
3,03%
|
3,73%
|
4,32%
|
WPA
2 |
12,75
|
2,620
|
6,190
|
5,470
|
9,680
|
13,45
|
17,56
|
21,16
|
Free Cash Flow
1 |
680,4
|
210,8
|
85
|
383,2
|
638,2
|
715,5
|
905,7
|
1.068
|
FCF-marge
|
3,43%
|
1,24%
|
0,44%
|
1,83%
|
2,72%
|
2,93%
|
3,55%
|
4,02%
|
Kasstroomconversie (ebitda)
|
37,41%
|
18,28%
|
6,07%
|
26,48%
|
37,01%
|
37,96%
|
42,5%
|
45,16%
|
Kasstroomconversie (nettowinst)
|
90,29%
|
133%
|
22,73%
|
116,94%
|
111,48%
|
96,42%
|
95,35%
|
93,05%
|
Dividend per aandeel
2 |
3,000
|
1,020
|
1,770
|
3,080
|
-
|
3,101
|
3,135
|
3,107
|
Datum van publicatie
|
28/01/20
|
4/02/21
|
8/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
4.268
|
4.880
|
5.208
|
5.071
|
5.241
|
5.371
|
5.846
|
5.999
|
5.781
|
5.841
|
6.004
|
6.201
|
6.034
|
6.221
|
6.272
|
EBITDA
1 |
238,6
|
300,9
|
327,1
|
330,1
|
373,9
|
407
|
410,6
|
452
|
419
|
441,8
|
436,2
|
480,7
|
465,9
|
497,7
|
492,7
|
Bedrijfsresultaat (EBIT)
1 |
98,2
|
158,4
|
183,7
|
187,4
|
234,6
|
264,8
|
263,4
|
301,8
|
267,1
|
287,7
|
278,4
|
322,6
|
315,7
|
340,7
|
331,7
|
Operationele Marge
|
2,3%
|
3,25%
|
3,53%
|
3,7%
|
4,48%
|
4,93%
|
4,51%
|
5,03%
|
4,62%
|
4,93%
|
4,64%
|
5,2%
|
5,23%
|
5,48%
|
5,29%
|
Resultaat voor belastingen (EBT)
1 |
12,2
|
68,2
|
87
|
109,1
|
160,9
|
185,4
|
209
|
228,7
|
199,1
|
189,7
|
230
|
281,6
|
250,2
|
284,2
|
287
|
Nettowinst (verlies)
1 |
-26,5
|
21,5
|
49,4
|
68,5
|
92,3
|
117,5
|
143,6
|
168,7
|
132,9
|
127,3
|
153,8
|
192,6
|
180,3
|
206,5
|
213,7
|
Nettomarge
|
-0,62%
|
0,44%
|
0,95%
|
1,35%
|
1,76%
|
2,19%
|
2,46%
|
2,81%
|
2,3%
|
2,18%
|
2,56%
|
3,11%
|
2,99%
|
3,32%
|
3,41%
|
WPA
2 |
-0,4400
|
0,3600
|
0,8200
|
1,140
|
1,540
|
1,970
|
2,410
|
2,840
|
2,250
|
2,180
|
2,848
|
3,480
|
3,325
|
3,754
|
3,790
|
Dividend per aandeel
2 |
0,5000
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
0,7700
|
-
|
-
|
0,7795
|
0,7795
|
0,7795
|
0,7795
|
0,7700
|
Datum van publicatie
|
2/11/21
|
8/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
2/02/23
|
27/04/23
|
1/08/23
|
26/10/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
839
|
1.008
|
1.278
|
1.497
|
1.574
|
1.435
|
1.094
|
801
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4614
x
|
0,8738
x
|
0,9127
x
|
1,035
x
|
0,9128
x
|
0,7615
x
|
0,5132
x
|
0,3388
x
|
Free Cash Flow
1 |
680
|
211
|
85
|
383
|
638
|
716
|
906
|
1.068
|
ROE (netto-inkomsten/eigen vermogen)
|
17,6%
|
7,06%
|
10,2%
|
10,8%
|
14,4%
|
16%
|
17,6%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
6,16%
|
2,49%
|
3,61%
|
3,85%
|
4,99%
|
5,58%
|
6,77%
|
7,45%
|
Totale activa
1 |
12.224
|
6.365
|
10.346
|
8.503
|
11.469
|
13.306
|
14.031
|
15.405
|
Nettoactief per aandeel
2 |
72,00
|
74,40
|
77,80
|
79,20
|
-
|
92,40
|
105,0
|
119,0
|
Cashflow per aandeel
2 |
20,70
|
11,00
|
11,10
|
17,10
|
21,10
|
24,10
|
29,00
|
33,20
|
Capex
1 |
604
|
452
|
585
|
638
|
627
|
677
|
778
|
816
|
Capex/omzet
|
3,05%
|
2,65%
|
3,04%
|
3,05%
|
2,67%
|
2,77%
|
3,05%
|
3,07%
|
Datum van publicatie
|
28/01/20
|
4/02/21
|
8/02/22
|
2/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
136,5
USD Gemiddelde koersdoel
165,2
USD Spread / Gemiddelde doel +21,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,36% | 7,77 mld. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +1,48% | 15,84 mld. | | +31,67% | 17,27 mld. | | -14,23% | 14,09 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +14,27% | 9,65 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|