Vertraagde tijd
OTC Markets
19:11:57 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,341
USD
|
+0,03%
|
|
+1,16%
|
+5,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
20.408
|
17.272
|
25.554
|
15.692
|
14.186
|
15.279
|
-
|
-
|
Bedrijfswaarde
1 |
19.856
|
16.710
|
24.912
|
15.271
|
14.186
|
20.570
|
20.320
|
18.674
|
K/w-verhouding
|
4,63
x
|
6,58
x
|
5,6
x
|
3,34
x
|
2,78
x
|
3,01
x
|
2,74
x
|
2,67
x
|
Dividendrendement
|
4,67%
|
3,92%
|
3,07%
|
5%
|
-
|
5,12%
|
5,27%
|
5,13%
|
Marktkapitalisatie/omzet
|
173
x
|
161
x
|
220
x
|
-
|
-
|
249.125
x
|
249.125
x
|
-
|
Bedrijfswaarde/omzet
|
168
x
|
156
x
|
215
x
|
-
|
-
|
335.393
x
|
331.317
x
|
-
|
Bedrijfswaarde/EBITDA
|
2.482
x
|
-619
x
|
-430
x
|
96
x
|
2,62
x
|
3,73
x
|
3,34
x
|
2,99
x
|
Bedrijfswaarde/FCF
|
27,7
x
|
21,7
x
|
34
x
|
19,3
x
|
-
|
15,9
x
|
13,6
x
|
13,4
x
|
FCF Yield
|
3,61%
|
4,61%
|
2,94%
|
5,18%
|
-
|
6,3%
|
7,34%
|
7,46%
|
Price to Book
|
0,58
x
|
0,48
x
|
0,61
x
|
0,31
x
|
-
|
0,26
x
|
0,24
x
|
0,23
x
|
Aantal aandelen (in duizenden)
|
306.250
|
306.250
|
306.250
|
306.250
|
306.250
|
306.250
|
-
|
-
|
Referentieprijs
2 |
66,64
|
56,40
|
83,44
|
51,24
|
46,32
|
49,89
|
49,89
|
49,89
|
Datum van publicatie
|
13/03/20
|
23/03/21
|
29/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
118
|
107
|
116
|
-
|
-
|
0,0613
|
0,0613
|
-
|
EBITDA
1 |
8
|
-27
|
-58
|
159
|
5.413
|
5.509
|
6.088
|
6.242
|
Bedrijfsresultaat (EBIT)
1 |
4.393
|
2.592
|
4.572
|
4.691
|
5.412
|
5.493
|
5.911
|
6.241
|
Operationele Marge
|
3.722,88%
|
2.422,43%
|
3.941,38%
|
-
|
-
|
8.956.682,98%
|
9.638.186,86%
|
-
|
Resultaat voor belastingen (EBT)
1 |
4.418
|
2.646
|
4.565
|
4.634
|
5.143
|
5.185
|
6.087
|
6.078
|
Nettowinst (verlies)
1 |
4.400
|
2.623
|
4.566
|
4.787
|
5.096
|
5.074
|
5.555
|
5.636
|
Nettomarge
|
3.728,81%
|
2.451,4%
|
3.936,21%
|
-
|
-
|
8.272.622,21%
|
9.057.594,28%
|
-
|
WPA
2 |
14,39
|
8,570
|
14,90
|
15,32
|
16,64
|
16,60
|
18,18
|
18,67
|
Free Cash Flow
1 |
716
|
771
|
733
|
791
|
-
|
1.296
|
1.491
|
1.392
|
FCF-marge
|
606,78%
|
720,56%
|
631,9%
|
-
|
-
|
2.113.973,59%
|
2.431.110,39%
|
-
|
Kasstroomconversie (ebitda)
|
8.950%
|
-
|
-
|
497,48%
|
-
|
23,53%
|
24,49%
|
22,31%
|
Kasstroomconversie (nettowinst)
|
16,27%
|
29,39%
|
16,05%
|
16,52%
|
-
|
25,55%
|
26,84%
|
24,71%
|
Dividend per aandeel
2 |
3,110
|
2,210
|
2,560
|
2,560
|
-
|
2,556
|
2,631
|
2,558
|
Datum van publicatie
|
13/03/20
|
23/03/21
|
29/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
---|
Omzet
|
64
|
50
|
57
|
53
|
35
|
63
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.398
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
1.246
|
-
|
813
|
1.351
|
-
|
1.557
|
1.397
|
Operationele Marge
|
-
|
-
|
-
|
-
|
3.560%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
1.267
|
-
|
-
|
1.265
|
-
|
1.493
|
1.295
|
Nettomarge
|
-
|
-
|
-
|
-
|
3.620%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
4,140
|
-
|
-
|
-
|
7,540
|
4,879
|
4,221
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/03/20
|
10/08/20
|
23/03/21
|
10/08/21
|
29/03/22
|
29/03/22
|
23/03/23
|
15/05/23
|
8/08/23
|
13/11/23
|
21/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
5.291
|
5.041
|
3.396
|
Nettokaspositie
1 |
553
|
563
|
641
|
421
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,9603
x
|
0,828
x
|
0,544
x
|
Free Cash Flow
1 |
716
|
771
|
733
|
791
|
-
|
1.297
|
1.491
|
1.393
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
7,37%
|
11,7%
|
10%
|
-
|
8,88%
|
9,04%
|
8,59%
|
ROA (netto-inkomsten/totale activa)
|
12,7%
|
7,3%
|
11,6%
|
9,45%
|
-
|
9,07%
|
9,19%
|
-
|
Totale activa
1 |
34.579
|
35.921
|
39.396
|
50.660
|
-
|
55.922
|
60.465
|
-
|
Nettoactief per aandeel
2 |
115,0
|
117,0
|
138,0
|
168,0
|
-
|
195,0
|
209,0
|
220,0
|
Cashflow per aandeel
2 |
2,360
|
2,530
|
4,790
|
5,170
|
-
|
4,620
|
5,590
|
5,020
|
Capex
1 |
6
|
2
|
23
|
-
|
-
|
1
|
1
|
-
|
Capex/omzet
|
5,08%
|
1,87%
|
19,83%
|
-
|
-
|
1.630,52%
|
1.630,52%
|
-
|
Datum van publicatie
|
13/03/20
|
23/03/21
|
29/03/22
|
23/03/23
|
21/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
49,89
EUR Gemiddelde koersdoel
60,4
EUR Spread / Gemiddelde doel +21,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,64% | 291 mld. | | +8,81% | 75,8 mld. | | +7,69% | 71,75 mld. | | -4,72% | 66,03 mld. | | +27,78% | 52,31 mld. | | +1,27% | 49,43 mld. | | +21,13% | 41,1 mld. | | +19,90% | 39,91 mld. | | +45,40% | 31,64 mld. |
Auto- en vrachtwagenfabrikanten - Andere
|