Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
245
USD
|
+0,32%
|
|
+0,07%
|
-13,99%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.081
|
2.728
|
4.864
|
5.598
|
6.701
|
7.103
|
-
|
-
|
Bedrijfswaarde
1 |
3.095
|
2.648
|
4.639
|
7.103
|
6.701
|
8.166
|
7.830
|
7.564
|
K/w-verhouding
|
30,2
x
|
21,9
x
|
55,3
x
|
100
x
|
47,1
x
|
40,1
x
|
35,4
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,39
x
|
3,75
x
|
7,99
x
|
5,94
x
|
4,56
x
|
4,55
x
|
4,27
x
|
4
x
|
Bedrijfswaarde/omzet
|
4,41
x
|
3,64
x
|
7,62
x
|
7,53
x
|
4,56
x
|
5,23
x
|
4,7
x
|
4,26
x
|
Bedrijfswaarde/EBITDA
|
17,3
x
|
14
x
|
30,3
x
|
29,3
x
|
15,4
x
|
17,3
x
|
15,3
x
|
13,8
x
|
Bedrijfswaarde/FCF
|
46,1
x
|
22,4
x
|
33
x
|
47,2
x
|
37,5
x
|
21,2
x
|
21,9
x
|
-
|
FCF Yield
|
2,17%
|
4,47%
|
3,03%
|
2,12%
|
2,67%
|
4,71%
|
4,56%
|
-
|
Price to Book
|
3,5
x
|
2,49
x
|
4,04
x
|
2,24
x
|
-
|
2,57
x
|
2,7
x
|
2,6
x
|
Aantal aandelen (in duizenden)
|
23.968
|
24.564
|
24.547
|
28.627
|
28.793
|
28.990
|
-
|
-
|
Referentieprijs
2 |
128,6
|
111,0
|
198,1
|
195,6
|
232,7
|
245,0
|
245,0
|
245,0
|
Datum van publicatie
|
23/05/19
|
20/05/20
|
21/05/21
|
26/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
702,5
|
727,5
|
609
|
942,9
|
1.469
|
1.560
|
1.665
|
1.774
|
EBITDA
1 |
179,4
|
189,1
|
153
|
242,5
|
433,9
|
471,2
|
510,4
|
547,8
|
Bedrijfsresultaat (EBIT)
1 |
149,8
|
157,6
|
120,2
|
177
|
304,6
|
342,3
|
377,1
|
408,2
|
Operationele Marge
|
21,32%
|
21,67%
|
19,74%
|
18,77%
|
20,73%
|
21,94%
|
22,66%
|
23,02%
|
Resultaat voor belastingen (EBT)
1 |
126,1
|
154,1
|
110,1
|
87,72
|
209,7
|
257,6
|
300,2
|
344
|
Nettowinst (verlies)
1 |
105,2
|
126
|
89,63
|
53,1
|
143,7
|
201,3
|
225,1
|
-
|
Nettomarge
|
14,97%
|
17,33%
|
14,72%
|
5,63%
|
9,78%
|
12,9%
|
13,52%
|
-
|
WPA
2 |
4,260
|
5,060
|
3,580
|
1,950
|
4,940
|
6,110
|
6,925
|
-
|
Free Cash Flow
1 |
67,2
|
118,3
|
140,7
|
150,5
|
178,7
|
384,5
|
357,3
|
-
|
FCF-marge
|
9,57%
|
16,27%
|
23,1%
|
15,97%
|
12,16%
|
24,65%
|
21,46%
|
-
|
Kasstroomconversie (ebitda)
|
37,46%
|
62,58%
|
91,97%
|
62,07%
|
41,18%
|
81,6%
|
70%
|
-
|
Kasstroomconversie (nettowinst)
|
63,88%
|
93,88%
|
156,95%
|
283,49%
|
124,33%
|
191%
|
158,72%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/05/19
|
20/05/20
|
21/05/21
|
26/05/22
|
19/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
160,9
|
267
|
358,9
|
354,1
|
369,2
|
351,6
|
394,4
|
387,1
|
385,6
|
373,9
|
414
|
411,2
|
408,9
|
396,9
|
EBITDA
1 |
39,19
|
71,35
|
98,58
|
100,7
|
108,8
|
103,3
|
121,1
|
120,4
|
122,1
|
109,5
|
125,6
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
30,54
|
44,81
|
70,4
|
68,26
|
76,02
|
71,64
|
88,64
|
85,3
|
88,39
|
75,47
|
93,65
|
93,12
|
96,17
|
82,49
|
Operationele Marge
|
18,98%
|
16,79%
|
19,62%
|
19,28%
|
20,59%
|
20,37%
|
22,47%
|
22,04%
|
22,92%
|
20,18%
|
22,62%
|
22,65%
|
23,52%
|
20,78%
|
Resultaat voor belastingen (EBT)
1 |
11,64
|
1,128
|
44,08
|
47,9
|
53,5
|
47,95
|
60,32
|
64,01
|
66,82
|
56,87
|
72,88
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
6,419
|
-5,814
|
26,5
|
31,69
|
38,05
|
30,58
|
43,4
|
44,28
|
45,97
|
40,74
|
53,07
|
-
|
-
|
-
|
Nettomarge
|
3,99%
|
-2,18%
|
7,38%
|
8,95%
|
10,31%
|
8,7%
|
11%
|
11,44%
|
11,92%
|
10,9%
|
12,82%
|
-
|
-
|
-
|
WPA
2 |
0,2500
|
-0,2000
|
0,9200
|
1,090
|
1,310
|
1,050
|
1,490
|
1,520
|
1,580
|
1,390
|
1,615
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/21
|
10/02/22
|
26/05/22
|
4/08/22
|
10/11/22
|
9/02/23
|
19/05/23
|
4/08/23
|
9/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13,8
|
-
|
-
|
1.505
|
-
|
1.062
|
727
|
461
|
Nettokaspositie
1 |
-
|
80,2
|
225
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0767
x
|
-
|
-
|
6,207
x
|
-
|
2,254
x
|
1,424
x
|
0,8413
x
|
Free Cash Flow
1 |
67,2
|
118
|
141
|
151
|
179
|
385
|
357
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
12,1%
|
8,25%
|
5,88%
|
-
|
9,63%
|
10,2%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
7,03%
|
-
|
-
|
7%
|
7,4%
|
-
|
Totale activa
1 |
-
|
-
|
1.275
|
-
|
-
|
2.876
|
3.042
|
-
|
Nettoactief per aandeel
2 |
36,70
|
44,60
|
49,10
|
87,20
|
-
|
95,20
|
90,80
|
94,20
|
Cashflow per aandeel
2 |
4,390
|
6,240
|
6,090
|
6,630
|
7,590
|
12,00
|
11,90
|
-
|
Capex
1 |
41,3
|
37,3
|
11,8
|
29,8
|
42
|
38,2
|
57,8
|
-
|
Capex/omzet
|
5,89%
|
5,13%
|
1,93%
|
3,16%
|
2,86%
|
2,45%
|
3,47%
|
-
|
Datum van publicatie
|
23/05/19
|
20/05/20
|
21/05/21
|
26/05/22
|
19/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
245
USD Gemiddelde koersdoel
285,8
USD Spread / Gemiddelde doel +16,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,99% | 7,1 mld. | | +4,14% | 6,25 mld. | | -1,71% | 2,88 mld. | | -37,23% | 989 mln. | | +6,28% | 683 mln. | | -20,27% | 649 mln. | | -19,78% | 614 mln. | | -8,34% | 582 mln. | | -10,74% | 523 mln. | | +18,88% | 460 mln. |
Kogel- en rollagers
|