Beurs gesloten -
Euronext Paris
17:38:35 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
48,55
EUR
|
+1,15%
|
|
+1,72%
|
+31,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.409
|
9.674
|
8.302
|
8.499
|
9.982
|
13.132
|
-
|
-
|
Bedrijfswaarde
1 |
8.001
|
13.330
|
9.924
|
7.950
|
6.258
|
7.429
|
5.680
|
3.877
|
K/w-verhouding
|
-81,1
x
|
-1,21
x
|
9,37
x
|
-25,2
x
|
4,62
x
|
4,08
x
|
3,57
x
|
3,27
x
|
Dividendrendement
|
2,61%
|
-
|
-
|
0,8%
|
5,01%
|
5,47%
|
7,46%
|
9,2%
|
Marktkapitalisatie/omzet
|
0,21
x
|
0,22
x
|
0,18
x
|
0,18
x
|
0,19
x
|
0,24
x
|
0,23
x
|
0,22
x
|
Bedrijfswaarde/omzet
|
0,14
x
|
0,31
x
|
0,21
x
|
0,17
x
|
0,12
x
|
0,14
x
|
0,1
x
|
0,06
x
|
Bedrijfswaarde/EBITDA
|
1,24
x
|
3,02
x
|
1,8
x
|
1,3
x
|
0,86
x
|
1,03
x
|
0,75
x
|
0,49
x
|
Bedrijfswaarde/FCF
|
13,9
x
|
8,63
x
|
7,8
x
|
3,75
x
|
2,07
x
|
2,68
x
|
1,99
x
|
1,26
x
|
FCF Yield
|
7,21%
|
11,6%
|
12,8%
|
26,7%
|
48,3%
|
37,3%
|
50,3%
|
79,6%
|
Price to Book
|
0,33
x
|
0,35
x
|
0,33
x
|
0,32
x
|
0,34
x
|
0,4
x
|
0,37
x
|
0,34
x
|
Aantal aandelen (in duizenden)
|
270.481
|
270.521
|
271.801
|
271.761
|
270.491
|
270.491
|
-
|
-
|
Referentieprijs
2 |
42,18
|
35,76
|
30,54
|
31,28
|
36,90
|
48,55
|
48,55
|
48,55
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
55.537
|
43.474
|
46.213
|
46.391
|
52.376
|
54.731
|
57.255
|
59.816
|
EBITDA
1 |
6.471
|
4.413
|
5.522
|
6.127
|
7.305
|
7.231
|
7.570
|
7.952
|
Bedrijfsresultaat (EBIT)
1 |
2.662
|
-337
|
1.663
|
2.595
|
4.117
|
4.212
|
4.525
|
4.880
|
Operationele Marge
|
4,79%
|
-0,78%
|
3,6%
|
5,59%
|
7,86%
|
7,7%
|
7,9%
|
8,16%
|
Resultaat voor belastingen (EBT)
1 |
1.473
|
-7.626
|
1.563
|
2.153
|
2.838
|
4.044
|
4.563
|
5.264
|
Nettowinst (verlies)
1 |
-141
|
-8.008
|
888
|
-338
|
2.198
|
3.160
|
3.409
|
3.796
|
Nettomarge
|
-0,25%
|
-18,42%
|
1,92%
|
-0,73%
|
4,2%
|
5,77%
|
5,95%
|
6,35%
|
WPA
2 |
-0,5200
|
-29,51
|
3,260
|
-1,240
|
7,990
|
11,91
|
13,59
|
14,85
|
Free Cash Flow
1 |
577
|
1.545
|
1.272
|
2.119
|
3.024
|
2.772
|
2.857
|
3.085
|
FCF-marge
|
1,04%
|
3,55%
|
2,75%
|
4,57%
|
5,77%
|
5,06%
|
4,99%
|
5,16%
|
Kasstroomconversie (ebitda)
|
8,92%
|
35,01%
|
23,04%
|
34,58%
|
41,4%
|
38,33%
|
37,74%
|
38,79%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
143,24%
|
-
|
137,58%
|
87,71%
|
83,82%
|
81,25%
|
Dividend per aandeel
2 |
1,100
|
-
|
-
|
0,2500
|
1,850
|
2,657
|
3,621
|
4,468
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
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
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
27.487
|
18.425
|
25.049
|
23.357
|
8.987
|
13.869
|
22.856
|
9.748
|
11.373
|
21.121
|
9.782
|
15.488
|
25.270
|
11.498
|
15.351
|
26.849
|
10.507
|
15.020
|
25.527
|
11.707
|
15.795
|
26.761
|
12.061
|
17.257
|
29.542
|
29.923
|
EBITDA
|
2.982
|
-
|
3.128
|
-
|
-
|
1.052
|
2.765
|
-
|
-
|
2.758
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.008
|
-1.203
|
866
|
654
|
-
|
-
|
1.009
|
-
|
-
|
939
|
-
|
-
|
1.656
|
-
|
-
|
2.096
|
-
|
-
|
2.021
|
-
|
-
|
2.177
|
-
|
-
|
-
|
-
|
Operationele Marge
|
3,67%
|
-6,53%
|
3,46%
|
2,8%
|
-
|
-
|
4,41%
|
-
|
-
|
4,45%
|
-
|
-
|
6,55%
|
-
|
-
|
7,81%
|
-
|
-
|
7,92%
|
-
|
-
|
8,13%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
171
|
-7.113
|
-513
|
568
|
-
|
-
|
995
|
-
|
-
|
917
|
-
|
-
|
1.236
|
-
|
-
|
2.402
|
-
|
-
|
436
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-1.111
|
-7.292
|
-716
|
354
|
-
|
-
|
534
|
-
|
-
|
-1.357
|
-
|
-
|
1.019
|
-
|
-
|
2.093
|
-
|
-
|
105
|
-
|
-
|
1.551
|
-
|
-
|
-
|
-
|
Nettomarge
|
-4,04%
|
-39,58%
|
-2,86%
|
1,52%
|
-
|
-
|
2,34%
|
-
|
-
|
-6,42%
|
-
|
-
|
4,03%
|
-
|
-
|
7,8%
|
-
|
-
|
0,41%
|
-
|
-
|
5,8%
|
-
|
-
|
-
|
-
|
WPA
|
-4,090
|
-26,91
|
-2,600
|
1,300
|
-
|
-
|
1,960
|
-
|
-
|
-7,300
|
-
|
-
|
6,060
|
-
|
-
|
7,590
|
-
|
-
|
0,4000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
1,100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
30/07/20
|
19/02/21
|
30/07/21
|
22/10/21
|
18/02/22
|
18/02/22
|
22/04/22
|
29/07/22
|
29/07/22
|
21/10/22
|
16/02/23
|
16/02/23
|
20/04/23
|
27/07/23
|
27/07/23
|
19/10/23
|
14/02/24
|
14/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
3.656
|
1.622
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
3.408
|
-
|
-
|
549
|
3.724
|
5.704
|
7.452
|
9.255
|
Hefboom (schuld/ebitda)
|
-
|
0,8285
x
|
0,2937
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
577
|
1.545
|
1.272
|
2.119
|
3.024
|
2.772
|
2.857
|
3.085
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,4%
|
-21,4%
|
3,41%
|
5,88%
|
7,49%
|
11,4%
|
10,6%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
-0,12%
|
-5,33%
|
0,92%
|
1,42%
|
1,83%
|
3,27%
|
2,98%
|
3,21%
|
Totale activa
1 |
117.500
|
150.108
|
96.522
|
-23.769
|
120.103
|
96.544
|
114.477
|
118.402
|
Nettoactief per aandeel
2 |
127,0
|
102,0
|
92,40
|
97,40
|
108,0
|
121,0
|
131,0
|
142,0
|
Cashflow per aandeel
2 |
20,50
|
21,20
|
8,800
|
16,00
|
16,20
|
20,30
|
21,00
|
25,20
|
Capex
1 |
5.022
|
4.208
|
2.415
|
2.203
|
2.950
|
2.747
|
3.248
|
3.307
|
Capex/omzet
|
9,04%
|
9,68%
|
5,23%
|
4,75%
|
5,63%
|
5,02%
|
5,67%
|
5,53%
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
16/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
48,55
EUR Gemiddelde koersdoel
55,46
EUR Spread / Gemiddelde doel +14,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,55% | 14,02 mld. | | +35,50% | 300 mld. | | +18,88% | 82,12 mld. | | +5,58% | 71,52 mld. | | +19,41% | 53,62 mld. | | +4,92% | 51,06 mld. | | +27,62% | 52,28 mld. | | +28,00% | 43,93 mld. | | +22,60% | 39,41 mld. | | +18,24% | 27,31 mld. |
Auto- en vrachtwagenfabrikanten - Andere
|