Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
62,3
USD
|
+9,93%
|
|
+28,14%
|
+10,83%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.337
|
1.622
|
2.040
|
1.802
|
1.905
|
2.111
|
-
|
-
|
Bedrijfswaarde
1 |
2.053
|
2.172
|
3.302
|
3.325
|
3.552
|
3.642
|
3.647
|
3.794
|
K/w-verhouding
|
9,39
x
|
-31,9
x
|
5,87
x
|
22,1
x
|
11,3
x
|
10,1
x
|
9,73
x
|
7,53
x
|
Dividendrendement
|
1,29%
|
1,04%
|
0,93%
|
2,09%
|
2,06%
|
1,92%
|
1,98%
|
2,26%
|
Marktkapitalisatie/omzet
|
0,13
x
|
0,17
x
|
0,16
x
|
0,13
x
|
0,13
x
|
0,14
x
|
0,14
x
|
0,13
x
|
Bedrijfswaarde/omzet
|
0,2
x
|
0,22
x
|
0,27
x
|
0,24
x
|
0,25
x
|
0,25
x
|
0,24
x
|
0,23
x
|
Bedrijfswaarde/EBITDA
|
6,75
x
|
5,51
x
|
5,24
x
|
4,6
x
|
6,14
x
|
6,77
x
|
6,45
x
|
5,91
x
|
Bedrijfswaarde/FCF
|
45,3
x
|
14,1
x
|
408
x
|
18,6
x
|
-16,2
x
|
58,7
x
|
-
|
-
|
FCF Yield
|
2,21%
|
7,09%
|
0,25%
|
5,38%
|
-6,17%
|
1,7%
|
-
|
-
|
Price to Book
|
1,43
x
|
1,98
x
|
1,87
x
|
1,99
x
|
2,14
x
|
2,46
x
|
2,53
x
|
2,1
x
|
Aantal aandelen (in duizenden)
|
43.134
|
42.050
|
41.255
|
36.578
|
33.887
|
33.891
|
-
|
-
|
Referentieprijs
2 |
31,00
|
38,57
|
49,45
|
49,27
|
56,21
|
62,30
|
62,30
|
62,30
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.454
|
9.767
|
12.396
|
14.001
|
14.372
|
14.603
|
15.092
|
16.257
|
EBITDA
1 |
303,9
|
394,1
|
630,5
|
722,5
|
579
|
538
|
565,8
|
642
|
Bedrijfsresultaat (EBIT)
1 |
264,8
|
303,1
|
529,4
|
595
|
430,2
|
489
|
480,1
|
-
|
Operationele Marge
|
2,53%
|
3,1%
|
4,27%
|
4,25%
|
2,99%
|
3,35%
|
3,18%
|
-
|
Resultaat voor belastingen (EBT)
1 |
199,6
|
-34,76
|
458,2
|
190
|
241,9
|
295
|
280,4
|
-
|
Nettowinst (verlies)
1 |
144,1
|
-51,38
|
348,9
|
88,5
|
178,2
|
208,5
|
208,7
|
263
|
Nettomarge
|
1,38%
|
-0,53%
|
2,81%
|
0,63%
|
1,24%
|
1,43%
|
1,38%
|
1,62%
|
WPA
2 |
3,300
|
-1,210
|
8,430
|
2,230
|
4,970
|
6,195
|
6,400
|
8,270
|
Free Cash Flow
1 |
45,34
|
153,9
|
8,1
|
179
|
-219,3
|
62
|
-
|
-
|
FCF-marge
|
0,43%
|
1,58%
|
0,07%
|
1,28%
|
-1,53%
|
0,42%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
14,92%
|
39,05%
|
1,28%
|
24,78%
|
-
|
11,52%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
31,45%
|
-
|
2,32%
|
202,26%
|
-
|
29,74%
|
-
|
-
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,4600
|
1,030
|
1,160
|
1,196
|
1,236
|
1,405
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
3.185
|
3.587
|
3.653
|
3.448
|
3.591
|
3.491
|
3.653
|
3.644
|
3.585
|
3.384
|
3.874
|
3.907
|
3.872
|
3.612
|
3.859
|
EBITDA
1 |
190
|
178,6
|
188,4
|
176,4
|
187,1
|
128,4
|
153,8
|
167,2
|
136,4
|
130,2
|
157
|
140,6
|
124,3
|
145,8
|
156,5
|
Bedrijfsresultaat (EBIT)
1 |
162,6
|
154,4
|
156
|
142,1
|
153,6
|
106,4
|
116,1
|
130,3
|
98,1
|
93,9
|
121,6
|
116,4
|
110,4
|
109,6
|
118,2
|
Operationele Marge
|
5,11%
|
4,3%
|
4,27%
|
4,12%
|
4,28%
|
3,05%
|
3,18%
|
3,58%
|
2,74%
|
2,77%
|
3,14%
|
2,98%
|
2,85%
|
3,03%
|
3,06%
|
Resultaat voor belastingen (EBT)
1 |
122,1
|
128,9
|
127,2
|
116,4
|
-182,5
|
63,6
|
32,5
|
91,2
|
54,7
|
57,5
|
71,7
|
66,51
|
60,14
|
61,57
|
70,16
|
Nettowinst (verlies)
1 |
96,3
|
97,3
|
94,8
|
87,3
|
-190,9
|
47,7
|
23,4
|
68,4
|
38,7
|
42
|
53,39
|
49,75
|
44,82
|
45,87
|
52,27
|
Nettomarge
|
3,02%
|
2,71%
|
2,6%
|
2,53%
|
-5,32%
|
1,37%
|
0,64%
|
1,88%
|
1,08%
|
1,24%
|
1,38%
|
1,27%
|
1,16%
|
1,27%
|
1,35%
|
WPA
2 |
2,350
|
2,330
|
2,340
|
2,230
|
-5,220
|
1,290
|
0,6500
|
1,920
|
1,110
|
1,200
|
1,563
|
1,473
|
1,350
|
1,340
|
1,530
|
Dividend per aandeel
2 |
0,1200
|
0,2500
|
0,2500
|
0,2500
|
0,2800
|
0,2800
|
0,2900
|
0,3000
|
0,3000
|
-
|
0,2900
|
0,2900
|
0,2900
|
-
|
-
|
Datum van publicatie
|
16/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
15/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
14/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
716
|
550
|
1.262
|
1.523
|
1.648
|
1.531
|
1.536
|
1.682
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,355
x
|
1,395
x
|
2,001
x
|
2,107
x
|
2,846
x
|
2,846
x
|
2,714
x
|
2,62
x
|
Free Cash Flow
1 |
45,3
|
154
|
8,1
|
179
|
-219
|
62
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
19,2%
|
36,9%
|
38,7%
|
19,9%
|
21,5%
|
20,1%
|
20,6%
|
ROA (netto-inkomsten/totale activa)
|
2,94%
|
4,32%
|
8%
|
7,67%
|
3,45%
|
2,6%
|
2,7%
|
3,2%
|
Totale activa
1 |
4.897
|
-1.189
|
4.361
|
1.154
|
5.172
|
8.019
|
7.731
|
8.219
|
Nettoactief per aandeel
2 |
21,60
|
19,50
|
26,40
|
24,70
|
26,30
|
25,30
|
24,60
|
29,70
|
Cashflow per aandeel
2 |
-
|
6,620
|
7,080
|
10,20
|
-0,4400
|
8,610
|
8,950
|
-
|
Capex
1 |
126
|
127
|
298
|
227
|
204
|
231
|
290
|
373
|
Capex/omzet
|
1,2%
|
1,3%
|
2,41%
|
1,62%
|
1,42%
|
1,58%
|
1,92%
|
2,29%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
62,3
USD Gemiddelde koersdoel
56
USD Spread / Gemiddelde doel -10,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,83% | 2,11 mld. | | -3,04% | 10,43 mld. | | -14,10% | 10,4 mld. | | +13,12% | 7,08 mld. | | -1,33% | 4,48 mld. | | -22,38% | 4,42 mld. | | -7,04% | 3,63 mld. | | -17,62% | 2,39 mld. | | -14,64% | 2,09 mld. | | +20,72% | 2,04 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|