Beurs gesloten -
Nyse
22:00:01 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,35
USD
|
+0,56%
|
|
-0,34%
|
-18,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.195
|
908,2
|
1.153
|
750,6
|
865
|
705,7
|
-
|
Bedrijfswaarde
1 |
1.195
|
908,2
|
1.153
|
750,6
|
865
|
705,7
|
705,7
|
K/w-verhouding
|
21
x
|
16,1
x
|
13
x
|
-
|
-
|
-
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,05
x
|
0,8
x
|
0,89
x
|
0,55
x
|
0,64
x
|
0,5
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
0,8
x
|
0,89
x
|
0,55
x
|
0,64
x
|
0,5
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
9,72
x
|
6,57
x
|
7,28
x
|
5,14
x
|
6,83
x
|
5,36
x
|
4,9
x
|
Bedrijfswaarde/FCF
|
19.675.241
x
|
11.341.348
x
|
19.308.880
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2,37
x
|
1,64
x
|
1,92
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
22.456
|
22.446
|
21.999
|
21.570
|
21.729
|
21.815
|
-
|
Referentieprijs
2 |
53,22
|
40,46
|
52,39
|
34,80
|
39,81
|
32,35
|
32,35
|
Datum van publicatie
|
19/02/20
|
23/02/21
|
22/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.138
|
1.129
|
1.299
|
1.372
|
1.358
|
1.398
|
1.433
|
EBITDA
1 |
122,9
|
138,3
|
158,3
|
146,1
|
126,7
|
131,7
|
143,9
|
Bedrijfsresultaat (EBIT)
1 |
97,08
|
112
|
131,1
|
112,9
|
95,24
|
97,07
|
108,9
|
Operationele Marge
|
8,53%
|
9,92%
|
10,09%
|
8,23%
|
7,01%
|
6,94%
|
7,6%
|
Resultaat voor belastingen (EBT)
1 |
91,8
|
107,4
|
130,5
|
98,33
|
81,72
|
86,33
|
99,43
|
Nettowinst (verlies)
1 |
57,92
|
57,39
|
90,89
|
55,35
|
34,15
|
64,71
|
74,57
|
Nettomarge
|
5,09%
|
5,09%
|
7%
|
4,03%
|
2,51%
|
4,63%
|
5,2%
|
WPA
|
2,540
|
2,510
|
4,020
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
60,74
|
80,08
|
59,69
|
-
|
-
|
-
|
-
|
FCF-marge
|
5,34%
|
7,1%
|
4,6%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
49,43%
|
57,91%
|
37,7%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
104,88%
|
139,52%
|
65,67%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
23/02/21
|
22/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
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 |
309,9
|
322,8
|
359,4
|
381,4
|
308,2
|
328
|
353,1
|
386,4
|
290,8
|
331,4
|
365,6
|
396,4
|
305
|
336,4
|
377,1
|
EBITDA
|
31,63
|
35,36
|
34,82
|
40,59
|
-
|
-
|
34,47
|
42,31
|
18,33
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
24,54
|
26,96
|
27,88
|
33,58
|
24,49
|
21,63
|
27,43
|
34,98
|
11,2
|
14,79
|
25,35
|
37,84
|
19,22
|
18,92
|
27,48
|
Operationele Marge
|
7,92%
|
8,35%
|
7,76%
|
8,81%
|
7,95%
|
6,6%
|
7,77%
|
9,05%
|
3,85%
|
4,46%
|
6,93%
|
9,55%
|
6,3%
|
5,62%
|
7,29%
|
Resultaat voor belastingen (EBT)
1 |
24,79
|
27,56
|
28
|
31,47
|
11,3
|
17,11
|
24,7
|
32,92
|
6,993
|
13,37
|
24,01
|
32,68
|
16,44
|
18,94
|
27,46
|
Nettowinst (verlies)
1 |
18,69
|
19,45
|
19,13
|
8,846
|
7,933
|
11,92
|
18,41
|
24,86
|
6,434
|
8,824
|
18
|
24,51
|
12,33
|
14,21
|
20,59
|
Nettomarge
|
6,03%
|
6,02%
|
5,32%
|
2,32%
|
2,57%
|
3,63%
|
5,21%
|
6,43%
|
2,21%
|
2,66%
|
4,92%
|
6,18%
|
4,04%
|
4,22%
|
5,46%
|
WPA
|
0,8300
|
0,8700
|
0,8600
|
-
|
-
|
-
|
0,8300
|
1,120
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
22/02/22
|
3/05/22
|
3/08/22
|
28/10/22
|
22/02/23
|
3/05/23
|
2/08/23
|
27/10/23
|
22/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
60,7
|
80,1
|
59,7
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,6%
|
15,6%
|
17,5%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,07%
|
8,86%
|
9,34%
|
-
|
-
|
-
|
-
|
Totale activa
1 |
718
|
647,5
|
972,8
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
22,50
|
24,60
|
27,30
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
16,2
|
17,8
|
25,9
|
-
|
-
|
-
|
-
|
Capex/omzet
|
1,42%
|
1,58%
|
1,99%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
23/02/21
|
22/02/22
|
22/02/23
|
22/02/24
|
-
|
-
|
Laatste slotkoers
32,35
USD Gemiddelde koersdoel
40,5
USD Spread / Gemiddelde doel +25,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,74% | 706 mln. | | +6,84% | 2,97 mld. | | +0,03% | 2,88 mld. | | -7,98% | 2,2 mld. | | +24,76% | 1,77 mld. | | -5,00% | 1,77 mld. | | +4,60% | 1,76 mld. | | -7,33% | 909 mln. | | +19,34% | 887 mln. | | +25,25% | 606 mln. |
Autocarrosserieonderdelen
|