Beurs gesloten -
Euronext Paris
17:35:24 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,5
EUR
|
-3,24%
|
|
-6,16%
|
-17,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.501
|
7.752
|
6.424
|
4.022
|
3.378
|
2.806
|
-
|
-
|
Bedrijfswaarde
1 |
10.666
|
10.897
|
9.905
|
8.024
|
7.406
|
6.582
|
6.391
|
6.332
|
K/w-verhouding
|
24
x
|
-7,09
x
|
36,9
x
|
17,6
x
|
15,3
x
|
8,9
x
|
4,81
x
|
3,41
x
|
Dividendrendement
|
3,98%
|
0,62%
|
1,32%
|
2,28%
|
2,87%
|
4,77%
|
7,67%
|
9,98%
|
Marktkapitalisatie/omzet
|
0,39
x
|
0,47
x
|
0,37
x
|
0,2
x
|
0,15
x
|
0,12
x
|
0,12
x
|
0,11
x
|
Bedrijfswaarde/omzet
|
0,55
x
|
0,66
x
|
0,57
x
|
0,4
x
|
0,34
x
|
0,29
x
|
0,26
x
|
0,25
x
|
Bedrijfswaarde/EBITDA
|
4,27
x
|
7,24
x
|
4,29
x
|
3,34
x
|
2,8
x
|
2,32
x
|
1,96
x
|
1,74
x
|
Bedrijfswaarde/FCF
|
20,6
x
|
30,1
x
|
35,8
x
|
19,1
x
|
16,1
x
|
15,3
x
|
10,2
x
|
7,3
x
|
FCF Yield
|
4,87%
|
3,32%
|
2,8%
|
5,22%
|
6,22%
|
6,55%
|
9,78%
|
13,7%
|
Price to Book
|
1,62
x
|
2,4
x
|
1,74
x
|
-
|
0,95
x
|
0,7
x
|
0,63
x
|
0,55
x
|
Aantal aandelen (in duizenden)
|
238.821
|
240.133
|
241.678
|
240.821
|
242.772
|
243.921
|
-
|
-
|
Referentieprijs
2 |
31,41
|
32,28
|
26,58
|
16,70
|
13,92
|
11,50
|
11,50
|
11,50
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
25/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.477
|
16.436
|
17.262
|
20.037
|
22.044
|
22.700
|
24.259
|
25.566
|
EBITDA
1 |
2.496
|
1.505
|
2.308
|
2.401
|
2.647
|
2.834
|
3.256
|
3.630
|
Bedrijfsresultaat (EBIT)
1 |
1.034
|
-372
|
699
|
635
|
838
|
974,6
|
1.290
|
1.551
|
Operationele Marge
|
5,31%
|
-2,26%
|
4,05%
|
3,17%
|
3,8%
|
4,29%
|
5,32%
|
6,07%
|
Resultaat voor belastingen (EBT)
1 |
657
|
-938
|
442
|
-
|
454
|
514,5
|
893,7
|
1.348
|
Nettowinst (verlies)
1 |
313
|
-1.089
|
175
|
230
|
221
|
325,7
|
557,5
|
821,1
|
Nettomarge
|
1,61%
|
-6,63%
|
1,01%
|
1,15%
|
1%
|
1,43%
|
2,3%
|
3,21%
|
WPA
2 |
1,310
|
-4,550
|
0,7200
|
0,9500
|
0,9100
|
1,292
|
2,391
|
3,377
|
Free Cash Flow
1 |
519
|
362
|
277
|
419
|
461
|
431
|
625
|
867
|
FCF-marge
|
2,66%
|
2,2%
|
1,6%
|
2,09%
|
2,09%
|
1,9%
|
2,58%
|
3,39%
|
Kasstroomconversie (ebitda)
|
20,79%
|
24,05%
|
12%
|
17,45%
|
17,42%
|
15,21%
|
19,2%
|
23,88%
|
Kasstroomconversie (nettowinst)
|
165,81%
|
-
|
158,29%
|
182,17%
|
208,6%
|
132,33%
|
112,12%
|
105,59%
|
Dividend per aandeel
2 |
1,250
|
0,2000
|
0,3500
|
0,3800
|
0,4000
|
0,5484
|
0,8826
|
1,148
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
25/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
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 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
9.701
|
7.058
|
9.378
|
8.994
|
3.964
|
4.304
|
8.268
|
4.753
|
4.666
|
9.419
|
5.259
|
5.359
|
10.618
|
5.482
|
5.730
|
11.212
|
5.224
|
5.608
|
10.832
|
5.427
|
-
|
-
|
-
|
-
|
EBITDA
|
1.278
|
202
|
1.303
|
1.205
|
-
|
-
|
1.104
|
-
|
-
|
1.111
|
-
|
-
|
1.290
|
-
|
-
|
1.302
|
-
|
-
|
1.345
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
520
|
-840
|
468
|
415
|
-
|
-
|
284
|
-
|
-
|
258
|
-
|
-
|
377
|
-
|
-
|
363
|
-
|
-
|
475
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,36%
|
-11,9%
|
4,99%
|
4,61%
|
-
|
-
|
3,43%
|
-
|
-
|
2,74%
|
-
|
-
|
3,55%
|
-
|
-
|
3,24%
|
-
|
-
|
4,39%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
321
|
-1.196
|
258
|
245
|
-
|
-
|
197
|
-
|
-
|
81
|
-
|
-
|
-
|
-
|
-
|
217
|
-
|
-
|
237
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
151
|
-1.215
|
126
|
90
|
-
|
92,32
|
85
|
-24
|
-24
|
-48
|
139
|
-
|
278
|
-
|
-
|
119
|
-
|
-
|
102
|
58,52
|
58,52
|
87,77
|
87,77
|
-
|
Nettomarge
|
1,56%
|
-17,21%
|
1,34%
|
1%
|
-
|
2,14%
|
1,03%
|
-0,5%
|
-0,51%
|
-0,51%
|
2,64%
|
-
|
2,62%
|
-
|
-
|
1,06%
|
-
|
-
|
0,94%
|
1,07%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,6300
|
-5,080
|
0,5300
|
0,3800
|
-
|
0,3600
|
-
|
-0,1000
|
-0,1000
|
-0,2000
|
0,5600
|
0,5900
|
1,150
|
-
|
-
|
0,5000
|
-
|
-
|
0,4100
|
0,2431
|
0,2431
|
0,3646
|
0,3646
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
-
|
0,3500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4817
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
21/07/20
|
18/02/21
|
21/07/21
|
25/11/21
|
25/02/22
|
25/02/22
|
26/04/22
|
26/07/22
|
26/07/22
|
27/10/22
|
23/02/23
|
23/02/23
|
27/04/23
|
27/07/23
|
27/07/23
|
29/11/23
|
29/02/24
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.165
|
3.145
|
3.481
|
4.002
|
4.028
|
3.775
|
3.584
|
3.526
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,268
x
|
2,09
x
|
1,508
x
|
1,667
x
|
1,522
x
|
1,332
x
|
1,101
x
|
0,9713
x
|
Free Cash Flow
1 |
519
|
362
|
277
|
419
|
461
|
431
|
625
|
867
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
-15,1%
|
5,04%
|
-
|
5,98%
|
8,78%
|
13,5%
|
16,9%
|
ROA (netto-inkomsten/totale activa)
|
1,67%
|
-5,77%
|
0,93%
|
-
|
1,01%
|
1,18%
|
2,04%
|
5,12%
|
Totale activa
1 |
18.692
|
18.880
|
18.841
|
-
|
21.894
|
27.544
|
27.362
|
16.024
|
Nettoactief per aandeel
2 |
19,40
|
13,40
|
15,30
|
-
|
14,70
|
16,30
|
18,30
|
20,90
|
Cashflow per aandeel
2 |
10,30
|
7,680
|
6,660
|
7,840
|
10,10
|
9,120
|
10,20
|
10,90
|
Capex
1 |
1.966
|
1.478
|
1.350
|
1.489
|
2.001
|
2.119
|
2.130
|
2.107
|
Capex/omzet
|
10,09%
|
8,99%
|
7,82%
|
7,43%
|
9,08%
|
9,33%
|
8,78%
|
8,24%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
25/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,5
EUR Gemiddelde koersdoel
15,88
EUR Spread / Gemiddelde doel +37,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,32% | 3 mld. | | +29,62% | 50,98 mld. | | +25,77% | 20,39 mld. | | -20,63% | 19,42 mld. | | +1,48% | 15,84 mld. | | +31,67% | 17,27 mld. | | -14,23% | 14,09 mld. | | -18,75% | 13,35 mld. | | +31,97% | 11,74 mld. | | +14,27% | 9,65 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|