Beurs gesloten -
OTC Markets
19:58:08 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,812
USD
|
-3,62%
|
|
-.--%
|
+10,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
123.654
|
119.998
|
145.537
|
86.046
|
114.554
|
132.251
|
-
|
-
|
Bedrijfswaarde
1 |
111.519
|
95.517
|
102.316
|
59.867
|
65.391
|
46.637
|
49.822
|
31.296
|
K/w-verhouding
|
12,8
x
|
11,3
x
|
11,3
x
|
16,2
x
|
11,4
x
|
10,1
x
|
8,81
x
|
7,8
x
|
Dividendrendement
|
1,95%
|
1,15%
|
2,98%
|
-
|
4,38%
|
4,44%
|
5,12%
|
6,03%
|
Marktkapitalisatie/omzet
|
0,71
x
|
0,61
x
|
0,72
x
|
0,49
x
|
0,54
x
|
0,57
x
|
0,52
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
0,64
x
|
0,48
x
|
0,5
x
|
0,34
x
|
0,31
x
|
0,2
x
|
0,2
x
|
0,11
x
|
Bedrijfswaarde/EBITDA
|
5,02
x
|
4,48
x
|
4,19
x
|
3,53
x
|
2,64
x
|
1,67
x
|
1,61
x
|
0,93
x
|
Bedrijfswaarde/FCF
|
6,03
x
|
5,55
x
|
11,4
x
|
-6,72
x
|
3,18
x
|
1,86
x
|
2,08
x
|
0,99
x
|
FCF Yield
|
16,6%
|
18%
|
8,77%
|
-14,9%
|
31,4%
|
53,7%
|
48%
|
101%
|
Price to Book
|
2,58
x
|
2,03
x
|
2,03
x
|
-
|
1,29
x
|
1,39
x
|
1,29
x
|
1,18
x
|
Aantal aandelen (in duizenden)
|
7.933.874
|
7.933.874
|
8.726.557
|
8.639.291
|
8.639.291
|
8.639.291
|
-
|
-
|
Referentieprijs
2 |
14,69
|
13,10
|
12,43
|
9,256
|
11,85
|
13,90
|
13,90
|
13,90
|
Datum van publicatie
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
174.361
|
197.491
|
203.548
|
175.158
|
213.958
|
232.408
|
254.681
|
275.095
|
EBITDA
1 |
22.227
|
21.319
|
24.426
|
16.982
|
24.814
|
27.863
|
30.912
|
33.637
|
Bedrijfsresultaat (EBIT)
1 |
14.156
|
12.461
|
13.889
|
5.834
|
12.905
|
16.387
|
19.094
|
21.351
|
Operationele Marge
|
8,12%
|
6,31%
|
6,82%
|
3,33%
|
6,03%
|
7,05%
|
7,5%
|
7,76%
|
Resultaat voor belastingen (EBT)
1 |
14.352
|
12.682
|
14.055
|
6.085
|
13.151
|
17.116
|
19.925
|
22.644
|
Nettowinst (verlies)
1 |
9.105
|
9.207
|
9.254
|
4.905
|
9.014
|
11.790
|
13.603
|
15.223
|
Nettomarge
|
5,22%
|
4,66%
|
4,55%
|
2,8%
|
4,21%
|
5,07%
|
5,34%
|
5,53%
|
WPA
2 |
1,150
|
1,160
|
1,100
|
0,5700
|
1,040
|
1,370
|
1,578
|
1,782
|
Free Cash Flow
1 |
18.483
|
17.217
|
8.975
|
-8.912
|
20.561
|
25.056
|
23.897
|
31.455
|
FCF-marge
|
10,6%
|
8,72%
|
4,41%
|
-5,09%
|
9,61%
|
10,78%
|
9,38%
|
11,43%
|
Kasstroomconversie (ebitda)
|
83,16%
|
80,76%
|
36,74%
|
-
|
82,86%
|
89,93%
|
77,31%
|
93,52%
|
Kasstroomconversie (nettowinst)
|
203%
|
187%
|
96,98%
|
-
|
228,1%
|
212,52%
|
175,68%
|
206,62%
|
Dividend per aandeel
2 |
0,2860
|
0,1500
|
0,3700
|
-
|
0,5190
|
0,6178
|
0,7121
|
0,8390
|
Datum van publicatie
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
25/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
-
|
94.495
|
102.997
|
126.388
|
37.119
|
77.160
|
-
|
45.636
|
86.740
|
43.783
|
44.634
|
53.434
|
52.701
|
54.248
|
53.575
|
56.380
|
59.412
|
46.651
|
62.017
|
64.200
|
63.300
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2.839
|
-
|
-
|
3.062
|
-
|
2.260
|
-
|
-
|
-
|
-
|
-
|
-
|
7.195
|
5.812
|
5.665
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
1.604
|
4.004
|
-
|
1.802
|
3.364
|
443,6
|
2.026
|
2.574
|
3.016
|
3.807
|
3.509
|
4.111
|
4.218
|
2.835
|
2.688
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
4,32%
|
5,19%
|
-
|
3,95%
|
3,88%
|
1,01%
|
4,54%
|
4,82%
|
5,72%
|
7,02%
|
6,55%
|
7,29%
|
7,1%
|
6,08%
|
4,33%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
1.629
|
-
|
-
|
1.839
|
-
|
532,7
|
2.135
|
2.651
|
3.097
|
3.891
|
3.513
|
4.177
|
4.688
|
3.312
|
3.224
|
-
|
-
|
Nettowinst (verlies)
1 |
3.817
|
4.680
|
-
|
-
|
1.354
|
2.823
|
-
|
1.335
|
2.387
|
925,2
|
1.593
|
1.856
|
2.043
|
2.602
|
2.513
|
2.600
|
3.300
|
2.182
|
2.290
|
-
|
-
|
Nettomarge
|
-
|
4,95%
|
-
|
-
|
3,65%
|
3,66%
|
-
|
2,93%
|
2,75%
|
2,11%
|
3,57%
|
3,47%
|
3,88%
|
4,8%
|
4,69%
|
4,61%
|
5,55%
|
4,68%
|
3,69%
|
-
|
-
|
WPA
2 |
-
|
0,5900
|
0,5700
|
0,8000
|
0,1300
|
0,3000
|
0,1200
|
-
|
-
|
0,1100
|
0,1900
|
0,2100
|
0,2400
|
0,3000
|
0,2900
|
0,3000
|
0,3341
|
0,3050
|
0,3012
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,1850
|
-
|
-
|
0,1000
|
-
|
-
|
-
|
-
|
0,2260
|
-
|
0,2930
|
-
|
-
|
-
|
0,6437
|
-
|
-
|
Datum van publicatie
|
26/03/20
|
27/08/20
|
30/03/21
|
30/08/21
|
30/03/22
|
30/03/22
|
29/04/22
|
30/08/22
|
30/08/22
|
30/10/22
|
30/03/23
|
28/04/23
|
30/08/23
|
30/10/23
|
25/03/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.136
|
24.481
|
43.222
|
26.178
|
49.163
|
85.614
|
82.430
|
100.956
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
18.483
|
17.217
|
8.975
|
-8.912
|
20.561
|
25.056
|
23.897
|
31.455
|
ROE (netto-inkomsten/eigen vermogen)
|
21,3%
|
19,2%
|
15,1%
|
6,66%
|
11,7%
|
13,9%
|
14,4%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
4,12%
|
3,63%
|
3,38%
|
1,67%
|
2,87%
|
3,3%
|
3,8%
|
4,17%
|
Totale activa
1 |
221.048
|
253.780
|
274.053
|
293.661
|
313.953
|
357.264
|
358.436
|
365.071
|
Nettoactief per aandeel
2 |
5,700
|
6,450
|
6,130
|
-
|
9,180
|
9,980
|
10,70
|
11,80
|
Cashflow per aandeel
2 |
3,010
|
2,890
|
1,750
|
-
|
3,180
|
2,960
|
3,460
|
3,250
|
Capex
1 |
5.351
|
5.711
|
5.683
|
6.563
|
6.910
|
8.148
|
9.658
|
9.904
|
Capex/omzet
|
3,07%
|
2,89%
|
2,79%
|
3,75%
|
3,23%
|
3,51%
|
3,79%
|
3,6%
|
Datum van publicatie
|
26/03/20
|
30/03/21
|
30/03/22
|
30/03/23
|
25/03/24
|
-
|
-
|
-
|
Laatste slotkoers
13,9
CNY Gemiddelde koersdoel
17,94
CNY Spread / Gemiddelde doel +29,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,37% | 45,51 mld. | | -23,72% | 18,62 mld. | | +27,68% | 16,68 mld. | | +4,43% | 15,98 mld. | | +98,04% | 15,97 mld. | | +37,29% | 11,87 mld. | | +56,56% | 12,11 mld. | | -26,76% | 11,98 mld. | | -31,90% | 11,37 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|