MAGNA INTERNATIONAL INC. Toevoegen aan een lijst
Financiën Magna International Inc.
Aandelen
MG
CA5592224011
Auto, Vrachtwagen & Motorfiets Onderdelen
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 60,88 CAD | -0,05% |
|
+0,50% | -22,24% |
| 01/06 | Magna International Inc. (TSX:MG) heeft de overname afgerond van He System Electronic GmbH & Co. KG van TKH Technologie Deutschland AG. | CI |
| 15/05 | TKH verkoopt HE System Electronic | AM |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 16.756 | 21.172 | 24.346 | 16.033 | 16.915 | 12.789 | - | - |
| Bedrijfswaarde 1 | 18.648 | 22.006 | 25.391 | 18.308 | 22.819 | 17.484 | 17.008 | 16.281 |
| K/w-verhouding | 9,8 x | 28,1 x | 16,2 x | 27,6 x | 14 x | 8,64 x | 6,47 x | 4,34 x |
| Dividendrendement | 2,73% | 2,3% | 2,12% | 3,21% | 3,12% | 4,25% | 4,37% | 4,48% |
| Marktkapitalisatie/omzet | 0,42 x | 0,65 x | 0,67 x | 0,42 x | 0,4 x | 0,29 x | 0,28 x | 0,27 x |
| Bedrijfswaarde/omzet | 0,47 x | 0,67 x | 0,7 x | 0,48 x | 0,53 x | 0,4 x | 0,37 x | 0,34 x |
| Bedrijfswaarde/EBITDA | 4,79 x | 7,23 x | 7,1 x | 5,94 x | 6,21 x | 4,36 x | 3,85 x | 3,09 x |
| Bedrijfswaarde/FCF | 7,4 x | 10,3 x | 16,2 x | 44,2 x | -56,3 x | 24,7 x | 10,9 x | 7,46 x |
| FCF Yield | 13,5% | 9,69% | 6,18% | 2,26% | -1,77% | 4,05% | 9,14% | 13,4% |
| Price to Book | 1,59 x | 1,87 x | 2,04 x | 1,47 x | 1,42 x | 0,97 x | 0,88 x | 0,8 x |
| Aantal aandelen (in duizenden) | 305.908 | 299.264 | 300.753 | 285.819 | 286.439 | 287.280 | - | - |
| Referentieprijs 2 | 54,77 | 70,75 | 80,95 | 56,09 | 59,05 | 44,52 | 44,52 | 44,52 |
| Datum van publicatie | 21-02-20 | 19-02-21 | 11-02-22 | 10-02-23 | 09-02-24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 39.431 | 32.647 | 36.242 | 37.840 | 42.797 | 43.487 | 45.474 | 47.730 |
| EBITDA 1 | 3.890 | 3.042 | 3.576 | 3.081 | 3.674 | 4.007 | 4.415 | 5.265 |
| Bedrijfsresultaat (EBIT) 1 | 2.545 | 1.676 | 2.064 | 1.662 | 2.238 | 2.421 | 2.799 | 3.515 |
| Operationele Marge | 6,45% | 5,13% | 5,7% | 4,39% | 5,23% | 5,57% | 6,16% | 7,36% |
| Resultaat voor belastingen (EBT) 1 | 2.223 | 1.006 | 1.948 | 878 | 1.606 | 1.926 | 2.582 | 4.284 |
| Nettowinst (verlies) 1 | 1.765 | 757 | 1.514 | 592 | 1.213 | 1.487 | 1.943 | 2.720 |
| Nettomarge | 4,48% | 2,32% | 4,18% | 1,56% | 2,83% | 3,42% | 4,27% | 5,7% |
| WPA 2 | 5,590 | 2,520 | 5,000 | 2,030 | 4,230 | 5,154 | 6,884 | 10,25 |
| Free Cash Flow 1 | 2.519 | 2.133 | 1.568 | 414 | -405 | 707,9 | 1.555 | 2.181 |
| FCF-marge | 6,39% | 6,53% | 4,33% | 1,09% | -0,95% | 1,63% | 3,42% | 4,57% |
| Kasstroomconversie (ebitda) | 64,76% | 70,12% | 43,85% | 13,44% | - | 17,66% | 35,22% | 41,43% |
| Kasstroomconversie (nettowinst) | 142,72% | 281,77% | 103,57% | 69,93% | - | 47,61% | 80,06% | 80,17% |
| Dividend per aandeel 2 | 1,495 | 1,630 | 1,720 | 1,800 | 1,840 | 1,892 | 1,944 | 1,995 |
| Datum van publicatie | 21-02-20 | 19-02-21 | 11-02-22 | 10-02-23 | 09-02-24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2020 S2 | 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 | 19.697 | 9.110 | 9.642 | 9.362 | 9.268 | 9.568 | 10.673 | 10.982 | 10.688 | 10.454 | 10.970 | 11.037 | 10.788 | 10.672 | 11.299 | 11.484 |
| EBITDA 1 | - | 897 | 876 | 718 | 782 | 705 | 802 | 969 | 973 | 930 | 874 | 1.024 | 1.037 | 1.066 | 1.026 | 1.107 |
| Bedrijfsresultaat (EBIT) 1 | - | 508 | 507 | 358 | 441 | 356 | 437 | 603 | 615 | 558 | 469 | 630,5 | 647,2 | 654,1 | 577,5 | 666,9 |
| Operationele Marge | - | 5,58% | 5,26% | 3,82% | 4,76% | 3,72% | 4,09% | 5,49% | 5,75% | 5,34% | 4,28% | 5,71% | 6% | 6,13% | 5,11% | 5,81% |
| Resultaat voor belastingen (EBT) 1 | - | 576 | 420 | -88 | 400 | 146 | 275 | 483 | 538 | 310 | 34 | 538,4 | 570,5 | 596,4 | 461 | 617 |
| Nettowinst (verlies) 1 | - | 464 | 364 | -156 | 289 | 95 | 209 | 339 | 394 | 271 | 9 | 414,7 | 438,4 | 447,8 | 366,9 | 459 |
| Nettomarge | - | 5,09% | 3,78% | -1,67% | 3,12% | 0,99% | 1,96% | 3,09% | 3,69% | 2,59% | 0,08% | 3,76% | 4,06% | 4,2% | 3,25% | 4% |
| WPA 2 | - | 1,540 | 1,220 | -0,5400 | 1,000 | 0,3300 | 0,7300 | 1,180 | 1,370 | 0,9400 | 0,0300 | 1,444 | 1,527 | 1,559 | 1,275 | 1,602 |
| Dividend per aandeel 2 | - | 0,4300 | 0,4500 | 0,4500 | 0,4500 | 0,4600 | 0,4600 | 0,4600 | 0,4600 | 0,4600 | 0,4750 | 0,4750 | 0,4750 | 0,4750 | 0,4750 | 0,4750 |
| Datum van publicatie | 19-02-21 | 11-02-22 | 29-04-22 | 29-07-22 | 04-11-22 | 10-02-23 | 05-05-23 | 04-08-23 | 03-11-23 | 09-02-24 | 03-05-24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 1.892 | 834 | 1.045 | 2.275 | 5.904 | 4.695 | 4.219 | 3.492 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 0,4864 x | 0,2742 x | 0,2922 x | 0,7384 x | 1,607 x | 1,172 x | 0,9555 x | 0,6632 x |
| Free Cash Flow 1 | 2.519 | 2.133 | 1.568 | 414 | -405 | 708 | 1.555 | 2.181 |
| ROE (netto-inkomsten/eigen vermogen) | 17,8% | 6,82% | 13,4% | 10,5% | 13,8% | 13,1% | 14,4% | 15,4% |
| ROA (netto-inkomsten/totale activa) | 6,82% | 2,78% | 5,38% | 4,2% | 5,24% | 5,04% | 6,06% | 7,4% |
| Totale activa 1 | 25.868 | 27.198 | 28.120 | 14.088 | 23.166 | 29.475 | 32.037 | 36.763 |
| Nettoactief per aandeel 2 | 34,40 | 37,80 | 39,70 | 38,20 | 41,50 | 45,80 | 50,40 | 55,80 |
| Cashflow per aandeel 2 | 12,50 | 10,90 | 9,710 | 7,190 | 5,510 | 10,70 | 13,00 | 16,30 |
| Capex 1 | 1.441 | 1.145 | 1.372 | 1.681 | 2.500 | 2.419 | 2.220 | 2.080 |
| Capex/omzet | 3,65% | 3,51% | 3,79% | 4,44% | 5,84% | 5,56% | 4,88% | 4,36% |
| Datum van publicatie | 21-02-20 | 19-02-21 | 11-02-22 | 10-02-23 | 09-02-24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
22
Laatste slotkoers
44,52
USD
Gemiddelde koersdoel
59,14
USD
Spread / Gemiddelde doel
+32,85%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -22,24% | 12,79 mld. | |
| +16,13% | 47,94 mld. | |
| -9,06% | 22,8 mld. | |
| +8,90% | 18,24 mld. | |
| +25,43% | 16,23 mld. | |
| -6,33% | 14,41 mld. | |
| +38,57% | 12,91 mld. | |
| +48,97% | 11,51 mld. | |
| +39,13% | 10,44 mld. | |
| +1,58% | 10,16 mld. |
