Geschatte realtime
Cboe BZX
20:07:23 05-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
151,3
USD
|
+0,16%
|
|
+2,98%
|
-5,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.071
|
4.771
|
8.395
|
8.195
|
10.780
|
10.099
|
-
|
-
|
Bedrijfswaarde
1 |
6.403
|
6.411
|
9.768
|
9.711
|
12.313
|
11.766
|
11.651
|
11.915
|
K/w-verhouding
|
9,51
x
|
8,81
x
|
7,2
x
|
6,2
x
|
10,4
x
|
11,3
x
|
10,9
x
|
10,1
x
|
Dividendrendement
|
3,15%
|
1,43%
|
1,66%
|
1,8%
|
1,89%
|
2,59%
|
2,37%
|
2,21%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,23
x
|
0,33
x
|
0,29
x
|
0,37
x
|
0,33
x
|
0,32
x
|
0,3
x
|
Bedrijfswaarde/omzet
|
0,28
x
|
0,31
x
|
0,38
x
|
0,35
x
|
0,42
x
|
0,39
x
|
0,37
x
|
0,35
x
|
Bedrijfswaarde/EBITDA
|
7,76
x
|
6,78
x
|
5,35
x
|
4,72
x
|
7,27
x
|
8,08
x
|
7,75
x
|
6,46
x
|
Bedrijfswaarde/FCF
|
23,5
x
|
6,31
x
|
9,36
x
|
8,25
x
|
17,1
x
|
16,7
x
|
22,4
x
|
23,2
x
|
FCF Yield
|
4,26%
|
15,8%
|
10,7%
|
12,1%
|
5,83%
|
5,98%
|
4,47%
|
4,32%
|
Price to Book
|
1,46
x
|
1,44
x
|
2,09
x
|
1,93
x
|
2,28
x
|
1,96
x
|
1,77
x
|
1,51
x
|
Aantal aandelen (in duizenden)
|
81.065
|
80.336
|
78.295
|
71.303
|
67.161
|
66.879
|
-
|
-
|
Referentieprijs
2 |
50,22
|
59,39
|
107,2
|
114,9
|
160,5
|
151,0
|
151,0
|
151,0
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.179
|
20.444
|
25.555
|
27.815
|
29.527
|
30.520
|
31.330
|
34.038
|
EBITDA
1 |
825,3
|
945,8
|
1.826
|
2.057
|
1.694
|
1.456
|
1.503
|
1.844
|
Bedrijfsresultaat (EBIT)
1 |
652,7
|
699,3
|
1.373
|
1.488
|
1.392
|
1.272
|
1.272
|
1.698
|
Operationele Marge
|
2,82%
|
3,42%
|
5,37%
|
5,35%
|
4,71%
|
4,17%
|
4,06%
|
4,99%
|
Resultaat voor belastingen (EBT)
1 |
591,5
|
707,6
|
1.608
|
1.859
|
1.420
|
1.179
|
1.154
|
-
|
Nettowinst (verlies)
1 |
435,8
|
543,6
|
1.188
|
1.380
|
1.053
|
886,1
|
893,6
|
919
|
Nettomarge
|
1,88%
|
2,66%
|
4,65%
|
4,96%
|
3,57%
|
2,9%
|
2,85%
|
2,7%
|
WPA
2 |
5,280
|
6,740
|
14,89
|
18,55
|
15,50
|
13,36
|
13,83
|
14,93
|
Free Cash Flow
1 |
273
|
1.016
|
1.043
|
1.176
|
718,3
|
704
|
521
|
514,2
|
FCF-marge
|
1,18%
|
4,97%
|
4,08%
|
4,23%
|
2,43%
|
2,31%
|
1,66%
|
1,51%
|
Kasstroomconversie (ebitda)
|
33,08%
|
107,38%
|
57,12%
|
57,2%
|
42,41%
|
48,36%
|
34,66%
|
27,89%
|
Kasstroomconversie (nettowinst)
|
62,64%
|
186,83%
|
87,82%
|
85,25%
|
68,2%
|
79,45%
|
58,3%
|
55,95%
|
Dividend per aandeel
2 |
1,580
|
0,8500
|
1,780
|
2,070
|
3,040
|
3,907
|
3,573
|
3,340
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
6.296
|
6.975
|
6.907
|
6.921
|
7.012
|
7.339
|
7.468
|
7.448
|
7.272
|
7.448
|
7.623
|
7.632
|
7.456
|
7.839
|
7.894
|
EBITDA
1 |
478,3
|
546
|
548,3
|
516,6
|
446
|
461,6
|
458,6
|
416,4
|
357,2
|
353,9
|
363,4
|
371,8
|
347,9
|
364
|
379
|
Bedrijfsresultaat (EBIT)
1 |
356,3
|
402
|
387,6
|
362,7
|
335,5
|
373,5
|
380,8
|
331,5
|
306,4
|
327,6
|
328,2
|
317,6
|
301,8
|
326
|
332
|
Operationele Marge
|
5,66%
|
5,76%
|
5,61%
|
5,24%
|
4,78%
|
5,09%
|
5,1%
|
4,45%
|
4,21%
|
4,4%
|
4,31%
|
4,16%
|
4,05%
|
4,16%
|
4,21%
|
Resultaat voor belastingen (EBT)
1 |
420,3
|
497,6
|
499,6
|
467,2
|
394,8
|
406,9
|
400,3
|
356,5
|
255,8
|
294,8
|
301,6
|
299,9
|
282,5
|
301
|
316
|
Nettowinst (verlies)
1 |
311,3
|
367,9
|
374
|
340,1
|
298
|
298,3
|
300,8
|
263,4
|
190,7
|
215,2
|
224,1
|
223,4
|
212
|
223
|
233
|
Nettomarge
|
4,94%
|
5,27%
|
5,41%
|
4,91%
|
4,25%
|
4,06%
|
4,03%
|
3,54%
|
2,62%
|
2,89%
|
2,94%
|
2,93%
|
2,84%
|
2,84%
|
2,95%
|
WPA
2 |
3,990
|
4,760
|
4,930
|
4,610
|
4,210
|
4,310
|
4,410
|
3,920
|
2,840
|
3,210
|
3,354
|
3,362
|
3,212
|
3,390
|
3,570
|
Dividend per aandeel
2 |
0,4600
|
-
|
0,5300
|
0,5300
|
0,5700
|
0,6100
|
0,6600
|
0,7900
|
0,8700
|
-
|
0,9600
|
1,060
|
1,170
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
08-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
07-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.332
|
1.640
|
1.373
|
1.516
|
1.533
|
1.666
|
1.551
|
1.815
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,826
x
|
1,734
x
|
0,752
x
|
0,7368
x
|
0,9049
x
|
1,145
x
|
1,032
x
|
0,9844
x
|
Free Cash Flow
1 |
273
|
1.016
|
1.043
|
1.177
|
718
|
704
|
521
|
514
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
17,7%
|
32,9%
|
33,6%
|
23,6%
|
18,6%
|
16,6%
|
15,3%
|
ROA (netto-inkomsten/totale activa)
|
3,51%
|
4%
|
9,13%
|
10%
|
7,07%
|
5,43%
|
5,11%
|
5%
|
Totale activa
1 |
12.424
|
13.595
|
13.014
|
13.790
|
14.893
|
16.331
|
17.488
|
18.381
|
Nettoactief per aandeel
2 |
34,50
|
41,30
|
51,40
|
59,50
|
70,40
|
77,10
|
85,50
|
100,0
|
Cashflow per aandeel
2 |
6,280
|
14,90
|
16,20
|
19,60
|
16,10
|
18,00
|
15,80
|
-
|
Capex
1 |
245
|
186
|
249
|
283
|
375
|
348
|
363
|
418
|
Capex/omzet
|
1,06%
|
0,91%
|
0,97%
|
1,02%
|
1,27%
|
1,14%
|
1,16%
|
1,23%
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
151
USD Gemiddelde koersdoel
154
USD Spread / Gemiddelde doel +2,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,78% | 10,1 mld. | | +12,72% | 11,66 mld. | | -12,27% | 10,5 mld. | | +12,49% | 6,72 mld. | | +5,61% | 4,8 mld. | | -22,06% | 4,78 mld. | | -13,22% | 3,38 mld. | | -14,59% | 2,64 mld. | | +1,76% | 1,94 mld. | | +4,18% | 1,83 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|