|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 96,10 EUR | +3,58% |
|
+9,15% | +21,68% |
| 05/12 | BMW : Bernstein herhaalt koopadvies | ZD |
| 05/12 | BMW: Koersdoel Verhoogd door BofA, Positieve Vooruitzichten voor Neue Klasse Platform | MT |
Voorlopige winst- en verliesrekening: BMW AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 98.990 | 111.239 | 142.610 | 155.498 | 142.380 | 138.579 | 141.824 | 146.340 |
| Variatie | - | 12,37% | 28,2% | 9,04% | -8,44% | -2,67% | 2,34% | 3,18% |
| EBITDA 1 | 10.969 | 19.895 | 22.565 | 27.456 | 20.159 | 18.537 | 19.223 | 20.621 |
| Variatie | - | 81,37% | 13,42% | 21,68% | -26,58% | -8,05% | 3,7% | 7,27% |
| Bedrijfsresultaat (EBIT) 1 | 4.830 | 13.400 | 13.999 | 18.482 | 11.509 | 10.085 | 10.534 | 11.834 |
| Variatie | - | 177,43% | 4,47% | 32,02% | -37,73% | -12,37% | 4,45% | 12,35% |
| Betaalde rente 1 | -644 | -165 | 251 | -656 | -573 | -545,6 | -588 | -570,7 |
| Resultaat voor belastingen (EBT) 1 | 5.222 | 16.060 | 23.509 | 17.096 | 10.971 | 9.846 | 10.352 | 11.642 |
| Variatie | - | 207,55% | 46,38% | -27,28% | -35,83% | -10,25% | 5,13% | 12,47% |
| Nettowinst (verlies) 1 | 3.775 | 12.382 | 17.941 | 11.290 | 7.290 | 6.659 | 6.976 | 7.984 |
| Variatie | - | 228% | 44,9% | -37,07% | -35,43% | -8,66% | 4,77% | 14,45% |
| Datum van publicatie | 17-03-21 | 10-03-22 | 15-03-23 | 21-03-24 | 14-03-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: BMW AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -18.645 | -22.362 | -24.603 | -17.003 | -45.779 | -45.668 | -47.780 | -50.289 |
| Variatie | - | -19,94% | -10,02% | 30,89% | -169,24% | 0,24% | -4,62% | -5,25% |
| Datum van publicatie | 17-03-21 | 10-03-22 | 15-03-23 | 21-03-24 | 14-03-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: BMW AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 6.150 | 7.518 | 9.050 | 10.881 | 12.205 | 10.315 | 9.708 | 9.440 |
| Variatie | - | 22,24% | 20,38% | 20,23% | 12,17% | -15,48% | -5,89% | -2,76% |
| Vrije kasstroom (FCF) 1 | 3.395 | 6.354 | 11.071 | 6.942 | 4.852 | 3.127 | 5.459 | 5.959 |
| Variatie | - | 87,16% | 74,24% | -37,3% | -30,11% | -35,54% | 74,55% | 9,16% |
| Datum van publicatie | 17-03-21 | 10-03-22 | 15-03-23 | 21-03-24 | 14-03-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: BMW AG
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 11,08% | 17,88% | 15,82% | 17,66% | 14,16% | 13,38% | 13,55% | 14,09% |
| EBIT-marge (%) | 4,88% | 12,05% | 9,82% | 11,89% | 8,08% | 7,28% | 7,43% | 8,09% |
| EBT-marge (%) | 5,28% | 14,44% | 16,48% | 10,99% | 7,71% | 7,11% | 7,3% | 7,96% |
| Nettomarge (%) | 3,81% | 11,13% | 12,58% | 7,26% | 5,12% | 4,8% | 4,92% | 5,46% |
| FCF-marge (%) | 3,43% | 5,71% | 7,76% | 4,46% | 3,41% | 2,26% | 3,85% | 4,07% |
| Vrije kasstroom/nettoresultaat (%) | 89,93% | 51,32% | 61,71% | 61,49% | 66,56% | 46,97% | 78,25% | 74,63% |
Winstgevendheid | ||||||||
| ROA | 1,7% | 5,55% | 7,53% | 4,54% | 2,81% | 3,06% | 3,74% | 4,71% |
| ROE | 6,28% | 18,31% | 22,22% | 12,78% | 8,01% | 6,95% | 7,41% | 8,18% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | - | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 6,21% | 6,76% | 6,35% | 7% | 8,57% | 7,44% | 6,85% | 6,45% |
| CAPEX / EBITDA (%) | 56,07% | 37,79% | 40,11% | 39,63% | 60,54% | 55,65% | 50,5% | 45,78% |
| CAPEX / FCF (%) | 181,15% | 118,32% | 81,75% | 156,74% | 251,55% | 329,83% | 177,84% | 158,42% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 20,11 | 24,11 | 39,34 | 30,25 | 12,06 | 24,6 | 23,83 | 23,69 |
| Variatie | - | 19,87% | 63,19% | -23,11% | -60,13% | 104% | -3,12% | -0,62% |
| Dividend per aandeel 1 | 1,9 | 5,8 | 8,5 | 6 | 4,3 | 3,906 | 4,139 | 4,758 |
| Variatie | - | 205,26% | 46,55% | -29,41% | -28,33% | -9,15% | 5,94% | 14,97% |
| Nettoactief per aandeel 1 | 92,4 | 123,5 | 145,7 | 154,5 | 161,8 | 157,3 | 163,9 | 172 |
| Variatie | - | 33,69% | 17,95% | 6,02% | 4,72% | -2,75% | 4,18% | 4,91% |
| WPA 1 | 5,73 | 18,77 | 27,31 | 17,67 | 11,62 | 10,78 | 11,34 | 13,05 |
| Variatie | - | 227,57% | 45,5% | -35,3% | -34,24% | -7,24% | 5,18% | 15,1% |
| Aantal aandelen (in duizend) | 658.863 | 659.685 | 645.288 | 640.854 | 627.659 | 615.810 | 615.810 | 615.810 |
| Datum van publicatie | 17-03-21 | 10-03-22 | 15-03-23 | 21-03-24 | 14-03-25 | - | - | - |
1EUR
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 8,95x | 8,51x |
| PBR-ratio | 0,61x | 0,59x |
| EV/omzet | 0,1x | 0,08x |
| Dividendrendement | 4,05% | 4,29% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
AA
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
22
Laatste slotkoers
96,46EUR
Gemiddelde koersdoel
89,99EUR
Spread / Gemiddelde doel
-6,71%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
