Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,31
USD
|
+8,79%
|
|
+18,15%
|
+59,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.631
|
16.906
|
19.838
|
502,2
|
6.037
|
9.825
|
-
|
-
|
Bedrijfswaarde
1 |
5.487
|
18.288
|
24.466
|
8.056
|
11.716
|
15.715
|
15.843
|
15.683
|
K/w-verhouding
|
-37,6
x
|
-91,1
x
|
-142
x
|
-0,3
x
|
70,6
x
|
-25,2
x
|
-32,8
x
|
-61,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,18
x
|
3,03
x
|
1,55
x
|
0,04
x
|
0,56
x
|
0,87
x
|
0,75
x
|
0,63
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
3,27
x
|
1,91
x
|
0,59
x
|
1,09
x
|
1,39
x
|
1,22
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
-23,9
x
|
-71,1
x
|
-4.893
x
|
-7,74
x
|
34,6
x
|
31,5
x
|
23,5
x
|
16,8
x
|
Bedrijfswaarde/FCF
|
-7,3
x
|
-18,9
x
|
-7,76
x
|
-4,39
x
|
16,4
x
|
30,1
x
|
36,2
x
|
25,1
x
|
FCF Yield
|
-13,7%
|
-5,29%
|
-12,9%
|
-22,8%
|
6,11%
|
3,32%
|
2,76%
|
3,99%
|
Price to Book
|
47,4
x
|
47,3
x
|
68,1
x
|
-0,97
x
|
24,9
x
|
-22,5
x
|
-13,3
x
|
-9,04
x
|
Aantal aandelen (in duizenden)
|
50.307
|
70.579
|
85.587
|
105.948
|
114.030
|
116.538
|
-
|
-
|
Referentieprijs
2 |
92,05
|
239,5
|
231,8
|
4,740
|
52,94
|
84,31
|
84,31
|
84,31
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.940
|
5.587
|
12.814
|
13.604
|
10.771
|
11.292
|
13.031
|
15.557
|
EBITDA
1 |
-229,5
|
-257,2
|
-5
|
-1.041
|
339
|
498,3
|
672,8
|
934,2
|
Bedrijfsresultaat (EBIT)
1 |
-280,3
|
-332,4
|
-110
|
-1.490
|
-72
|
83,41
|
243,5
|
531,9
|
Operationele Marge
|
-7,11%
|
-5,95%
|
-0,86%
|
-10,95%
|
-0,67%
|
0,74%
|
1,87%
|
3,42%
|
Resultaat voor belastingen (EBT)
1 |
-364,6
|
-462,5
|
-286
|
-2.893
|
175
|
-605,9
|
-493,3
|
-222,2
|
Nettowinst (verlies)
1 |
-364,6
|
-462,2
|
-287
|
-2.894
|
150
|
-547
|
-421,6
|
-144
|
Nettomarge
|
-9,26%
|
-8,27%
|
-2,24%
|
-21,27%
|
1,39%
|
-4,84%
|
-3,24%
|
-0,93%
|
WPA
2 |
-2,450
|
-2,630
|
-1,630
|
-15,74
|
0,7500
|
-3,349
|
-2,567
|
-1,377
|
Free Cash Flow
1 |
-751,5
|
-968,2
|
-3.151
|
-1.836
|
716
|
521,3
|
437,8
|
625,5
|
FCF-marge
|
-19,08%
|
-17,33%
|
-24,59%
|
-13,5%
|
6,65%
|
4,62%
|
3,36%
|
4,02%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
211,21%
|
104,61%
|
65,07%
|
66,96%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
477,33%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
3.480
|
3.753
|
3.497
|
3.884
|
3.386
|
2.837
|
2.606
|
2.968
|
2.773
|
2.424
|
2.694
|
2.893
|
2.888
|
2.747
|
3.024
|
EBITDA
1 |
6
|
-93
|
-405
|
-239
|
-200
|
-291
|
-24
|
155
|
148
|
60
|
127,9
|
135,8
|
132,2
|
100,7
|
180,9
|
Bedrijfsresultaat (EBIT)
1 |
-20
|
-126
|
-429
|
-325
|
-297
|
-439
|
-131
|
47
|
49
|
-37
|
25,46
|
32,49
|
28,09
|
-3,302
|
69,8
|
Operationele Marge
|
-0,57%
|
-3,36%
|
-12,27%
|
-8,37%
|
-8,77%
|
-15,47%
|
-5,03%
|
1,58%
|
1,77%
|
-1,53%
|
0,95%
|
1,12%
|
0,97%
|
-0,12%
|
2,31%
|
Resultaat voor belastingen (EBT)
1 |
-68
|
-181
|
-506
|
-438
|
-508
|
-1.441
|
-288
|
-105
|
770
|
-202
|
-146,9
|
-142,5
|
-150,6
|
-182,6
|
-161
|
Nettowinst (verlies)
1 |
-68
|
-182
|
-506
|
-238
|
-508
|
-1.441
|
-286
|
-105
|
741
|
-200
|
-134,8
|
-124,4
|
-135,7
|
-169
|
-99,35
|
Nettomarge
|
-1,95%
|
-4,85%
|
-14,47%
|
-6,13%
|
-15%
|
-50,79%
|
-10,97%
|
-3,54%
|
26,72%
|
-8,25%
|
-5%
|
-4,3%
|
-4,7%
|
-6,15%
|
-3,28%
|
WPA
2 |
-0,3800
|
-1,020
|
-2,890
|
-2,350
|
-2,670
|
-7,610
|
-1,510
|
-0,5500
|
3,600
|
-1,000
|
-0,7873
|
-0,7613
|
-0,7845
|
-0,9331
|
-0,6100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
20-04-22
|
04-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
19-07-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
856
|
1.382
|
4.628
|
7.554
|
5.679
|
5.889
|
6.018
|
5.858
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-3,728
x
|
-5,373
x
|
-925,6
x
|
-7,256
x
|
16,75
x
|
11,82
x
|
8,944
x
|
6,271
x
|
Free Cash Flow
1 |
-752
|
-968
|
-3.151
|
-1.836
|
716
|
521
|
438
|
626
|
ROE (netto-inkomsten/eigen vermogen)
|
-410%
|
-190%
|
-82,7%
|
-
|
-
|
26,8%
|
59,8%
|
74,2%
|
ROA (netto-inkomsten/totale activa)
|
-23,9%
|
-18,2%
|
-5,71%
|
-26,1%
|
-7,57%
|
-7,43%
|
-5,26%
|
-1,97%
|
Totale activa
1 |
1.524
|
2.546
|
5.025
|
11.107
|
-1.983
|
7.363
|
8.022
|
7.306
|
Nettoactief per aandeel
2 |
1,940
|
5,070
|
3,400
|
-4,890
|
2,130
|
-3,750
|
-6,340
|
-9,330
|
Cashflow per aandeel
2 |
-4,990
|
-3,540
|
-14,80
|
-13,10
|
4,000
|
-1,160
|
-1,260
|
0,7900
|
Capex
1 |
231
|
360
|
557
|
512
|
87
|
101
|
124
|
127
|
Capex/omzet
|
5,85%
|
6,44%
|
4,35%
|
3,76%
|
0,81%
|
0,89%
|
0,95%
|
0,82%
|
Datum van publicatie
|
26-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
84,31
USD Gemiddelde koersdoel
64,74
USD Spread / Gemiddelde doel -23,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +59,26% | 9,83 mld. | | -9,32% | 10,95 mld. | | 0,00% | 2,38 mld. | | +17,62% | 1,89 mld. | | +41,96% | 878 mln. | | +11,95% | 459 mln. | | 0,00% | 422 mln. | | -74,04% | 342 mln. | | -23,62% | 370 mln. | | +19,76% | 272 mln. |
Gebruikte autodealers
|