Beurs gesloten -
Euronext Paris
17:35:03 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,65
EUR
|
+0,43%
|
|
-2,10%
|
-2,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.639
|
4.104
|
3.320
|
1.962
|
1.728
|
1.677
|
-
|
-
|
Bedrijfswaarde
1 |
4.378
|
4.911
|
4.174
|
3.631
|
3.268
|
3.146
|
2.981
|
2.767
|
K/w-verhouding
|
14,1
x
|
-16,4
x
|
26,3
x
|
11,7
x
|
10,6
x
|
8,74
x
|
7,04
x
|
6,51
x
|
Dividendrendement
|
2,97%
|
1,74%
|
2,14%
|
2,87%
|
3,25%
|
3,97%
|
4,55%
|
5,3%
|
Marktkapitalisatie/omzet
|
0,43
x
|
0,58
x
|
0,46
x
|
0,23
x
|
0,17
x
|
0,16
x
|
0,15
x
|
0,15
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,69
x
|
0,58
x
|
0,43
x
|
0,32
x
|
0,3
x
|
0,27
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
4,36
x
|
7,58
x
|
5,41
x
|
4,2
x
|
3,63
x
|
3,34
x
|
2,91
x
|
2,53
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
104
x
|
16,6
x
|
14,9
x
|
14,4
x
|
12,5
x
|
10,2
x
|
9,12
x
|
FCF Yield
|
4,48%
|
0,96%
|
6,01%
|
6,69%
|
6,95%
|
7,99%
|
9,78%
|
11%
|
Price to Book
|
1,62
x
|
2,2
x
|
1,7
x
|
1,06
x
|
0,89
x
|
0,79
x
|
0,72
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
146.132
|
145.445
|
145.252
|
144.514
|
143.995
|
143.916
|
-
|
-
|
Referentieprijs
2 |
24,90
|
28,22
|
22,86
|
13,58
|
12,00
|
11,65
|
11,65
|
11,65
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
22-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.494
|
7.073
|
7.233
|
8.538
|
10.314
|
10.541
|
10.947
|
11.543
|
EBITDA
1 |
1.005
|
648
|
771
|
864
|
900
|
941,5
|
1.024
|
1.096
|
Bedrijfsresultaat (EBIT)
1 |
510,6
|
118
|
303
|
364
|
395,1
|
423,8
|
482,3
|
492,5
|
Operationele Marge
|
6,01%
|
1,67%
|
4,19%
|
4,26%
|
3,83%
|
4,02%
|
4,41%
|
4,27%
|
Resultaat voor belastingen (EBT)
1 |
365,8
|
-284,1
|
195,8
|
237,7
|
225,7
|
258,1
|
367
|
399,1
|
Nettowinst (verlies)
1 |
258,2
|
-251
|
126
|
168
|
163
|
184,5
|
237,3
|
276,1
|
Nettomarge
|
3,04%
|
-3,55%
|
1,74%
|
1,97%
|
1,58%
|
1,75%
|
2,17%
|
2,39%
|
WPA
2 |
1,760
|
-1,720
|
0,8700
|
1,160
|
1,130
|
1,333
|
1,655
|
1,790
|
Free Cash Flow
1 |
196,1
|
47,33
|
251
|
243
|
227,2
|
251,3
|
291,4
|
303,5
|
FCF-marge
|
2,31%
|
0,67%
|
3,47%
|
2,85%
|
2,2%
|
2,38%
|
2,66%
|
2,63%
|
Kasstroomconversie (ebitda)
|
19,51%
|
7,3%
|
32,56%
|
28,12%
|
25,24%
|
26,7%
|
28,45%
|
27,7%
|
Kasstroomconversie (nettowinst)
|
75,95%
|
-
|
199,21%
|
144,64%
|
139,37%
|
136,25%
|
122,78%
|
109,91%
|
Dividend per aandeel
2 |
0,7400
|
0,4900
|
0,4900
|
0,3900
|
0,3900
|
0,4624
|
0,5298
|
0,6175
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
22-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
4.225
|
2.962
|
4.111
|
3.784
|
1.609
|
1.840
|
3.449
|
1.891
|
2.030
|
3.921
|
2.122
|
2.495
|
4.617
|
2.729
|
5.293
|
5.021
|
2.584
|
2.847
|
5.439
|
2.437
|
2.735
|
5.172
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
229,6
|
-116,2
|
234
|
234
|
-
|
-
|
69
|
-
|
-
|
179
|
-
|
-
|
185
|
-
|
210
|
185
|
-
|
-
|
216
|
-
|
-
|
202
|
Operationele Marge
|
5,43%
|
-3,92%
|
5,69%
|
6,18%
|
-
|
-
|
2%
|
-
|
-
|
4,57%
|
-
|
-
|
4,01%
|
-
|
3,97%
|
3,68%
|
-
|
-
|
3,97%
|
-
|
-
|
3,91%
|
Resultaat voor belastingen (EBT)
|
-
|
-464,8
|
180,7
|
187,7
|
-
|
-
|
8,137
|
-
|
-
|
138,6
|
-
|
-
|
99,05
|
-
|
143
|
83,65
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-403,5
|
152
|
142,2
|
-
|
-
|
-16
|
-
|
-
|
104
|
-
|
-
|
64
|
-
|
100
|
63,12
|
-
|
-
|
86
|
-
|
-
|
80
|
Nettomarge
|
-
|
-13,62%
|
3,7%
|
3,76%
|
-
|
-
|
-0,46%
|
-
|
-
|
2,65%
|
-
|
-
|
1,39%
|
-
|
1,89%
|
1,26%
|
-
|
-
|
1,58%
|
-
|
-
|
1,55%
|
WPA
|
-
|
-2,770
|
1,050
|
0,9800
|
-
|
-
|
-0,1100
|
-
|
-
|
0,7200
|
-
|
-
|
0,4400
|
-
|
-
|
0,4400
|
-
|
-
|
0,5900
|
-
|
-
|
0,5600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-02-20
|
23-07-20
|
18-02-21
|
21-07-21
|
27-10-21
|
22-02-22
|
22-02-22
|
25-04-22
|
25-07-22
|
25-07-22
|
25-10-22
|
22-02-23
|
22-02-23
|
24-07-23
|
24-07-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
739
|
807
|
854
|
1.669
|
1.540
|
1.469
|
1.304
|
1.091
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7353
x
|
1,245
x
|
1,108
x
|
1,932
x
|
1,711
x
|
1,56
x
|
1,273
x
|
0,9954
x
|
Free Cash Flow
1 |
196
|
47,3
|
251
|
243
|
227
|
251
|
291
|
304
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
-12,2%
|
6,57%
|
8,69%
|
8,5%
|
10,1%
|
11,6%
|
12,2%
|
ROA (netto-inkomsten/totale activa)
|
3,7%
|
-3,75%
|
2,01%
|
2,46%
|
2,18%
|
2,25%
|
2,91%
|
3,66%
|
Totale activa
1 |
6.977
|
6.693
|
6.260
|
6.840
|
7.475
|
8.190
|
8.162
|
7.547
|
Nettoactief per aandeel
2 |
15,40
|
12,80
|
13,40
|
12,80
|
13,50
|
14,70
|
16,30
|
18,10
|
Cashflow per aandeel
2 |
4,990
|
2,800
|
3,740
|
3,080
|
4,920
|
5,140
|
5,110
|
5,610
|
Capex
1 |
533
|
357
|
297
|
372
|
500
|
537
|
546
|
568
|
Capex/omzet
|
6,28%
|
5,05%
|
4,11%
|
4,36%
|
4,85%
|
5,09%
|
4,99%
|
4,92%
|
Datum van publicatie
|
19-02-20
|
18-02-21
|
22-02-22
|
22-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,65
EUR Gemiddelde koersdoel
14,18
EUR Spread / Gemiddelde doel +21,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,92% | 1,79 mld. | | +3,72% | 2,99 mld. | | +5,86% | 2,86 mld. | | +5,31% | 1,77 mld. | | +17,02% | 1,66 mld. | | -8,48% | 896 mln. | | +21,05% | 892 mln. | | -18,46% | 733 mln. | | +16,06% | 562 mln. | | +19,17% | 560 mln. |
Autocarrosserieonderdelen
|