Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
291,1
USD
|
-0,16%
|
|
+1,24%
|
+21,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.077
|
33.612
|
31.201
|
34.168
|
33.958
|
39.816
|
-
|
-
|
Bedrijfswaarde
1 |
27.974
|
33.914
|
32.173
|
39.450
|
38.475
|
44.738
|
44.307
|
43.923
|
K/w-verhouding
|
12,4
x
|
18,9
x
|
14,9
x
|
16
x
|
46,5
x
|
15,8
x
|
13,8
x
|
12,2
x
|
Dividendrendement
|
2,74%
|
2,32%
|
2,57%
|
2,49%
|
2,71%
|
2,35%
|
2,48%
|
2,69%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,7
x
|
1,3
x
|
1,22
x
|
1
x
|
1,21
x
|
1,15
x
|
1,09
x
|
Bedrijfswaarde/omzet
|
1,19
x
|
1,71
x
|
1,34
x
|
1,41
x
|
1,13
x
|
1,36
x
|
1,28
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
7,5
x
|
10,9
x
|
9,14
x
|
10,4
x
|
7,41
x
|
9,21
x
|
8,49
x
|
7,91
x
|
Bedrijfswaarde/FCF
|
11,3
x
|
15,5
x
|
21,1
x
|
37,7
x
|
14
x
|
19,2
x
|
18,1
x
|
17,3
x
|
FCF Yield
|
8,87%
|
6,47%
|
4,73%
|
2,65%
|
7,16%
|
5,2%
|
5,54%
|
5,79%
|
Price to Book
|
3,59
x
|
4,16
x
|
3,67
x
|
3,81
x
|
3,86
x
|
3,85
x
|
3,37
x
|
3,14
x
|
Aantal aandelen (in duizenden)
|
151.304
|
148.007
|
143.032
|
141.022
|
141.745
|
136.759
|
-
|
-
|
Referentieprijs
2 |
179,0
|
227,1
|
218,1
|
242,3
|
239,6
|
291,1
|
291,1
|
291,1
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
03-02-22
|
06-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.571
|
19.811
|
24.021
|
28.074
|
34.065
|
32.795
|
34.602
|
36.504
|
EBITDA
1 |
3.731
|
3.108
|
3.521
|
3.799
|
5.195
|
4.855
|
5.216
|
5.553
|
Bedrijfsresultaat (EBIT)
1 |
3.062
|
2.269
|
2.706
|
2.929
|
3.939
|
3.790
|
4.120
|
4.358
|
Operationele Marge
|
12,99%
|
11,45%
|
11,27%
|
10,43%
|
11,56%
|
11,56%
|
11,91%
|
11,94%
|
Resultaat voor belastingen (EBT)
1 |
2.834
|
2.338
|
2.751
|
2.819
|
1.626
|
3.452
|
3.823
|
4.251
|
Nettowinst (verlies)
1 |
2.260
|
1.789
|
2.131
|
2.151
|
735
|
2.556
|
2.877
|
3.205
|
Nettomarge
|
9,59%
|
9,03%
|
8,87%
|
7,66%
|
2,16%
|
7,79%
|
8,32%
|
8,78%
|
WPA
2 |
14,48
|
12,01
|
14,61
|
15,12
|
5,150
|
18,39
|
21,15
|
23,82
|
Free Cash Flow
1 |
2.481
|
2.194
|
1.522
|
1.046
|
2.753
|
2.325
|
2.454
|
2.543
|
FCF-marge
|
10,53%
|
11,07%
|
6,34%
|
3,73%
|
8,08%
|
7,09%
|
7,09%
|
6,97%
|
Kasstroomconversie (ebitda)
|
66,5%
|
70,59%
|
43,23%
|
27,53%
|
52,99%
|
47,89%
|
47,06%
|
45,8%
|
Kasstroomconversie (nettowinst)
|
109,78%
|
122,64%
|
71,42%
|
48,63%
|
374,56%
|
90,99%
|
85,3%
|
79,37%
|
Dividend per aandeel
2 |
4,900
|
5,280
|
5,600
|
6,040
|
6,500
|
6,852
|
7,217
|
7,837
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
03-02-22
|
06-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
5.968
|
5.850
|
6.385
|
6.586
|
7.333
|
7.770
|
8.453
|
8.638
|
8.431
|
8.543
|
8.449
|
8.293
|
7.988
|
7.913
|
8.572
|
EBITDA
1 |
862
|
705
|
755
|
1.055
|
884
|
1.105
|
1.361
|
1.327
|
1.230
|
1.233
|
1.345
|
1.265
|
1.189
|
1.077
|
1.536
|
Bedrijfsresultaat (EBIT)
1 |
666
|
495
|
604
|
897
|
626
|
802
|
1.026
|
997
|
950
|
899
|
1.095
|
1.005
|
937,2
|
820,2
|
1.268
|
Operationele Marge
|
11,16%
|
8,46%
|
9,46%
|
13,62%
|
8,54%
|
10,32%
|
12,14%
|
11,54%
|
11,27%
|
10,52%
|
12,96%
|
12,12%
|
11,73%
|
10,37%
|
14,79%
|
Resultaat voor belastingen (EBT)
1 |
675
|
514
|
578
|
855
|
608
|
778
|
1.029
|
949
|
878
|
-1.230
|
972,8
|
894
|
813,9
|
752,5
|
1.079
|
Nettowinst (verlies)
1 |
534
|
394
|
418
|
702
|
400
|
631
|
790
|
720
|
656
|
-1.431
|
735,3
|
665,4
|
602,3
|
533,9
|
819,9
|
Nettomarge
|
8,95%
|
6,74%
|
6,55%
|
10,66%
|
5,45%
|
8,12%
|
9,35%
|
8,34%
|
7,78%
|
-16,75%
|
8,7%
|
8,02%
|
7,54%
|
6,75%
|
9,56%
|
WPA
2 |
3,690
|
2,730
|
2,920
|
4,940
|
2,820
|
4,430
|
5,550
|
5,050
|
4,590
|
-10,08
|
5,247
|
4,821
|
4,443
|
3,929
|
5,982
|
Dividend per aandeel
2 |
1,450
|
1,450
|
1,450
|
1,450
|
1,570
|
1,570
|
1,570
|
1,570
|
1,680
|
1,680
|
1,652
|
1,656
|
1,722
|
1,722
|
1,758
|
Datum van publicatie
|
02-11-21
|
03-02-22
|
03-05-22
|
02-08-22
|
03-11-22
|
06-02-23
|
02-05-23
|
03-08-23
|
02-11-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
897
|
302
|
972
|
5.282
|
4.517
|
4.922
|
4.491
|
4.107
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2404
x
|
0,0972
x
|
0,2761
x
|
1,39
x
|
0,8695
x
|
1,014
x
|
0,861
x
|
0,7396
x
|
Free Cash Flow
1 |
2.481
|
2.194
|
1.522
|
1.046
|
2.753
|
2.325
|
2.454
|
2.543
|
ROE (netto-inkomsten/eigen vermogen)
|
30,4%
|
23%
|
25,8%
|
26%
|
31,5%
|
26,5%
|
27,3%
|
28,4%
|
ROA (netto-inkomsten/totale activa)
|
11,6%
|
8,45%
|
9,2%
|
8,26%
|
9,02%
|
7,77%
|
8,66%
|
8,94%
|
Totale activa
1 |
19.399
|
21.181
|
23.168
|
26.048
|
8.148
|
32.883
|
33.209
|
35.859
|
Nettoactief per aandeel
2 |
49,80
|
54,60
|
59,50
|
63,50
|
62,00
|
75,60
|
86,40
|
92,80
|
Cashflow per aandeel
2 |
20,40
|
18,30
|
15,50
|
13,80
|
27,80
|
22,60
|
26,90
|
30,50
|
Capex
1 |
700
|
528
|
734
|
916
|
1.213
|
1.214
|
1.229
|
1.349
|
Capex/omzet
|
2,97%
|
2,67%
|
3,06%
|
3,26%
|
3,56%
|
3,7%
|
3,55%
|
3,7%
|
Datum van publicatie
|
04-02-20
|
04-02-21
|
03-02-22
|
06-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
291,1
USD Gemiddelde koersdoel
289,1
USD Spread / Gemiddelde doel -0,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,53% | 39,82 mld. | | +64,98% | 10,77 mld. | | +62,04% | 5,05 mld. | | -14,64% | 2,85 mld. | | +6,98% | 2,77 mld. | | +33,25% | 2,61 mld. | | +1,65% | 2,22 mld. | | +89,14% | 1,98 mld. | | -6,47% | 1,33 mld. | | -9,26% | 1,11 mld. |
Motor & aandrijfsystemen
|