Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
159,9
USD
|
-0,71%
|
|
-1,51%
|
+15,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.434
|
14.491
|
19.968
|
24.493
|
19.417
|
22.278
|
-
|
-
|
Bedrijfswaarde
1 |
18.584
|
16.178
|
21.662
|
27.168
|
22.221
|
25.305
|
25.054
|
24.603
|
K/w-verhouding
|
25,1
x
|
-502
x
|
22,5
x
|
20,9
x
|
14,8
x
|
17,3
x
|
15,1
x
|
14,1
x
|
Dividendrendement
|
2,87%
|
3,15%
|
2,33%
|
2,06%
|
2,74%
|
2,5%
|
2,66%
|
2,8%
|
Marktkapitalisatie/omzet
|
0,8
x
|
0,88
x
|
1,06
x
|
1,11
x
|
0,84
x
|
0,94
x
|
0,89
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
0,96
x
|
0,98
x
|
1,15
x
|
1,23
x
|
0,96
x
|
1,06
x
|
1,01
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
12,9
x
|
13,7
x
|
13,6
x
|
10,3
x
|
11,2
x
|
10,3
x
|
9,59
x
|
Bedrijfswaarde/FCF
|
31,3
x
|
8,69
x
|
21,8
x
|
24,1
x
|
24,1
x
|
28,3
x
|
21,7
x
|
19,8
x
|
FCF Yield
|
3,2%
|
11,5%
|
4,58%
|
4,15%
|
4,15%
|
3,53%
|
4,61%
|
5,05%
|
Price to Book
|
4,2
x
|
4,52
x
|
5,71
x
|
6,45
x
|
4,39
x
|
4,49
x
|
3,92
x
|
3,4
x
|
Aantal aandelen (in duizenden)
|
145.293
|
144.290
|
142.422
|
141.161
|
140.197
|
139.299
|
-
|
-
|
Referentieprijs
2 |
106,2
|
100,4
|
140,2
|
173,5
|
138,5
|
159,9
|
159,9
|
159,9
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.392
|
16.537
|
18.871
|
22.096
|
23.091
|
23.820
|
24.908
|
26.119
|
EBITDA
1 |
1.465
|
1.255
|
1.582
|
1.999
|
2.157
|
2.262
|
2.427
|
2.564
|
Bedrijfsresultaat (EBIT)
1 |
1.195
|
981,8
|
1.291
|
1.652
|
1.807
|
1.877
|
2.018
|
2.147
|
Operationele Marge
|
6,16%
|
5,94%
|
6,84%
|
7,47%
|
7,82%
|
7,88%
|
8,1%
|
8,22%
|
Resultaat voor belastingen (EBT)
1 |
830,3
|
379,4
|
1.200
|
1.573
|
1.742
|
1.719
|
1.934
|
2.052
|
Nettowinst (verlies)
1 |
621,1
|
-29,1
|
898,8
|
1.183
|
1.317
|
1.297
|
1.468
|
1.557
|
Nettomarge
|
3,2%
|
-0,18%
|
4,76%
|
5,35%
|
5,7%
|
5,45%
|
5,89%
|
5,96%
|
WPA
2 |
4,240
|
-0,2000
|
6,230
|
8,310
|
9,330
|
9,243
|
10,62
|
11,35
|
Free Cash Flow
1 |
594,1
|
1.861
|
992,1
|
1.127
|
922,9
|
892,6
|
1.156
|
1.242
|
FCF-marge
|
3,06%
|
11,25%
|
5,26%
|
5,1%
|
4%
|
3,75%
|
4,64%
|
4,75%
|
Kasstroomconversie (ebitda)
|
40,55%
|
148,33%
|
62,72%
|
56,39%
|
42,78%
|
39,47%
|
47,63%
|
48,41%
|
Kasstroomconversie (nettowinst)
|
95,66%
|
-
|
110,39%
|
95,32%
|
70,1%
|
68,8%
|
78,76%
|
79,76%
|
Dividend per aandeel
2 |
3,050
|
3,160
|
3,260
|
3,580
|
3,800
|
3,992
|
4,251
|
4,475
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
4.803
|
5.295
|
5.602
|
5.675
|
5.524
|
5.765
|
5.915
|
5.825
|
5.586
|
5.784
|
6.060
|
6.096
|
5.879
|
6.065
|
6.358
|
EBITDA
1 |
400,2
|
443,4
|
521
|
526,2
|
493,3
|
496,5
|
544,8
|
564,7
|
522,7
|
599,6
|
592,1
|
611,2
|
560,9
|
561,7
|
637,6
|
Bedrijfsresultaat (EBIT)
1 |
327,6
|
356
|
435,1
|
439,6
|
405,3
|
409,3
|
453,9
|
480,9
|
434,1
|
509
|
491,3
|
510,2
|
462,4
|
454,5
|
532,6
|
Operationele Marge
|
6,82%
|
6,72%
|
7,77%
|
7,75%
|
7,34%
|
7,1%
|
7,67%
|
8,26%
|
7,77%
|
8,8%
|
8,11%
|
8,37%
|
7,86%
|
7,49%
|
8,38%
|
Resultaat voor belastingen (EBT)
1 |
345,9
|
325,7
|
491,6
|
417,9
|
337,4
|
404,4
|
454,1
|
465,1
|
418,8
|
325,2
|
464,6
|
484,5
|
444,2
|
439,1
|
517
|
Nettowinst (verlies)
1 |
256
|
245,8
|
372,5
|
312,4
|
252
|
304
|
344,5
|
351,2
|
316,9
|
248,9
|
351,9
|
366,5
|
340
|
333,8
|
393
|
Nettomarge
|
5,33%
|
4,64%
|
6,65%
|
5,5%
|
4,56%
|
5,27%
|
5,82%
|
6,03%
|
5,67%
|
4,3%
|
5,81%
|
6,01%
|
5,78%
|
5,5%
|
6,18%
|
WPA
2 |
1,790
|
1,720
|
2,620
|
2,200
|
1,770
|
2,140
|
2,440
|
2,490
|
2,260
|
1,780
|
2,551
|
2,629
|
2,443
|
2,383
|
2,850
|
Dividend per aandeel
2 |
0,8150
|
0,8950
|
0,8950
|
0,8950
|
0,8950
|
0,9500
|
0,9500
|
0,9500
|
0,9500
|
1,000
|
0,9995
|
0,9995
|
0,9995
|
1,050
|
1,049
|
Datum van publicatie
|
17-02-22
|
21-04-22
|
27-07-22
|
20-10-22
|
23-02-23
|
20-04-23
|
20-07-23
|
19-10-23
|
15-02-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.149
|
1.687
|
1.695
|
2.675
|
2.804
|
3.027
|
2.776
|
2.325
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,149
x
|
1,345
x
|
1,071
x
|
1,338
x
|
1,3
x
|
1,338
x
|
1,144
x
|
0,9068
x
|
Free Cash Flow
1 |
594
|
1.861
|
992
|
1.127
|
923
|
893
|
1.156
|
1.242
|
ROE (netto-inkomsten/eigen vermogen)
|
17,4%
|
22,2%
|
29,8%
|
32,5%
|
32,1%
|
28,5%
|
27,8%
|
26,1%
|
ROA (netto-inkomsten/totale activa)
|
4,55%
|
5,45%
|
6,47%
|
7,67%
|
7,64%
|
7,5%
|
7,8%
|
7,7%
|
Totale activa
1 |
13.664
|
-534,2
|
13.896
|
15.424
|
17.232
|
17.299
|
18.815
|
20.216
|
Nettoactief per aandeel
2 |
25,30
|
22,20
|
24,60
|
26,90
|
31,50
|
35,60
|
40,80
|
47,10
|
Cashflow per aandeel
2 |
6,090
|
13,90
|
8,720
|
10,30
|
10,20
|
9,570
|
10,70
|
12,20
|
Capex
1 |
298
|
154
|
266
|
340
|
513
|
498
|
459
|
477
|
Capex/omzet
|
1,54%
|
0,93%
|
1,41%
|
1,54%
|
2,22%
|
2,09%
|
1,84%
|
1,83%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
159,9
USD Gemiddelde koersdoel
166,2
USD Spread / Gemiddelde doel +3,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,47% | 22,28 mld. | | -8,68% | 11,64 mld. | | +11,04% | 4,08 mld. | | -6,79% | 1,97 mld. | | -.--% | 1,58 mld. | | +1,99% | 1,25 mld. | | -0,58% | 832 mln. | | +31,57% | 641 mln. | | +13,77% | 589 mln. | | +20,88% | 549 mln. |
Auto & Truck Onderdelen Groothandel
|