Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
155,6
USD
|
+1,42%
|
|
+5,20%
|
-3,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.071
|
4.771
|
8.395
|
8.195
|
10.780
|
10.435
|
-
|
-
|
Bedrijfswaarde
1 |
6.403
|
6.411
|
9.768
|
9.711
|
12.313
|
12.097
|
11.790
|
12.176
|
K/w-verhouding
|
9,51
x
|
8,81
x
|
7,2
x
|
6,2
x
|
10,4
x
|
10,9
x
|
10,8
x
|
9,6
x
|
Dividendrendement
|
3,15%
|
1,43%
|
1,66%
|
1,8%
|
1,89%
|
2,29%
|
2,16%
|
2,15%
|
Marktkapitalisatie/omzet
|
0,18
x
|
0,23
x
|
0,33
x
|
0,29
x
|
0,37
x
|
0,34
x
|
0,33
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,28
x
|
0,31
x
|
0,38
x
|
0,35
x
|
0,42
x
|
0,4
x
|
0,37
x
|
0,36
x
|
Bedrijfswaarde/EBITDA
|
7,76
x
|
6,78
x
|
5,35
x
|
4,72
x
|
7,27
x
|
7,77
x
|
6,94
x
|
6,47
x
|
Bedrijfswaarde/FCF
|
23,5
x
|
6,31
x
|
9,36
x
|
8,25
x
|
17,1
x
|
17,3
x
|
39
x
|
-
|
FCF Yield
|
4,26%
|
15,8%
|
10,7%
|
12,1%
|
5,83%
|
5,79%
|
2,56%
|
-
|
Price to Book
|
1,46
x
|
1,44
x
|
2,09
x
|
1,93
x
|
2,28
x
|
2,03
x
|
1,71
x
|
1,52
x
|
Aantal aandelen (in duizenden)
|
81.065
|
80.336
|
78.295
|
71.303
|
67.161
|
67.047
|
-
|
-
|
Referentieprijs
2 |
50,22
|
59,39
|
107,2
|
114,9
|
160,5
|
155,6
|
155,6
|
155,6
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.179
|
20.444
|
25.555
|
27.815
|
29.527
|
30.509
|
31.659
|
33.940
|
EBITDA
1 |
825,3
|
945,8
|
1.826
|
2.057
|
1.694
|
1.558
|
1.698
|
1.882
|
Bedrijfsresultaat (EBIT)
1 |
652,7
|
699,3
|
1.373
|
1.488
|
1.392
|
1.285
|
1.294
|
-
|
Operationele Marge
|
2,82%
|
3,42%
|
5,37%
|
5,35%
|
4,71%
|
4,21%
|
4,09%
|
-
|
Resultaat voor belastingen (EBT)
1 |
591,5
|
707,6
|
1.608
|
1.859
|
1.420
|
1.233
|
935,6
|
-
|
Nettowinst (verlies)
1 |
435,8
|
543,6
|
1.188
|
1.380
|
1.053
|
938,1
|
942,4
|
997,8
|
Nettomarge
|
1,88%
|
2,66%
|
4,65%
|
4,96%
|
3,57%
|
3,07%
|
2,98%
|
2,94%
|
WPA
2 |
5,280
|
6,740
|
14,89
|
18,55
|
15,50
|
14,29
|
14,38
|
16,21
|
Free Cash Flow
1 |
273
|
1.016
|
1.043
|
1.176
|
718,3
|
701
|
302
|
-
|
FCF-marge
|
1,18%
|
4,97%
|
4,08%
|
4,23%
|
2,43%
|
2,3%
|
0,95%
|
-
|
Kasstroomconversie (ebitda)
|
33,08%
|
107,38%
|
57,12%
|
57,2%
|
42,41%
|
45%
|
17,79%
|
-
|
Kasstroomconversie (nettowinst)
|
62,64%
|
186,83%
|
87,82%
|
85,25%
|
68,2%
|
74,73%
|
32,04%
|
-
|
Dividend per aandeel
2 |
1,580
|
0,8500
|
1,780
|
2,070
|
3,040
|
3,562
|
3,358
|
3,340
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
6.497
|
6.296
|
6.975
|
6.907
|
6.921
|
7.012
|
7.339
|
7.468
|
7.448
|
7.272
|
7.482
|
7.676
|
7.660
|
7.478
|
7.772
|
EBITDA
1 |
522,5
|
478,3
|
546
|
548,3
|
516,6
|
446
|
461,6
|
458,6
|
416,4
|
357,2
|
359,3
|
377,1
|
376,7
|
340
|
381
|
Bedrijfsresultaat (EBIT)
1 |
377,8
|
356,3
|
402
|
387,6
|
362,7
|
335,5
|
373,5
|
380,8
|
331,5
|
306,4
|
323,8
|
332,2
|
324,5
|
304,7
|
341
|
Operationele Marge
|
5,81%
|
5,66%
|
5,76%
|
5,61%
|
5,24%
|
4,78%
|
5,09%
|
5,1%
|
4,45%
|
4,21%
|
4,33%
|
4,33%
|
4,24%
|
4,07%
|
4,39%
|
Resultaat voor belastingen (EBT)
1 |
476,1
|
420,3
|
497,6
|
499,6
|
467,2
|
394,8
|
406,9
|
400,3
|
356,5
|
255,8
|
300,9
|
317,6
|
314
|
300,6
|
320
|
Nettowinst (verlies)
1 |
355,1
|
311,3
|
367,9
|
374
|
340,1
|
298
|
298,3
|
300,8
|
263,4
|
190,7
|
224,4
|
236,5
|
234,3
|
225,8
|
236
|
Nettomarge
|
5,47%
|
4,94%
|
5,27%
|
5,41%
|
4,91%
|
4,25%
|
4,06%
|
4,03%
|
3,54%
|
2,62%
|
3%
|
3,08%
|
3,06%
|
3,02%
|
3,04%
|
WPA
2 |
4,470
|
3,990
|
4,760
|
4,930
|
4,610
|
4,210
|
4,310
|
4,410
|
3,920
|
2,840
|
3,350
|
3,537
|
3,513
|
3,393
|
3,610
|
Dividend per aandeel
2 |
0,4600
|
0,4600
|
-
|
0,5300
|
0,5300
|
0,5700
|
0,6100
|
0,6600
|
0,7900
|
0,8700
|
0,8700
|
0,8800
|
0,8900
|
0,9000
|
-
|
Datum van publicatie
|
27-10-21
|
09-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
08-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.332
|
1.640
|
1.373
|
1.516
|
1.533
|
1.663
|
1.355
|
1.741
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,826
x
|
1,734
x
|
0,752
x
|
0,7368
x
|
0,9049
x
|
1,067
x
|
0,7983
x
|
0,9254
x
|
Free Cash Flow
1 |
273
|
1.016
|
1.043
|
1.177
|
718
|
701
|
302
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
16%
|
17,7%
|
32,9%
|
33,6%
|
23,6%
|
19,2%
|
17,3%
|
16,3%
|
ROA (netto-inkomsten/totale activa)
|
3,51%
|
4%
|
9,13%
|
10%
|
7,07%
|
4,05%
|
5,3%
|
5,4%
|
Totale activa
1 |
12.424
|
13.595
|
13.014
|
13.790
|
14.893
|
23.137
|
17.782
|
18.477
|
Nettoactief per aandeel
2 |
34,50
|
41,30
|
51,40
|
59,50
|
70,40
|
76,80
|
90,80
|
102,0
|
Cashflow per aandeel
2 |
6,280
|
14,90
|
16,20
|
19,60
|
16,10
|
16,10
|
16,40
|
-
|
Capex
1 |
245
|
186
|
249
|
283
|
375
|
344
|
381
|
418
|
Capex/omzet
|
1,06%
|
0,91%
|
0,97%
|
1,02%
|
1,27%
|
1,13%
|
1,21%
|
1,23%
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
155,6
USD Gemiddelde koersdoel
154,4
USD Spread / Gemiddelde doel -0,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,04% | 10,43 mld. | | +14,98% | 11,5 mld. | | -14,10% | 10,4 mld. | | +13,12% | 6,84 mld. | | -1,33% | 4,48 mld. | | -22,38% | 4,42 mld. | | -7,04% | 3,63 mld. | | -17,62% | 2,39 mld. | | +10,83% | 2,11 mld. | | -14,64% | 2,09 mld. |
Auto's, onderdelen en serviceverkopers - NEC
|