Beurs gesloten -
Xetra
17:37:19 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
89,8
EUR
|
+0,40%
|
|
-0,13%
|
+12,39%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
86.317
|
72.789
|
81.808
|
-
|
-
|
Bedrijfswaarde
1 |
92.078
|
77.386
|
86.465
|
84.822
|
82.583
|
K/w-verhouding
|
17,4
x
|
14,1
x
|
16,9
x
|
14,6
x
|
13,4
x
|
Dividendrendement
|
1,06%
|
-
|
2,71%
|
3,21%
|
3,53%
|
Marktkapitalisatie/omzet
|
2,29
x
|
1,8
x
|
2
x
|
1,84
x
|
1,73
x
|
Bedrijfswaarde/omzet
|
2,45
x
|
1,91
x
|
2,12
x
|
1,91
x
|
1,74
x
|
Bedrijfswaarde/EBITDA
|
9,25
x
|
7,16
x
|
8,52
x
|
7,26
x
|
6,56
x
|
Bedrijfswaarde/FCF
|
181
x
|
13,3
x
|
29,9
x
|
18,9
x
|
15,4
x
|
FCF Yield
|
0,55%
|
7,52%
|
3,34%
|
5,29%
|
6,49%
|
Price to Book
|
2,54
x
|
-
|
3,39
x
|
2,98
x
|
2,63
x
|
Aantal aandelen (in duizenden)
|
911.000
|
911.000
|
911.000
|
-
|
-
|
Referentieprijs
2 |
94,75
|
79,90
|
89,80
|
89,80
|
89,80
|
Datum van publicatie
|
13-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
33.138
|
37.630
|
40.530
|
40.819
|
44.389
|
47.401
|
EBITDA
1 |
-
|
9.959
|
10.812
|
10.148
|
11.686
|
12.597
|
Bedrijfsresultaat (EBIT)
1 |
-
|
6.770
|
7.284
|
6.630
|
7.804
|
8.587
|
Operationele Marge
|
-
|
17,99%
|
17,97%
|
16,24%
|
17,58%
|
18,12%
|
Resultaat voor belastingen (EBT)
1 |
-
|
7.069
|
7.375
|
6.880
|
8.050
|
8.828
|
Nettowinst (verlies)
1 |
4.032
|
4.957
|
5.157
|
4.859
|
5.611
|
6.157
|
Nettomarge
|
12,17%
|
13,17%
|
12,72%
|
11,9%
|
12,64%
|
12,99%
|
WPA
2 |
-
|
5,440
|
5,670
|
5,329
|
6,145
|
6,687
|
Free Cash Flow
1 |
-
|
508
|
5.820
|
2.890
|
4.485
|
5.357
|
FCF-marge
|
-
|
1,35%
|
14,36%
|
7,08%
|
10,1%
|
11,3%
|
Kasstroomconversie (ebitda)
|
-
|
5,1%
|
53,83%
|
28,48%
|
38,38%
|
42,53%
|
Kasstroomconversie (nettowinst)
|
-
|
10,25%
|
112,86%
|
59,48%
|
79,94%
|
87%
|
Dividend per aandeel
2 |
-
|
1,000
|
-
|
2,432
|
2,884
|
3,173
|
Datum van publicatie
|
19-09-22
|
13-03-23
|
12-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
1 |
8.819
|
10.889
|
10.097
|
10.334
|
20.431
|
9.701
|
10.398
|
9.011
|
10.616
|
20.363
|
9.852
|
11.111
|
20.926
|
-
|
EBITDA
1 |
-
|
2.658
|
2.560
|
2.862
|
-
|
2.542
|
2.848
|
2.211
|
2.652
|
-
|
2.515
|
2.816
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.568
|
1.722
|
1.840
|
2.012
|
3.852
|
1.649
|
1.783
|
1.282
|
1.734
|
3.190
|
1.586
|
1.856
|
3.420
|
-
|
Operationele Marge
|
17,78%
|
15,81%
|
18,22%
|
19,47%
|
18,85%
|
17%
|
17,15%
|
14,23%
|
16,34%
|
15,67%
|
16,1%
|
16,7%
|
16,34%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.764
|
1.985
|
1.997
|
3.982
|
1.663
|
1.730
|
1.333
|
1.630
|
-
|
1.854
|
1.876
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
1.266
|
1.407
|
1.361
|
2.768
|
1.173
|
1.216
|
927
|
1.443
|
-
|
1.031
|
1.371
|
-
|
-
|
Nettomarge
|
-
|
11,63%
|
13,93%
|
13,17%
|
13,55%
|
12,09%
|
11,69%
|
10,29%
|
13,59%
|
-
|
10,46%
|
12,34%
|
-
|
-
|
WPA
2 |
1,310
|
1,380
|
1,550
|
1,490
|
-
|
1,290
|
1,340
|
1,020
|
-
|
-
|
-
|
1,640
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,604
|
-
|
-
|
Datum van publicatie
|
10-11-22
|
13-03-23
|
03-05-23
|
26-07-23
|
26-07-23
|
25-10-23
|
12-03-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
5.761
|
4.597
|
4.658
|
3.014
|
776
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,5785
x
|
0,4252
x
|
0,459
x
|
0,2579
x
|
0,0616
x
|
Free Cash Flow
1 |
-
|
508
|
5.820
|
2.890
|
4.485
|
5.357
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
24,8%
|
26,7%
|
20,5%
|
21,7%
|
20,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
10%
|
10,5%
|
9,71%
|
10,3%
|
10,8%
|
Totale activa
1 |
-
|
49.527
|
49.045
|
50.064
|
54.239
|
57.182
|
Nettoactief per aandeel
2 |
-
|
37,40
|
-
|
26,50
|
30,10
|
34,10
|
Cashflow per aandeel
2 |
-
|
7,810
|
-
|
9,000
|
9,290
|
9,620
|
Capex
1 |
-
|
3.661
|
4.097
|
4.026
|
4.041
|
4.153
|
Capex/omzet
|
-
|
9,73%
|
10,11%
|
9,86%
|
9,1%
|
8,76%
|
Datum van publicatie
|
19-09-22
|
13-03-23
|
12-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
89,8
EUR Gemiddelde koersdoel
100,6
EUR Spread / Gemiddelde doel +11,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,39% | 87,34 mld. | | +8,96% | 94,79 mld. | | -0,75% | 84,51 mld. | | +24,83% | 76,07 mld. | | +23,31% | 47,89 mld. | | +18,20% | 34,02 mld. | | +12,34% | 23,85 mld. | | -1,54% | 19,82 mld. | | +49,97% | 11,99 mld. | | -10,47% | 10,13 mld. |
Automobielen & Multifunctionele voertuigen
|