Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
01:59:58
|
168,3
USD
|
-1,11%
|
|
168,9
|
+0,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
75.402
|
668.905
|
1.063.564
|
388.972
|
789.898
|
536.710
|
-
|
-
|
Bedrijfswaarde
1 |
82.553
|
661.209
|
1.052.822
|
369.886
|
766.034
|
517.771
|
509.935
|
500.374
|
K/w-verhouding
|
-85
x
|
1.103
x
|
216
x
|
34
x
|
57,8
x
|
74,7
x
|
50,9
x
|
37,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,07
x
|
21,2
x
|
19,8
x
|
4,77
x
|
8,16
x
|
5,43
x
|
4,47
x
|
3,87
x
|
Bedrijfswaarde/omzet
|
3,36
x
|
21
x
|
19,6
x
|
4,54
x
|
7,92
x
|
5,24
x
|
4,25
x
|
3,6
x
|
Bedrijfswaarde/EBITDA
|
27,7
x
|
109
x
|
91,1
x
|
19,3
x
|
46,1
x
|
32,8
x
|
24,6
x
|
18,9
x
|
Bedrijfswaarde/FCF
|
76,6
x
|
237
x
|
210
x
|
48,9
x
|
176
x
|
232
x
|
75
x
|
49,9
x
|
FCF Yield
|
1,31%
|
0,42%
|
0,48%
|
2,05%
|
0,57%
|
0,43%
|
1,33%
|
2%
|
Price to Book
|
11,4
x
|
30,5
x
|
36,2
x
|
9,56
x
|
13,8
x
|
7,81
x
|
6,62
x
|
5,75
x
|
Aantal aandelen (in duizenden)
|
2.703.673
|
2.843.702
|
3.019.258
|
3.157.752
|
3.178.921
|
3.189.196
|
-
|
-
|
Referentieprijs
2 |
27,89
|
235,2
|
352,3
|
123,2
|
248,5
|
168,3
|
168,3
|
168,3
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.578
|
31.536
|
53.823
|
81.462
|
96.773
|
98.820
|
120.107
|
138.822
|
EBITDA
1 |
2.983
|
6.050
|
11.555
|
19.186
|
16.631
|
15.774
|
20.741
|
26.427
|
Bedrijfsresultaat (EBIT)
1 |
-69
|
1.994
|
6.523
|
13.656
|
8.891
|
8.156
|
12.746
|
16.519
|
Operationele Marge
|
-0,28%
|
6,32%
|
12,12%
|
16,76%
|
9,19%
|
8,25%
|
10,61%
|
11,9%
|
Resultaat voor belastingen (EBT)
1 |
-665
|
1.154
|
6.343
|
13.719
|
9.973
|
9.676
|
13.483
|
17.681
|
Nettowinst (verlies)
1 |
-862
|
721
|
5.519
|
12.556
|
14.997
|
7.640
|
11.149
|
14.833
|
Nettomarge
|
-3,51%
|
2,29%
|
10,25%
|
15,41%
|
15,5%
|
7,73%
|
9,28%
|
10,69%
|
WPA
2 |
-0,3280
|
0,2133
|
1,633
|
3,620
|
4,300
|
2,254
|
3,306
|
4,451
|
Free Cash Flow
1 |
1.078
|
2.786
|
5.015
|
7.566
|
4.358
|
2.234
|
6.799
|
10.032
|
FCF-marge
|
4,39%
|
8,83%
|
9,32%
|
9,29%
|
4,5%
|
2,26%
|
5,66%
|
7,23%
|
Kasstroomconversie (ebitda)
|
36,14%
|
46,05%
|
43,4%
|
39,44%
|
26,2%
|
14,16%
|
32,78%
|
37,96%
|
Kasstroomconversie (nettowinst)
|
-
|
386,41%
|
90,87%
|
60,26%
|
29,06%
|
29,24%
|
60,98%
|
67,63%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
17.719
|
18.756
|
16.934
|
21.454
|
24.318
|
23.329
|
24.927
|
23.350
|
25.167
|
21.301
|
24.330
|
25.845
|
27.489
|
26.571
|
28.857
|
EBITDA
1 |
4.019
|
5.023
|
3.791
|
4.968
|
5.404
|
4.267
|
4.653
|
3.758
|
3.953
|
3.384
|
3.927
|
4.269
|
4.620
|
5.097
|
5.542
|
Bedrijfsresultaat (EBIT)
1 |
2.613
|
3.603
|
2.464
|
3.688
|
3.901
|
2.664
|
2.399
|
1.764
|
2.064
|
1.171
|
1.958
|
2.334
|
2.676
|
2.767
|
3.267
|
Operationele Marge
|
14,75%
|
19,21%
|
14,55%
|
17,19%
|
16,04%
|
11,42%
|
9,62%
|
7,55%
|
8,2%
|
5,5%
|
8,05%
|
9,03%
|
9,73%
|
10,42%
|
11,32%
|
Resultaat voor belastingen (EBT)
1 |
2.635
|
3.626
|
2.474
|
3.636
|
3.983
|
2.800
|
2.937
|
2.045
|
2.191
|
1.553
|
2.201
|
2.560
|
2.850
|
3.150
|
3.543
|
Nettowinst (verlies)
1 |
2.321
|
3.318
|
2.259
|
3.292
|
3.687
|
2.513
|
2.703
|
1.853
|
7.928
|
1.129
|
1.790
|
2.060
|
2.348
|
2.447
|
2.781
|
Nettomarge
|
13,1%
|
17,69%
|
13,34%
|
15,34%
|
15,16%
|
10,77%
|
10,84%
|
7,94%
|
31,5%
|
5,3%
|
7,36%
|
7,97%
|
8,54%
|
9,21%
|
9,64%
|
WPA
2 |
0,6833
|
0,9533
|
0,6500
|
0,9500
|
1,070
|
0,7300
|
0,7800
|
0,5300
|
2,270
|
0,3400
|
0,5172
|
0,5920
|
0,6724
|
0,7003
|
0,7930
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
17-10-23
|
24-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.151
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
7.696
|
10.742
|
19.086
|
23.864
|
18.938
|
26.775
|
36.336
|
Hefboom (schuld/ebitda)
|
2,397
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.078
|
2.786
|
5.015
|
7.566
|
4.358
|
2.234
|
6.799
|
10.032
|
ROE (netto-inkomsten/eigen vermogen)
|
-14,9%
|
16,8%
|
21,1%
|
33,5%
|
20,3%
|
11,1%
|
14,3%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
-2,69%
|
5,61%
|
13,4%
|
17,4%
|
11,5%
|
7,37%
|
8,96%
|
10,1%
|
Totale activa
1 |
32.024
|
12.858
|
41.277
|
72.234
|
130.205
|
103.682
|
124.445
|
146.517
|
Nettoactief per aandeel
2 |
2,440
|
7,720
|
9,740
|
12,90
|
18,00
|
21,60
|
25,40
|
29,30
|
Cashflow per aandeel
2 |
0,9100
|
1,830
|
3,390
|
4,240
|
3,800
|
4,070
|
5,390
|
5,980
|
Capex
1 |
1.327
|
3.157
|
6.482
|
7.158
|
8.898
|
10.107
|
9.861
|
10.279
|
Capex/omzet
|
5,4%
|
10,01%
|
12,04%
|
8,79%
|
9,19%
|
10,23%
|
8,21%
|
7,4%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
168,3
USD Gemiddelde koersdoel
183,4
USD Spread / Gemiddelde doel +8,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,27% | 537 mld. | | -33,10% | 26,57 mld. | | -50,50% | 9,29 mld. | | -46,26% | 7,4 mld. | | -68,94% | 6,08 mld. | | -41,57% | 5,68 mld. | | 0,00% | 3,92 mld. | | -30,11% | 4,26 mld. | | -47,79% | 2,49 mld. | | -4,82% | 2,27 mld. |
Elektrische (Alternatieve) voertuigen
|