Beurs gesloten -
Nasdaq
22:00:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,16
USD
|
+3,23%
|
|
+6,52%
|
-36,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
404,5
|
1.424
|
1.885
|
1.659
|
1.488
|
944
|
-
|
Bedrijfswaarde
1 |
404,5
|
1.424
|
1.885
|
1.693
|
1.488
|
944
|
944
|
K/w-verhouding
|
28,7
x
|
78,1
x
|
59,9
x
|
40
x
|
28,2
x
|
20,3
x
|
17,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
3,11
x
|
8,96
x
|
7,27
x
|
5,12
x
|
3,75
x
|
2,28
x
|
2,11
x
|
Bedrijfswaarde/omzet
|
3,11
x
|
8,96
x
|
7,27
x
|
5,12
x
|
3,75
x
|
2,28
x
|
2,11
x
|
Bedrijfswaarde/EBITDA
|
21,6
x
|
56,3
x
|
42,7
x
|
26,6
x
|
19,4
x
|
13,2
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
46
x
|
87
x
|
177
x
|
402
x
|
48
x
|
59,8
x
|
28,7
x
|
FCF Yield
|
2,17%
|
1,15%
|
0,56%
|
0,25%
|
2,09%
|
1,67%
|
3,49%
|
Price to Book
|
11,5
x
|
26,7
x
|
22,3
x
|
13,3
x
|
8,27
x
|
4,23
x
|
3,46
x
|
Aantal aandelen (in duizenden)
|
27.613
|
27.613
|
27.613
|
27.616
|
27.629
|
27.634
|
-
|
Referentieprijs
2 |
14,65
|
51,56
|
68,28
|
60,06
|
53,85
|
34,16
|
34,16
|
Datum van publicatie
|
16-03-20
|
11-03-21
|
28-02-22
|
28-02-23
|
22-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
129,9
|
158,9
|
259,3
|
324
|
396,3
|
414,9
|
446,5
|
EBITDA
1 |
18,74
|
25,28
|
44,13
|
62,31
|
76,87
|
71,57
|
83,97
|
Bedrijfsresultaat (EBIT)
1 |
17,09
|
23,37
|
40,12
|
53,94
|
66,97
|
60,51
|
71,48
|
Operationele Marge
|
13,15%
|
14,71%
|
15,47%
|
16,65%
|
16,9%
|
14,59%
|
16,01%
|
Resultaat voor belastingen (EBT)
1 |
16,95
|
22,8
|
39,44
|
51,96
|
66,03
|
58,47
|
69,9
|
Nettowinst (verlies)
1 |
13,98
|
18,28
|
31,57
|
41,38
|
52,8
|
46,59
|
55,4
|
Nettomarge
|
10,76%
|
11,5%
|
12,18%
|
12,77%
|
13,32%
|
11,23%
|
12,41%
|
WPA
2 |
0,5100
|
0,6600
|
1,140
|
1,500
|
1,910
|
1,685
|
2,000
|
Free Cash Flow
1 |
8,79
|
16,37
|
10,64
|
4,121
|
31,03
|
15,78
|
32,9
|
FCF-marge
|
6,76%
|
10,3%
|
4,11%
|
1,27%
|
7,83%
|
3,8%
|
7,37%
|
Kasstroomconversie (ebitda)
|
46,89%
|
64,75%
|
24,12%
|
6,61%
|
40,36%
|
22,05%
|
39,19%
|
Kasstroomconversie (nettowinst)
|
62,88%
|
89,55%
|
33,72%
|
9,96%
|
58,77%
|
33,86%
|
59,39%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-03-20
|
11-03-21
|
28-02-22
|
28-02-23
|
22-02-24
|
-
|
-
|
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 |
70,13
|
71,86
|
83,89
|
89,76
|
78,48
|
85,84
|
102,2
|
102,7
|
105,5
|
90,1
|
105,7
|
111
|
107,7
|
100,6
|
114,4
|
EBITDA
1 |
9,986
|
11,86
|
17,18
|
18,94
|
14,32
|
17,07
|
22,43
|
22,11
|
17,65
|
11,7
|
19,33
|
21,08
|
19,06
|
16,96
|
23,92
|
Bedrijfsresultaat (EBIT)
1 |
8,529
|
10,04
|
15,75
|
17,31
|
10,84
|
14,93
|
20,19
|
20,02
|
14,22
|
9,229
|
16,52
|
18,24
|
16,13
|
14,06
|
21,02
|
Operationele Marge
|
12,16%
|
13,97%
|
18,77%
|
19,28%
|
13,82%
|
17,39%
|
19,75%
|
19,5%
|
13,48%
|
10,24%
|
15,63%
|
16,43%
|
14,99%
|
13,97%
|
18,38%
|
Resultaat voor belastingen (EBT)
1 |
8,118
|
9,811
|
14,97
|
16,54
|
10,64
|
14,42
|
19,82
|
17,15
|
14,65
|
8,484
|
16,08
|
17,81
|
15,7
|
13,66
|
20,62
|
Nettowinst (verlies)
1 |
6,203
|
7,803
|
11,9
|
13,32
|
8,358
|
11,43
|
15,74
|
13,66
|
11,97
|
6,666
|
12,82
|
14,2
|
12,52
|
10,86
|
16,39
|
Nettomarge
|
8,85%
|
10,86%
|
14,19%
|
14,84%
|
10,65%
|
13,32%
|
15,4%
|
13,3%
|
11,34%
|
7,4%
|
12,13%
|
12,79%
|
11,63%
|
10,79%
|
14,33%
|
WPA
2 |
0,2200
|
0,2800
|
0,4300
|
0,4800
|
0,3000
|
0,4100
|
0,5700
|
0,4900
|
0,4300
|
0,2400
|
0,4600
|
0,5100
|
0,4500
|
0,3900
|
0,5900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-22
|
10-05-22
|
09-08-22
|
09-11-22
|
28-02-23
|
09-05-23
|
09-08-23
|
08-11-23
|
22-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
34
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,5461
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
8,79
|
16,4
|
10,6
|
4,12
|
31
|
15,8
|
32,9
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,270
|
1,930
|
3,060
|
4,520
|
6,510
|
8,080
|
9,860
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2,18
|
2,1
|
7,62
|
7,94
|
6,36
|
14,4
|
20
|
Capex/omzet
|
1,67%
|
1,32%
|
2,94%
|
2,45%
|
1,6%
|
3,46%
|
4,48%
|
Datum van publicatie
|
16-03-20
|
11-03-21
|
28-02-22
|
28-02-23
|
22-02-24
|
-
|
-
|
Laatste slotkoers
34,16
USD Gemiddelde koersdoel
38,5
USD Spread / Gemiddelde doel +12,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -36,56% | 944 mln. | | +22,24% | 48,55 mld. | | -7,74% | 22,52 mld. | | +29,45% | 20,68 mld. | | +35,73% | 17,83 mld. | | -4,22% | 15,03 mld. | | -18,11% | 13,48 mld. | | -20,85% | 13,11 mld. | | +34,67% | 12,1 mld. | | +36,99% | 10,73 mld. |
Auto, Vrachtwagen & Motorfiets Onderdelen - Andere
|