BOEING Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 185 USD | +1,09% |
|
+3,61% | -29,05% |
| 18/05 | Boeing Starliner's eerste bemanningsvlucht opnieuw uitgesteld om heliumlek te controleren | RE |
| 17/05 | Dow sluit voor eerste keer boven 40.000 | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 183.335 | 120.843 | 118.316 | 113.529 | 157.693 | 113.538 | - | - |
| Bedrijfswaarde 1 | 201.152 | 158.836 | 160.174 | 153.310 | 194.035 | 149.139 | 142.113 | 134.516 |
| K/w-verhouding | -291 x | -10,3 x | -28,2 x | -23 x | -71 x | 163 x | 24,4 x | 17,2 x |
| Dividendrendement | 2,52% | - | - | - | - | - | 0,09% | 0,78% |
| Marktkapitalisatie/omzet | 2,39 x | 2,08 x | 1,9 x | 1,7 x | 2,03 x | 1,41 x | 1,18 x | 1,06 x |
| Bedrijfswaarde/omzet | 2,63 x | 2,73 x | 2,57 x | 2,3 x | 2,49 x | 1,85 x | 1,48 x | 1,26 x |
| Bedrijfswaarde/EBITDA | 680 x | -15,1 x | -211 x | -97,8 x | 178 x | 35,3 x | 15,3 x | 11,5 x |
| Bedrijfswaarde/FCF | -51 x | -8,06 x | -36,4 x | 66,9 x | 43,8 x | 115 x | 22,3 x | 15,9 x |
| FCF Yield | -1,96% | -12,4% | -2,74% | 1,49% | 2,28% | 0,87% | 4,49% | 6,3% |
| Price to Book | -21,3 x | -6,81 x | -7,9 x | -7,06 x | - | -8,03 x | -10,5 x | -20 x |
| Aantal aandelen (in duizenden) | 562.791 | 564.530 | 587.699 | 595.983 | 604.977 | 613.884 | - | - |
| Referentieprijs 2 | 325,8 | 214,1 | 201,3 | 190,5 | 260,7 | 185,0 | 185,0 | 185,0 |
| Datum van publicatie | 29/01/20 | 27/01/21 | 26/01/22 | 25/01/23 | 31/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 76.559 | 58.158 | 62.286 | 66.608 | 77.794 | 80.544 | 96.153 | 106.699 |
| EBITDA 1 | 296 | -10.521 | -758 | -1.568 | 1.088 | 4.223 | 9.294 | 11.670 |
| Bedrijfsresultaat (EBIT) 1 | -1.975 | -12.767 | -2.902 | -3.547 | -773 | 2.408 | 7.293 | 9.436 |
| Operationele Marge | -2,58% | -21,95% | -4,66% | -5,33% | -0,99% | 2,99% | 7,59% | 8,84% |
| Resultaat voor belastingen (EBT) 1 | -2.259 | -14.476 | -5.033 | -5.022 | -2.005 | 937,6 | 5.901 | 8.281 |
| Nettowinst (verlies) 1 | -636 | -11.873 | -4.202 | -4.935 | -2.222 | 682 | 4.846 | 6.891 |
| Nettomarge | -0,83% | -20,42% | -6,75% | -7,41% | -2,86% | 0,85% | 5,04% | 6,46% |
| WPA 2 | -1,120 | -20,88 | -7,150 | -8,300 | -3,670 | 1,134 | 7,570 | 10,73 |
| Free Cash Flow 1 | -3.946 | -19.713 | -4.396 | 2.290 | 4.433 | 1.295 | 6.380 | 8.475 |
| FCF-marge | -5,15% | -33,9% | -7,06% | 3,44% | 5,7% | 1,61% | 6,64% | 7,94% |
| Kasstroomconversie (ebitda) | - | - | - | - | 407,44% | 30,65% | 68,65% | 72,63% |
| Kasstroomconversie (nettowinst) | - | - | - | - | - | 189,82% | 131,66% | 122,99% |
| Dividend per aandeel 2 | 8,220 | - | - | - | - | - | 0,1733 | 1,444 |
| Datum van publicatie | 29/01/20 | 27/01/21 | 26/01/22 | 25/01/23 | 31/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 14.793 | 13.991 | 16.681 | 15.956 | 19.980 | 17.921 | 19.751 | 18.104 | 22.018 | 16.569 | 18.983 | 21.043 | 23.754 | 22.036 | 23.223 |
| EBITDA 1 | -3.637 | -683 | 1.272 | -2.306 | 149 | 308 | 357 | -341 | 764 | 356 | 812,7 | 1.416 | 1.771 | 2.308 | 2.443 |
| Bedrijfsresultaat (EBIT) 1 | -4.171 | -1.169 | 774 | -2.799 | -353 | -149 | -99 | -808 | 283 | -86 | 326 | 984,2 | 1.395 | 1.898 | 2.057 |
| Operationele Marge | -28,2% | -8,36% | 4,64% | -17,54% | -1,77% | -0,83% | -0,5% | -4,46% | 1,29% | -0,52% | 1,72% | 4,68% | 5,87% | 8,61% | 8,86% |
| Resultaat voor belastingen (EBT) 1 | -4.700 | -1.618 | 377 | -3.132 | -649 | -496 | -400 | -1.100 | -9 | -378 | -143,9 | 679,8 | 810,8 | 1.332 | 1.512 |
| Nettowinst (verlies) 1 | -4.143 | -1.219 | 193 | -3.275 | -634 | -414 | -149 | -1.636 | -23 | -343 | -87,07 | 440,5 | 661,2 | 995 | 1.157 |
| Nettomarge | -28,01% | -8,71% | 1,16% | -20,53% | -3,17% | -2,31% | -0,75% | -9,04% | -0,1% | -2,07% | -0,46% | 2,09% | 2,78% | 4,52% | 4,98% |
| WPA 2 | -7,020 | -2,060 | 0,3200 | -5,490 | -1,060 | -0,6900 | -0,2500 | -2,700 | -0,0400 | -0,5600 | -0,1903 | 0,7627 | 1,228 | 1,300 | 1,618 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 26/01/22 | 27/04/22 | 27/07/22 | 26/10/22 | 25/01/23 | 26/04/23 | 26/07/23 | 25/10/23 | 31/01/24 | 24/04/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 17.817 | 37.993 | 41.858 | 39.781 | 36.342 | 35.601 | 28.575 | 20.978 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 60,19 x | -3,611 x | -55,22 x | -25,37 x | 33,4 x | 8,43 x | 3,075 x | 1,798 x |
| Free Cash Flow 1 | -3.946 | -19.713 | -4.396 | 2.290 | 4.433 | 1.295 | 6.380 | 8.475 |
| ROE (netto-inkomsten/eigen vermogen) | 47,5% | - | - | - | - | 5,65% | - | - |
| ROA (netto-inkomsten/totale activa) | -1,57% | -8,31% | -2,89% | -3,58% | -1,62% | 0,03% | 4,24% | 6,42% |
| Totale activa 1 | 40.636 | 142.881 | 145.343 | 137.811 | 137.059 | 2.630.211 | 114.273 | 107.284 |
| Nettoactief per aandeel 2 | -15,30 | -31,50 | -25,50 | -27,00 | - | -23,00 | -17,60 | -9,250 |
| Cashflow per aandeel 2 | -4,320 | -32,40 | -5,810 | 5,860 | 9,830 | 4,750 | 11,90 | 18,00 |
| Capex 1 | 1.500 | 1.303 | 980 | 1.222 | 1.527 | 1.711 | 1.870 | 2.045 |
| Capex/omzet | 1,96% | 2,24% | 1,57% | 1,83% | 1,96% | 2,12% | 1,94% | 1,92% |
| Datum van publicatie | 29/01/20 | 27/01/21 | 26/01/22 | 25/01/23 | 31/01/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A-
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
29
Laatste slotkoers
185
USD
Gemiddelde koersdoel
221,9
USD
Spread / Gemiddelde doel
+19,99%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -29,05% | 114 mld. | |
| +13,72% | 137 mld. | |
| +2,86% | 112 mld. | |
| +16,85% | 17,99 mld. | |
| +10,88% | 17 mld. | |
| +76,69% | 5,68 mld. | |
| +14,30% | 4,46 mld. | |
| +17,31% | 4,02 mld. | |
| -24,21% | 3,57 mld. | |
| -24,86% | 1,48 mld. |
