Geschatte realtime
Tradegate
10:32:14 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
172,3
EUR
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.575
|
21.330
|
20.820
|
17.595
|
24.615
|
25.905
|
-
|
-
|
Bedrijfswaarde
1 |
32.375
|
28.494
|
28.266
|
23.838
|
24.615
|
31.431
|
30.897
|
30.406
|
K/w-verhouding
|
17,7
x
|
-167
x
|
-347
x
|
19,5
x
|
-
|
14,3
x
|
13,8
x
|
13
x
|
Dividendrendement
|
4,45%
|
-
|
-
|
4,05%
|
-
|
5,46%
|
5,69%
|
5,93%
|
Marktkapitalisatie/omzet
|
5,68
x
|
9,78
x
|
8,7
x
|
4,15
x
|
4,79
x
|
4,56
x
|
4,43
x
|
4,24
x
|
Bedrijfswaarde/omzet
|
7,19
x
|
13,1
x
|
11,8
x
|
5,63
x
|
4,79
x
|
5,53
x
|
5,29
x
|
4,98
x
|
Bedrijfswaarde/EBITDA
|
11,7
x
|
34,4
x
|
37,3
x
|
11,6
x
|
8,14
x
|
9,42
x
|
8,97
x
|
8,43
x
|
Bedrijfswaarde/FCF
|
29,9
x
|
-88,1
x
|
-72,1
x
|
17,9
x
|
-
|
16,5
x
|
15,7
x
|
14,8
x
|
FCF Yield
|
3,34%
|
-1,14%
|
-1,39%
|
5,57%
|
-
|
6,05%
|
6,37%
|
6,74%
|
Price to Book
|
3,99
x
|
3,49
x
|
3,41
x
|
2,62
x
|
-
|
3,17
x
|
3,02
x
|
2,81
x
|
Aantal aandelen (in duizenden)
|
150.000
|
150.000
|
150.000
|
150.000
|
150.000
|
150.000
|
-
|
-
|
Referentieprijs
2 |
170,5
|
142,2
|
138,8
|
117,3
|
164,1
|
172,7
|
172,7
|
172,7
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.503
|
2.181
|
2.393
|
4.237
|
5.142
|
5.685
|
5.844
|
6.102
|
EBITDA
1 |
2.776
|
828,5
|
757,4
|
2.053
|
3.023
|
3.335
|
3.444
|
3.607
|
Bedrijfsresultaat (EBIT)
1 |
1.977
|
-92,29
|
-151,8
|
1.284
|
2.201
|
2.494
|
2.632
|
2.753
|
Operationele Marge
|
43,91%
|
-4,23%
|
-6,34%
|
30,29%
|
42,81%
|
43,87%
|
45,03%
|
45,11%
|
Resultaat voor belastingen (EBT)
1 |
1.883
|
-212,6
|
-168,5
|
1.170
|
2.166
|
2.409
|
2.565
|
2.695
|
Nettowinst (verlies)
1 |
1.442
|
-126,8
|
-60,04
|
901,5
|
1.631
|
1.790
|
1.893
|
1.992
|
Nettomarge
|
32,02%
|
-5,81%
|
-2,51%
|
21,27%
|
31,72%
|
31,49%
|
32,39%
|
32,65%
|
WPA
2 |
9,610
|
-0,8500
|
-0,4000
|
6,010
|
-
|
12,07
|
12,51
|
13,28
|
Free Cash Flow
1 |
1.082
|
-323,5
|
-392,2
|
1.328
|
-
|
1.903
|
1.969
|
2.050
|
FCF-marge
|
24,03%
|
-14,84%
|
-16,39%
|
31,34%
|
-
|
33,47%
|
33,69%
|
33,59%
|
Kasstroomconversie (ebitda)
|
38,98%
|
-
|
-
|
64,7%
|
-
|
57,06%
|
57,17%
|
56,84%
|
Kasstroomconversie (nettowinst)
|
75,03%
|
-
|
-
|
147,33%
|
-
|
106,29%
|
104,01%
|
102,9%
|
Dividend per aandeel
2 |
7,580
|
-
|
-
|
4,750
|
-
|
9,432
|
9,818
|
10,25
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.112
|
862,9
|
632,4
|
683,9
|
1.037
|
1.721
|
1.194
|
1.322
|
1.027
|
1.306
|
2.333
|
1.446
|
1.363
|
-
|
1.233
|
1.513
|
1.640
|
1.353
|
1.244
|
1.572
|
EBITDA
1 |
211,4
|
-58,2
|
222,8
|
72,61
|
558,7
|
631,3
|
670,2
|
-
|
368,6
|
801,7
|
1.170
|
943,3
|
909
|
-
|
581,1
|
966,9
|
1.102
|
784,8
|
578,2
|
1.011
|
Bedrijfsresultaat (EBIT)
1 |
-192,1
|
-454,3
|
3,584
|
-123,2
|
360,8
|
237,6
|
470,5
|
575,6
|
169,9
|
599,3
|
769,2
|
740,5
|
691,7
|
-
|
369,6
|
767,4
|
890,3
|
570,3
|
366,4
|
802,7
|
Operationele Marge
|
-17,27%
|
-52,65%
|
0,57%
|
-18,01%
|
34,8%
|
13,81%
|
39,39%
|
43,53%
|
16,55%
|
45,87%
|
32,97%
|
51,21%
|
50,76%
|
-
|
29,98%
|
50,71%
|
54,29%
|
42,15%
|
29,45%
|
51,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-488,3
|
34,23
|
-136,8
|
344,7
|
207,9
|
434,6
|
527,1
|
177,4
|
619,3
|
-
|
712,9
|
656,2
|
-
|
346,7
|
719,3
|
859,2
|
532,5
|
340,2
|
778,1
|
Nettowinst (verlies)
1 |
-170,7
|
-346,4
|
63,6
|
-96,38
|
260,2
|
163,8
|
335,4
|
402,3
|
133,6
|
474,1
|
607,7
|
531,4
|
491,7
|
1.023
|
261
|
553,6
|
645
|
405,1
|
253,1
|
581,5
|
Nettomarge
|
-15,35%
|
-40,14%
|
10,06%
|
-14,09%
|
25,09%
|
9,52%
|
28,08%
|
30,43%
|
13,01%
|
36,29%
|
26,05%
|
36,75%
|
36,08%
|
-
|
21,17%
|
36,58%
|
39,33%
|
29,94%
|
20,34%
|
37%
|
WPA
2 |
-
|
-
|
0,4200
|
-
|
-
|
-
|
2,240
|
2,680
|
0,8900
|
3,160
|
-
|
3,540
|
-
|
-
|
-
|
3,690
|
4,287
|
2,691
|
1,687
|
3,877
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,750
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,763
|
-
|
-
|
Datum van publicatie
|
28/07/20
|
28/07/21
|
23/02/22
|
27/04/22
|
27/07/22
|
27/07/22
|
26/10/22
|
27/02/23
|
26/04/23
|
26/07/23
|
26/07/23
|
3/11/23
|
28/02/24
|
28/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.800
|
7.164
|
7.446
|
6.243
|
-
|
5.526
|
4.992
|
4.501
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,45
x
|
8,647
x
|
9,831
x
|
3,041
x
|
-
|
1,657
x
|
1,449
x
|
1,248
x
|
Free Cash Flow
1 |
1.082
|
-324
|
-392
|
1.328
|
-
|
1.903
|
1.969
|
2.050
|
ROE (netto-inkomsten/eigen vermogen)
|
23,2%
|
-2,02%
|
-0,98%
|
14,6%
|
-
|
22,8%
|
22,2%
|
22,3%
|
ROA (netto-inkomsten/totale activa)
|
9,68%
|
-0,83%
|
-0,38%
|
5,68%
|
-
|
10,4%
|
11,3%
|
11,7%
|
Totale activa
1 |
14.895
|
15.277
|
15.994
|
15.862
|
-
|
17.242
|
16.819
|
16.971
|
Nettoactief per aandeel
2 |
42,70
|
40,80
|
40,70
|
44,80
|
-
|
54,40
|
57,20
|
61,50
|
Cashflow per aandeel
2 |
14,10
|
0,9700
|
1,870
|
12,40
|
-
|
16,90
|
16,80
|
19,10
|
Capex
1 |
1.032
|
470
|
673
|
535
|
-
|
788
|
770
|
831
|
Capex/omzet
|
22,93%
|
21,54%
|
28,11%
|
12,62%
|
-
|
13,86%
|
13,18%
|
13,62%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
172,7
EUR Gemiddelde koersdoel
188,6
EUR Spread / Gemiddelde doel +9,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,83% | 12,94 mld. | | +4,27% | 12,91 mld. | | +16,00% | 10,17 mld. | | +5,47% | 9,28 mld. | | -10,68% | 7 mld. | | +7,06% | 6,38 mld. | | +2,92% | 6,2 mld. | | +38,59% | 3,59 mld. | | +52,97% | 2,77 mld. |
Luchthavendiensten - Andere
|