Geschatte realtime
Tradegate
18:05:03 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,64
EUR
|
+1,75%
|
|
+2,47%
|
+25,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.092
|
5.816
|
15.677
|
14.058
|
15.616
|
17.389
|
-
|
-
|
Bedrijfswaarde
1 |
36.457
|
33.309
|
64.153
|
14.058
|
60.473
|
61.910
|
59.837
|
59.773
|
K/w-verhouding
|
7,29
x
|
-19,5
x
|
9,75
x
|
-19,3
x
|
5,39
x
|
12,8
x
|
11,3
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,64
x
|
1,29
x
|
3
x
|
2
x
|
2,06
x
|
2,24
x
|
2,19
x
|
2,15
x
|
Bedrijfswaarde/omzet
|
7,38
x
|
7,41
x
|
12,3
x
|
2
x
|
7,98
x
|
7,99
x
|
7,52
x
|
7,38
x
|
Bedrijfswaarde/EBITDA
|
8,46
x
|
8,18
x
|
15,6
x
|
2,44
x
|
9,51
x
|
9,3
x
|
8,71
x
|
8,77
x
|
Bedrijfswaarde/FCF
|
-144
x
|
24,6
x
|
32,2
x
|
-
|
101
x
|
156
x
|
19,9
x
|
-
|
FCF Yield
|
-0,7%
|
4,06%
|
3,1%
|
-
|
0,99%
|
0,64%
|
5,02%
|
-
|
Price to Book
|
0,87
x
|
0,67
x
|
0,95
x
|
-
|
0,89
x
|
0,99
x
|
0,87
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
131.644
|
127.593
|
239.636
|
241.042
|
210.120
|
193.839
|
-
|
-
|
Referentieprijs
2 |
61,47
|
45,58
|
65,42
|
58,32
|
74,32
|
89,71
|
89,71
|
89,71
|
Datum van publicatie
|
13/02/20
|
2/03/21
|
30/03/22
|
2/03/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.937
|
4.494
|
5.224
|
7.014
|
7.580
|
7.753
|
7.954
|
8.101
|
EBITDA
1 |
4.312
|
4.071
|
4.116
|
5.757
|
6.360
|
6.654
|
6.867
|
6.814
|
Bedrijfsresultaat (EBIT)
1 |
2.636
|
2.426
|
2.378
|
3.367
|
3.879
|
3.966
|
4.184
|
4.187
|
Operationele Marge
|
53,38%
|
53,99%
|
45,53%
|
48,01%
|
51,17%
|
51,16%
|
52,6%
|
51,69%
|
Resultaat voor belastingen (EBT)
1 |
1.341
|
-314,6
|
1.148
|
-1.002
|
3.272
|
1.779
|
1.887
|
1.972
|
Nettowinst (verlies)
1 |
1.146
|
-298,6
|
1.001
|
-726
|
3.136
|
1.514
|
1.605
|
1.773
|
Nettomarge
|
23,2%
|
-6,64%
|
19,15%
|
-10,35%
|
41,37%
|
19,53%
|
20,18%
|
21,89%
|
WPA
2 |
8,430
|
-2,340
|
6,710
|
-3,020
|
13,78
|
6,984
|
7,957
|
-
|
Free Cash Flow
1 |
-253,4
|
1.352
|
1.990
|
-
|
598,8
|
397
|
3.006
|
-
|
FCF-marge
|
-5,13%
|
30,08%
|
38,1%
|
-
|
7,9%
|
5,12%
|
37,79%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
33,2%
|
48,35%
|
-
|
9,41%
|
5,97%
|
43,77%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
198,94%
|
-
|
19,09%
|
26,22%
|
187,22%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
2/03/21
|
30/03/22
|
2/03/23
|
23/02/24
|
-
|
-
|
-
|
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 |
1.442
|
1.790
|
1.671
|
1.724
|
1.829
|
1.866
|
1.924
|
1.892
|
1.899
|
2.018
|
1.915
|
1.936
|
1.957
|
1.940
|
1.900
|
EBITDA
1 |
1.018
|
-1.265
|
1.363
|
1.454
|
1.473
|
1.529
|
1.575
|
1.614
|
1.642
|
1.750
|
1.637
|
1.647
|
1.662
|
1.611
|
1.597
|
Bedrijfsresultaat (EBIT)
1 |
461,7
|
-1.899
|
782,6
|
872,8
|
879,2
|
918,6
|
959,8
|
990,8
|
1.010
|
1.117
|
956,3
|
970,4
|
1.002
|
-
|
-
|
Operationele Marge
|
32,01%
|
-106,12%
|
46,84%
|
50,63%
|
48,08%
|
49,24%
|
49,88%
|
52,38%
|
53,2%
|
55,33%
|
49,94%
|
50,13%
|
51,22%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
92,16
|
-2.280
|
357,5
|
461,1
|
459,3
|
468,3
|
538,2
|
1.179
|
1.087
|
658,8
|
448
|
456
|
441
|
481
|
482
|
Nettowinst (verlies)
1 |
88,81
|
-2.001
|
339,8
|
440
|
495
|
432
|
492,9
|
1.105
|
1.106
|
604,2
|
366,2
|
409,7
|
416,8
|
440
|
440
|
Nettomarge
|
6,16%
|
-111,78%
|
20,34%
|
25,52%
|
27,07%
|
23,15%
|
25,61%
|
58,43%
|
58,24%
|
29,94%
|
19,12%
|
21,17%
|
21,3%
|
22,68%
|
23,16%
|
WPA
2 |
0,4400
|
-8,350
|
1,400
|
1,820
|
2,040
|
1,790
|
2,120
|
4,860
|
5,370
|
3,020
|
1,660
|
2,025
|
2,175
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/03/22
|
17/05/22
|
11/08/22
|
3/11/22
|
2/03/23
|
2/05/23
|
31/07/23
|
27/10/23
|
23/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
28.365
|
27.493
|
48.476
|
-
|
44.857
|
44.520
|
42.447
|
42.384
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,578
x
|
6,753
x
|
11,78
x
|
-
|
7,053
x
|
6,691
x
|
6,181
x
|
6,22
x
|
Free Cash Flow
1 |
-253
|
1.352
|
1.990
|
-
|
599
|
397
|
3.006
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
-3,28%
|
10,2%
|
-
|
15%
|
11,3%
|
11,6%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
2,64%
|
-0,7%
|
2,22%
|
-
|
4,45%
|
2,53%
|
2,83%
|
3%
|
Totale activa
1 |
43.480
|
42.897
|
45.084
|
-
|
70.501
|
59.735
|
56.681
|
59.100
|
Nettoactief per aandeel
2 |
70,80
|
68,00
|
69,20
|
-
|
83,80
|
90,30
|
103,0
|
112,0
|
Cashflow per aandeel
2 |
22,90
|
16,70
|
24,80
|
-
|
23,10
|
25,30
|
24,40
|
-
|
Capex
1 |
4.728
|
779
|
1.703
|
-
|
4.663
|
5.573
|
4.127
|
-
|
Capex/omzet
|
95,77%
|
17,33%
|
32,61%
|
-
|
61,51%
|
71,88%
|
51,89%
|
-
|
Datum van publicatie
|
13/02/20
|
2/03/21
|
30/03/22
|
2/03/23
|
23/02/24
|
-
|
-
|
-
|
Laatste slotkoers
89,71
USD Gemiddelde koersdoel
99,33
USD Spread / Gemiddelde doel +10,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,03% | 46,39 mld. | | +9,15% | 32,45 mld. | | -11,16% | 7,47 mld. | | +17,64% | 5,44 mld. | | +4,49% | 4,49 mld. | | -2,25% | 3,71 mld. | | -9,49% | 2,65 mld. | | +20,09% | 2,22 mld. | | -6,94% | 1,78 mld. |
Verhuur van commercieel materiaal
|