Beurs gesloten -
Euronext Paris
17:37:51 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,72
EUR
|
+0,31%
|
|
-2,37%
|
-28,49%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
4.053
|
4.242
|
2.188
|
2.483
|
3.163
|
2.553
|
2.553
|
-
|
Bedrijfswaarde
1 |
10.217
|
10.389
|
13.237
|
10.699
|
9.500
|
8.611
|
9.009
|
9.365
|
K/w-verhouding
|
9,89
x
|
14,6
x
|
-0,31
x
|
-0,65
x
|
3,97
x
|
3,32
x
|
2,81
x
|
2,41
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,15
x
|
0,16
x
|
0,2
x
|
0,17
x
|
0,12
x
|
0,12
x
|
0,08
x
|
0,08
x
|
Bedrijfswaarde/omzet
|
0,39
x
|
0,38
x
|
1,19
x
|
0,75
x
|
0,36
x
|
0,29
x
|
0,29
x
|
0,29
x
|
Bedrijfswaarde/EBITDA
|
2,42
x
|
2,52
x
|
-7,84
x
|
14,4
x
|
2,63
x
|
2,05
x
|
2,05
x
|
1,93
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
19,9
x
|
-2,69
x
|
-17
x
|
5,04
x
|
-20,2
x
|
-86,3
x
|
72
x
|
FCF Yield
|
9,34%
|
5,03%
|
-37,2%
|
-5,9%
|
19,8%
|
-4,95%
|
-1,16%
|
1,39%
|
Price to Book
|
2,19
x
|
1,86
x
|
-0,4
x
|
-0,65
x
|
-0,8
x
|
-1,74
x
|
-2,05
x
|
-20,5
x
|
Aantal aandelen (in duizenden)
|
42.749
|
42.749
|
42.743
|
64.143
|
256.933
|
262.626
|
262.626
|
-
|
Referentieprijs
2 |
94,80
|
99,24
|
51,20
|
38,71
|
12,31
|
9,720
|
9,720
|
9,720
|
Datum van publicatie
|
20/02/19
|
20/02/20
|
18/02/21
|
17/02/22
|
17/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
26.515
|
27.189
|
11.088
|
14.315
|
26.393
|
30.019
|
31.504
|
32.834
|
EBITDA
1 |
4.217
|
4.128
|
-1.689
|
745
|
3.615
|
4.208
|
4.386
|
4.847
|
Bedrijfsresultaat (EBIT)
1 |
1.332
|
1.141
|
-4.548
|
-1.626
|
1.193
|
1.712
|
1.761
|
2.047
|
Operationele Marge
|
5,02%
|
4,2%
|
-41,02%
|
-11,36%
|
4,52%
|
5,7%
|
5,59%
|
6,24%
|
Resultaat voor belastingen (EBT)
1 |
623
|
346
|
-6.928
|
-3.549
|
342
|
1.147
|
1.399
|
1.654
|
Nettowinst (verlies)
1 |
409
|
290
|
-7.078
|
-3.292
|
728
|
934
|
992,5
|
1.195
|
Nettomarge
|
1,54%
|
1,07%
|
-63,83%
|
-23%
|
2,76%
|
3,11%
|
3,15%
|
3,64%
|
WPA
2 |
9,586
|
6,802
|
-165,6
|
-59,50
|
3,100
|
4,100
|
3,456
|
4,026
|
Free Cash Flow
1 |
954
|
523
|
-4.925
|
-631
|
1.884
|
-426
|
-104,4
|
130
|
FCF-marge
|
3,6%
|
1,92%
|
-44,42%
|
-4,41%
|
7,14%
|
-1,42%
|
-0,33%
|
0,4%
|
Kasstroomconversie (ebitda)
|
22,62%
|
12,67%
|
-
|
-
|
52,12%
|
21,56%
|
-
|
2,68%
|
Kasstroomconversie (nettowinst)
|
233,25%
|
180,34%
|
-
|
-
|
258,79%
|
86,05%
|
-
|
10,88%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/19
|
20/02/20
|
18/02/21
|
17/02/22
|
17/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
13.036
|
2.750
|
4.910
|
4.567
|
4.838
|
4.445
|
6.707
|
11.152
|
8.112
|
7.128
|
6.329
|
7.624
|
13.953
|
8.660
|
7.407
|
6.547
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-248
|
-
|
796
|
827
|
221
|
931
|
1.152
|
1.677
|
786
|
286
|
1.328
|
1.614
|
1.993
|
601
|
329
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
97
|
-752
|
-1.931
|
132
|
178
|
-350
|
386
|
36
|
1.024
|
134
|
-306
|
733
|
426
|
1.342
|
-56
|
-411,7
|
-
|
-
|
-
|
Operationele Marge
|
0,74%
|
-27,35%
|
-39,33%
|
2,89%
|
3,68%
|
-7,87%
|
5,76%
|
0,32%
|
12,62%
|
1,88%
|
-4,83%
|
9,61%
|
3,05%
|
15,5%
|
-0,76%
|
-6,29%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-214
|
-
|
-
|
-187
|
-140
|
-546
|
42
|
-503
|
535
|
309
|
-378
|
672
|
295
|
1.095
|
-243
|
-491
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-240
|
-1.489
|
-
|
-191
|
-127
|
-552
|
324
|
-
|
460
|
496
|
-344
|
604
|
260
|
931
|
-256
|
-435,2
|
764,3
|
1.178
|
-530,2
|
Nettomarge
|
-1,84%
|
-54,15%
|
-
|
-4,18%
|
-2,63%
|
-12,42%
|
4,83%
|
-
|
5,67%
|
6,96%
|
-5,44%
|
7,92%
|
1,86%
|
10,75%
|
-3,46%
|
-6,65%
|
-
|
-
|
-
|
WPA
2 |
-
|
-24,00
|
-
|
-2,600
|
-1,000
|
-9,400
|
5,200
|
-
|
4,900
|
2,400
|
-1,400
|
1,900
|
-
|
4,000
|
-0,4000
|
-1,554
|
2,728
|
4,205
|
-1,892
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/07/19
|
30/07/21
|
30/07/21
|
29/10/21
|
17/02/22
|
5/05/22
|
29/07/22
|
29/07/22
|
28/10/22
|
17/02/23
|
5/05/23
|
28/07/23
|
28/07/23
|
27/10/23
|
29/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
6.164
|
6.147
|
11.049
|
8.216
|
6.337
|
5.041
|
6.456
|
6.813
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,462
x
|
1,489
x
|
-6,542
x
|
11,03
x
|
1,753
x
|
1,198
x
|
1,472
x
|
1,405
x
|
Free Cash Flow
1 |
954
|
523
|
-4.925
|
-631
|
1.884
|
-426
|
-104
|
130
|
ROE (netto-inkomsten/eigen vermogen)
|
19,2%
|
19,9%
|
-
|
-
|
-
|
-26,1%
|
186%
|
26,5%
|
ROA (netto-inkomsten/totale activa)
|
1,39%
|
1,34%
|
-23,2%
|
-10,8%
|
2,52%
|
2,8%
|
1,77%
|
2,94%
|
Totale activa
1 |
29.510
|
21.614
|
30.473
|
30.432
|
28.913
|
33.397
|
56.067
|
40.587
|
Nettoactief per aandeel
2 |
43,30
|
53,40
|
-127,0
|
-59,60
|
-15,50
|
-7,810
|
-4,740
|
-0,4700
|
Cashflow per aandeel
2 |
86,80
|
85,50
|
-66,10
|
26,50
|
25,00
|
15,90
|
9,320
|
13,20
|
Capex
1 |
2.758
|
3.372
|
2.099
|
2.202
|
2.092
|
3.551
|
3.258
|
3.491
|
Capex/omzet
|
10,4%
|
12,4%
|
18,93%
|
15,38%
|
7,93%
|
11,83%
|
10,34%
|
10,63%
|
Datum van publicatie
|
20/02/19
|
20/02/20
|
18/02/21
|
17/02/22
|
17/02/23
|
29/02/24
|
-
|
-
|
Laatste slotkoers
9,72
EUR Gemiddelde koersdoel
14,84
EUR Spread / Gemiddelde doel +52,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,49% | 2,73 mld. | | +24,09% | 32,01 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | +28,07% | 17,37 mld. | | -16,19% | 14,84 mld. | | +38,67% | 13,47 mld. | | -14,20% | 12,32 mld. | | +13,74% | 10,8 mld. |
Luchtvaartmaatschappijen - Andere
|