|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 216,15 EUR | +0,49% |
|
+3,92% | +8,95% |
| 12/01 | AIRBUS : Jefferies geeft koopadvies | ZD |
| 12/01 | AIRBUS : RBC geeft koopadvies | ZD |
Voorlopige winst- en verliesrekening: Airbus SE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 49.912 | 52.149 | 58.763 | 65.446 | 69.230 | 73.845 | 83.514 | 93.420 |
| Variatie | - | 4,48% | 12,68% | 11,37% | 5,78% | 6,67% | 13,09% | 11,86% |
| EBITDA 1 | 4.537 | 7.190 | 8.343 | 8.080 | 8.207 | 9.855 | 11.384 | 13.227 |
| Variatie | - | 58,47% | 16,04% | -3,15% | 1,57% | 20,08% | 15,52% | 16,19% |
| Bedrijfsresultaat (EBIT) 1 | 1.706 | 4.865 | 5.627 | 5.838 | 5.354 | 7.023 | 8.467 | 10.131 |
| Variatie | - | 185,17% | 15,66% | 3,75% | -8,29% | 31,17% | 20,56% | 19,66% |
| Betaalde rente 1 | -620 | -315 | -250 | 166 | 121 | -132 | -641 | -645 |
| Resultaat voor belastingen (EBT) 1 | -1.130 | 5.027 | 5.075 | 4.769 | 5.425 | 7.020 | 8.214 | 9.815 |
| Variatie | - | 544,87% | 0,95% | -6,03% | 13,76% | 29,4% | 17,01% | 19,49% |
| Nettowinst (verlies) 1 | -1.133 | 4.213 | 4.247 | 3.789 | 4.232 | 5.034 | 6.304 | 7.486 |
| Variatie | - | 471,84% | 0,81% | -10,78% | 11,69% | 18,95% | 25,22% | 18,76% |
| Datum van publicatie | 18/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: Airbus SE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | -4.312 | -7.643 | -5.477 | -4.974 | 11.753 | -12.679 | -16.026 | -20.392 |
| Variatie | - | -77,25% | 28,34% | 9,18% | 336,29% | -207,88% | -26,4% | -27,24% |
| Datum van publicatie | 18/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: Airbus SE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 1.759 | 1.928 | 2.464 | 3.051 | 3.669 | 3.770 | 3.950 | 4.139 |
| Variatie | - | 9,61% | 27,8% | 23,82% | 20,26% | 2,75% | 4,77% | 4,8% |
| Vrije kasstroom (FCF) 1 | -7.179 | 3.515 | 3.824 | 4.386 | 4.463 | 4.271 | 5.671 | 7.109 |
| Variatie | - | 148,96% | 8,79% | 14,7% | 1,76% | -4,29% | 32,76% | 25,37% |
| Datum van publicatie | 18/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Airbus SE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 9,09% | 13,79% | 14,2% | 12,35% | 11,85% | 13,35% | 13,63% | 14,16% |
| EBIT-marge (%) | 3,42% | 9,33% | 9,58% | 8,92% | 7,73% | 9,51% | 10,14% | 10,84% |
| EBT-marge (%) | -2,26% | 9,64% | 8,64% | 7,29% | 7,84% | 9,51% | 9,84% | 10,51% |
| Nettomarge (%) | -2,27% | 8,08% | 7,23% | 5,79% | 6,11% | 6,82% | 7,55% | 8,01% |
| FCF-marge (%) | -14,38% | 6,74% | 6,51% | 6,7% | 6,45% | 5,78% | 6,79% | 7,61% |
| Vrije kasstroom/nettoresultaat (%) | 633,63% | 83,43% | 90,04% | 115,76% | 105,46% | 84,85% | 89,95% | 94,96% |
Winstgevendheid | ||||||||
| ROA | 0,95% | 3,13% | 3,64% | 3,76% | 3,22% | 3,82% | 4,69% | 5,21% |
| ROE | 17,15% | 42,7% | 37,89% | 28,83% | 21,4% | 23,99% | 24,96% | 25,41% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | - | - | - | - | 1,43x | - | - | - |
| Schuld/vrije kasstroom | - | - | - | - | 2,63x | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 3,52% | 3,7% | 4,19% | 4,66% | 5,3% | 5,11% | 4,73% | 4,43% |
| CAPEX / EBITDA (%) | 38,77% | 26,82% | 29,53% | 37,76% | 44,71% | 38,25% | 34,69% | 31,29% |
| CAPEX / FCF (%) | -24,5% | 54,85% | 64,44% | 69,56% | 82,21% | 88,26% | 69,65% | 58,22% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | -6,921 | 5,903 | 7,982 | 7,931 | 9,358 | 9,111 | 10,9 | 12,4 |
| Variatie | - | 185,29% | 35,23% | -0,65% | 18% | -2,64% | 19,68% | 13,73% |
| Dividend per aandeel 1 | - | 1,5 | 1,8 | 1,8 | 2 | 2,652 | 3,168 | 3,884 |
| Variatie | - | - | 20% | 0% | 11,11% | 32,61% | 19,45% | 22,6% |
| Nettoactief per aandeel 1 | 8,224 | 12,05 | 16,44 | 22,47 | 24,88 | 28,5 | 33,81 | 40,06 |
| Variatie | - | 46,52% | 36,47% | 36,66% | 10,72% | 14,53% | 18,65% | 18,49% |
| WPA 1 | -1,45 | 5,36 | 5,4 | 4,8 | 5,36 | 6,254 | 7,961 | 9,52 |
| Variatie | - | 469,66% | 0,75% | -11,11% | 11,67% | 16,68% | 27,29% | 19,58% |
| Aantal aandelen (in duizend) | 783.254 | 785.848 | 787.488 | 789.177 | 789.377 | 789.380 | 789.380 | 789.380 |
| Datum van publicatie | 18/02/21 | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | - | - | - |
1EUR
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 34,6x | 27,2x |
| PBR-ratio | 7,59x | 6,39x |
| EV/omzet | 2,14x | 1,85x |
| Dividendrendement | 1,23% | 1,47% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
BBB
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
20
Laatste slotkoers
216,15EUR
Gemiddelde koersdoel
225,00EUR
Spread / Gemiddelde doel
+4,09%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
