Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,96
USD
|
-1,32%
|
|
-2,33%
|
+12,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.345
|
6.431
|
6.529
|
5.446
|
5.003
|
5.526
|
-
|
-
|
Bedrijfswaarde
1 |
8.323
|
6.580
|
7.499
|
6.904
|
7.030
|
7.617
|
7.579
|
7.046
|
K/w-verhouding
|
10,9
x
|
-4,91
x
|
13,8
x
|
95,4
x
|
21,3
x
|
10
x
|
7,32
x
|
5,94
x
|
Dividendrendement
|
2,07%
|
0,72%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,95
x
|
1,8
x
|
1,06
x
|
0,56
x
|
0,48
x
|
0,51
x
|
0,48
x
|
0,45
x
|
Bedrijfswaarde/omzet
|
0,95
x
|
1,85
x
|
1,21
x
|
0,72
x
|
0,67
x
|
0,7
x
|
0,66
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
4,49
x
|
-6,8
x
|
20,8
x
|
4,82
x
|
4,65
x
|
4,93
x
|
4,13
x
|
3,39
x
|
Bedrijfswaarde/FCF
|
8,32
x
|
-15
x
|
10,2
x
|
-27,3
x
|
-15,8
x
|
-29,9
x
|
37
x
|
-
|
FCF Yield
|
12%
|
-6,69%
|
9,84%
|
-3,66%
|
-6,32%
|
-3,35%
|
2,7%
|
-
|
Price to Book
|
1,93
x
|
2,15
x
|
1,73
x
|
1,44
x
|
1,2
x
|
1,22
x
|
1,01
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
123.173
|
123.664
|
125.311
|
126.838
|
128.053
|
125.706
|
-
|
-
|
Referentieprijs
2 |
67,75
|
52,00
|
52,10
|
42,94
|
39,07
|
43,96
|
43,96
|
43,96
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.781
|
3.566
|
6.176
|
9.646
|
10.426
|
10.913
|
11.567
|
12.322
|
EBITDA
1 |
1.855
|
-967
|
361
|
1.432
|
1.512
|
1.546
|
1.837
|
2.078
|
Bedrijfsresultaat (EBIT)
1 |
1.101
|
-1.686
|
-287
|
726
|
853
|
825,4
|
1.112
|
1.326
|
Operationele Marge
|
12,54%
|
-47,28%
|
-4,65%
|
7,53%
|
8,18%
|
7,56%
|
9,61%
|
10,76%
|
Resultaat voor belastingen (EBT)
1 |
1.016
|
-1.818
|
629
|
79
|
323
|
772,9
|
1.043
|
1.256
|
Nettowinst (verlies)
1 |
769
|
-1.307
|
478
|
58
|
235
|
551,5
|
752,5
|
942
|
Nettomarge
|
8,76%
|
-36,65%
|
7,74%
|
0,6%
|
2,25%
|
5,05%
|
6,51%
|
7,64%
|
WPA
2 |
6,190
|
-10,59
|
3,770
|
0,4500
|
1,830
|
4,385
|
6,005
|
7,400
|
Free Cash Flow
1 |
1.000
|
-440
|
738
|
-253
|
-444
|
-255
|
205
|
-
|
FCF-marge
|
11,39%
|
-12,34%
|
11,95%
|
-2,62%
|
-4,26%
|
-2,34%
|
1,77%
|
-
|
Kasstroomconversie (ebitda)
|
53,91%
|
-
|
204,43%
|
-
|
-
|
-
|
11,16%
|
-
|
Kasstroomconversie (nettowinst)
|
130,04%
|
-
|
154,39%
|
-
|
-
|
-
|
27,24%
|
-
|
Dividend per aandeel
2 |
1,400
|
0,3750
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.953
|
1.899
|
1.681
|
2.658
|
2.828
|
2.479
|
2.196
|
2.838
|
2.839
|
2.553
|
2.232
|
2.976
|
2.982
|
2.696
|
2.444
|
EBITDA
1 |
412
|
222
|
-59
|
550
|
618
|
323
|
61
|
691
|
501
|
253
|
21,66
|
594,3
|
536,3
|
382
|
-
|
Bedrijfsresultaat (EBIT)
1 |
249
|
56
|
-234
|
373
|
438
|
149
|
-102
|
524
|
340
|
85
|
-145
|
405,9
|
366,4
|
183,1
|
35,71
|
Operationele Marge
|
12,75%
|
2,95%
|
-13,92%
|
14,03%
|
15,49%
|
6,01%
|
-4,64%
|
18,46%
|
11,98%
|
3,33%
|
-6,5%
|
13,64%
|
12,29%
|
6,79%
|
1,46%
|
Resultaat voor belastingen (EBT)
1 |
245
|
29
|
-206
|
185
|
65
|
35
|
-199
|
325
|
193
|
4
|
-178
|
387
|
341
|
131
|
-
|
Nettowinst (verlies)
1 |
194
|
18
|
-143
|
139
|
40
|
22
|
-142
|
240
|
139
|
-2
|
-132
|
277
|
285,5
|
122,5
|
-
|
Nettomarge
|
9,93%
|
0,95%
|
-8,51%
|
5,23%
|
1,41%
|
0,89%
|
-6,47%
|
8,46%
|
4,9%
|
-0,08%
|
-5,91%
|
9,31%
|
9,57%
|
4,54%
|
-
|
WPA
2 |
1,530
|
0,1400
|
-1,140
|
1,090
|
0,3100
|
0,1700
|
-1,110
|
1,860
|
1,080
|
-0,0200
|
-1,050
|
2,200
|
2,275
|
0,9750
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/10/21
|
27/01/22
|
21/04/22
|
21/07/22
|
20/10/22
|
26/01/23
|
20/04/23
|
25/07/23
|
19/10/23
|
25/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
149
|
970
|
1.458
|
2.027
|
2.091
|
2.053
|
1.520
|
Nettokaspositie
1 |
22
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-0,1541
x
|
2,687
x
|
1,018
x
|
1,341
x
|
1,353
x
|
1,117
x
|
0,7315
x
|
Free Cash Flow
1 |
1.000
|
-440
|
738
|
-253
|
-444
|
-255
|
205
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
-34,2%
|
-7,54%
|
14,6%
|
14,7%
|
13,4%
|
15,4%
|
15,5%
|
ROA (netto-inkomsten/totale activa)
|
6,43%
|
-9,29%
|
-1,83%
|
3,94%
|
4,05%
|
3,64%
|
4,65%
|
5,38%
|
Totale activa
1 |
11.953
|
14.068
|
-26.137
|
1.472
|
5.804
|
15.150
|
16.169
|
17.507
|
Nettoactief per aandeel
2 |
35,10
|
24,20
|
30,20
|
29,90
|
32,60
|
36,10
|
43,40
|
50,40
|
Cashflow per aandeel
2 |
13,70
|
-1,900
|
8,120
|
11,10
|
8,160
|
8,620
|
11,80
|
11,60
|
Capex
1 |
696
|
206
|
292
|
1.671
|
1.494
|
1.350
|
1.458
|
1.272
|
Capex/omzet
|
7,93%
|
5,78%
|
4,73%
|
17,32%
|
14,33%
|
12,37%
|
12,6%
|
10,32%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
43,96
USD Gemiddelde koersdoel
55,6
USD Spread / Gemiddelde doel +26,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,52% | 5,53 mld. | | +24,09% | 32,21 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
|