Vertraagde tijd
OTC Markets
18:05:14 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.750
USD
|
+4,49%
|
|
+3,59%
|
-0,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.033
|
41.980
|
64.215
|
39.319
|
28.541
|
28.280
|
-
|
-
|
Bedrijfswaarde
1 |
39.695
|
51.212
|
62.685
|
26.687
|
23.883
|
25.648
|
27.578
|
28.860
|
K/w-verhouding
|
-360
x
|
15,5
x
|
3,81
x
|
1,41
x
|
7,92
x
|
14,7
x
|
-66,8
x
|
21,8
x
|
Dividendrendement
|
1,53%
|
2,45%
|
10,7%
|
27,7%
|
4,12%
|
0,45%
|
0,25%
|
1,83%
|
Marktkapitalisatie/omzet
|
0,72
x
|
1,06
x
|
1,04
x
|
0,48
x
|
0,56
x
|
0,55
x
|
0,58
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
1,02
x
|
1,29
x
|
1,01
x
|
0,33
x
|
0,47
x
|
0,5
x
|
0,57
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
6,95
x
|
6,23
x
|
2,61
x
|
0,72
x
|
2,49
x
|
3,08
x
|
5,31
x
|
4,22
x
|
Bedrijfswaarde/FCF
|
7,87
x
|
7,53
x
|
3,29
x
|
0,88
x
|
3,98
x
|
16,4
x
|
-58,9
x
|
-18
x
|
FCF Yield
|
12,7%
|
13,3%
|
30,4%
|
114%
|
25,1%
|
6,11%
|
-1,7%
|
-5,55%
|
Price to Book
|
1,08
x
|
1,48
x
|
1,5
x
|
0,64
x
|
0,56
x
|
0,55
x
|
0,56
x
|
0,55
x
|
Aantal aandelen (in duizenden)
|
20.098
|
19.408
|
18.715
|
17.649
|
16.007
|
15.768
|
-
|
-
|
Referentieprijs
2 |
1.441
|
2.247
|
3.572
|
2.249
|
1.798
|
1.821
|
1.821
|
1.821
|
Datum van publicatie
|
20/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
38.890
|
39.740
|
61.787
|
81.529
|
51.065
|
51.579
|
48.642
|
51.180
|
EBITDA
1 |
5.712
|
8.226
|
24.036
|
36.813
|
9.591
|
8.331
|
5.194
|
6.845
|
Bedrijfsresultaat (EBIT)
1 |
1.725
|
4.186
|
19.674
|
30.860
|
3.934
|
2.509
|
-301,9
|
325,4
|
Operationele Marge
|
4,44%
|
10,53%
|
31,84%
|
37,85%
|
7,7%
|
4,86%
|
-0,62%
|
0,64%
|
Resultaat voor belastingen (EBT)
1 |
967
|
3.307
|
18.730
|
30.231
|
4.362
|
2.706
|
-1.021
|
956,1
|
Nettowinst (verlies)
1 |
-84
|
2.850
|
17.942
|
29.198
|
3.822
|
2.067
|
-588,6
|
1.312
|
Nettomarge
|
-0,22%
|
7,17%
|
29,04%
|
35,81%
|
7,48%
|
4,01%
|
-1,21%
|
2,56%
|
WPA
2 |
-4,000
|
145,0
|
938,0
|
1.595
|
227,0
|
123,8
|
-27,28
|
83,47
|
Free Cash Flow
1 |
5.045
|
6.804
|
19.046
|
30.313
|
5.997
|
1.566
|
-468
|
-1.602
|
FCF-marge
|
12,97%
|
17,12%
|
30,83%
|
37,18%
|
11,74%
|
3,04%
|
-0,96%
|
-3,13%
|
Kasstroomconversie (ebitda)
|
88,32%
|
82,71%
|
79,24%
|
82,34%
|
62,53%
|
18,8%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
238,74%
|
106,15%
|
103,82%
|
156,91%
|
75,77%
|
-
|
-
|
Dividend per aandeel
2 |
22,00
|
55,00
|
381,0
|
623,0
|
74,00
|
8,179
|
4,589
|
33,38
|
Datum van publicatie
|
20/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
18.506
|
19.292
|
21.650
|
22.767
|
17.820
|
14.207
|
12.988
|
12.129
|
11.741
|
12.355
|
12.993
|
13.658
|
12.242
|
11.166
|
11.508
|
EBITDA
1 |
7.990
|
9.084
|
10.327
|
10.862
|
6.540
|
3.969
|
2.905
|
1.878
|
839
|
1.590
|
2.347
|
2.894
|
1.542
|
677,8
|
759
|
Bedrijfsresultaat (EBIT)
1 |
6.634
|
7.273
|
8.988
|
9.477
|
5.122
|
2.326
|
1.607
|
538
|
-537
|
177
|
632,5
|
1.867
|
88,89
|
-601
|
-707
|
Operationele Marge
|
35,85%
|
37,7%
|
41,52%
|
41,63%
|
28,74%
|
16,37%
|
12,37%
|
4,44%
|
-4,57%
|
1,43%
|
4,87%
|
13,67%
|
0,73%
|
-5,38%
|
-6,14%
|
Resultaat voor belastingen (EBT)
1 |
6.291
|
6.979
|
8.785
|
9.174
|
5.293
|
2.516
|
1.591
|
691
|
-436
|
328
|
1.097
|
1.419
|
-261,2
|
-468,8
|
-445,9
|
Nettowinst (verlies)
1 |
6.094
|
6.776
|
8.593
|
8.879
|
4.950
|
2.284
|
1.453
|
521
|
-436
|
177
|
967,7
|
1.537
|
-239,4
|
-239,1
|
-179,1
|
Nettomarge
|
32,93%
|
35,12%
|
39,69%
|
39%
|
27,78%
|
16,08%
|
11,19%
|
4,3%
|
-3,71%
|
1,43%
|
7,45%
|
11,25%
|
-1,96%
|
-2,14%
|
-1,56%
|
WPA
2 |
323,0
|
363,0
|
464,0
|
487,0
|
277,0
|
131,0
|
85,00
|
31,00
|
-27,00
|
11,00
|
55,86
|
86,18
|
-5,848
|
-20,61
|
-21,86
|
Dividend per aandeel
2 |
384,2
|
-
|
-
|
-
|
623,0
|
-
|
-
|
-
|
74,00
|
-
|
-
|
-
|
12,26
|
-
|
-
|
Datum van publicatie
|
9/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
4/05/23
|
4/08/23
|
3/11/23
|
8/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.662
|
9.232
|
-
|
-
|
-
|
-
|
-
|
580
|
Nettokaspositie
1 |
-
|
-
|
1.530
|
12.632
|
4.658
|
2.632
|
701
|
-
|
Hefboom (schuld/ebitda)
|
2,042
x
|
1,122
x
|
-
|
-
|
-
|
-
|
-
|
0,0848
x
|
Free Cash Flow
1 |
5.045
|
6.804
|
19.046
|
30.313
|
5.997
|
1.566
|
-468
|
-1.602
|
ROE (netto-inkomsten/eigen vermogen)
|
1,67%
|
9,84%
|
48,6%
|
53,8%
|
6,48%
|
4,39%
|
-0,54%
|
2,12%
|
ROA (netto-inkomsten/totale activa)
|
0,9%
|
5,11%
|
28,2%
|
35,2%
|
4,35%
|
4,36%
|
-2,57%
|
-1,67%
|
Totale activa
1 |
-9.298
|
55.762
|
63.708
|
82.976
|
87.890
|
47.366
|
22.947
|
-78.646
|
Nettoactief per aandeel
2 |
1.338
|
1.521
|
2.379
|
3.506
|
3.207
|
3.289
|
3.232
|
3.289
|
Cashflow per aandeel
2 |
288,0
|
399,0
|
1.151
|
1.883
|
572,0
|
462,0
|
399,0
|
455,0
|
Capex
1 |
2.035
|
1.322
|
2.976
|
4.163
|
3.646
|
4.538
|
4.580
|
4.709
|
Capex/omzet
|
5,23%
|
3,33%
|
4,82%
|
5,11%
|
7,14%
|
8,8%
|
9,41%
|
9,2%
|
Datum van publicatie
|
20/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
1.821
USD Gemiddelde koersdoel
1.768
USD Spread / Gemiddelde doel -2,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +77,07% | 34,01 mld. | | +32,89% | 33,8 mld. | | +15,47% | 13,97 mld. | | +14,66% | 11,39 mld. | | +36,12% | 11,35 mld. | | +20,09% | 11,21 mld. | | +1,63% | 10,22 mld. | | +42,69% | 9,6 mld. | | +9,14% | 8,38 mld. |
Zeevracht & Logistiek - Andere
|