Beurs gesloten -
Dubai FM
12:55:03 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,59
AED
|
-0,38%
|
|
-0,38%
|
+13,10%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.227
|
6.413
|
6.003
|
5.154
|
3.353
|
3.792
|
-
|
-
|
Bedrijfswaarde
1 |
6.242
|
7.071
|
6.544
|
6.590
|
3.353
|
5.141
|
5.105
|
5.541
|
K/w-verhouding
|
10,5
x
|
22,5
x
|
27,3
x
|
31,2
x
|
26
x
|
21,1
x
|
17
x
|
13,8
x
|
Dividendrendement
|
4,62%
|
2,97%
|
3,17%
|
3,69%
|
-
|
3,75%
|
4,41%
|
5,34%
|
Marktkapitalisatie/omzet
|
1
x
|
1,16
x
|
0,99
x
|
0,87
x
|
0,59
x
|
0,64
x
|
0,6
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
1,19
x
|
1,28
x
|
1,08
x
|
1,11
x
|
0,59
x
|
0,86
x
|
0,81
x
|
0,83
x
|
Bedrijfswaarde/EBITDA
|
8,19
x
|
9,2
x
|
9,67
x
|
10,7
x
|
5,32
x
|
7,45
x
|
6,68
x
|
6,48
x
|
Bedrijfswaarde/FCF
|
13
x
|
7,3
x
|
34,7
x
|
13,5
x
|
-
|
13,5
x
|
12,2
x
|
11,9
x
|
FCF Yield
|
7,69%
|
13,7%
|
2,88%
|
7,39%
|
-
|
7,39%
|
8,21%
|
8,41%
|
Price to Book
|
2
x
|
2,38
x
|
2,25
x
|
2,05
x
|
-
|
1,49
x
|
1,45
x
|
1,4
x
|
Aantal aandelen (in duizenden)
|
1.464.100
|
1.464.100
|
1.464.100
|
1.464.100
|
1.464.100
|
1.464.100
|
-
|
-
|
Referentieprijs
2 |
3,570
|
4,380
|
4,100
|
3,520
|
2,290
|
2,590
|
2,590
|
2,590
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.246
|
5.510
|
6.069
|
5.926
|
5.694
|
5.954
|
6.277
|
6.651
|
EBITDA
1 |
762,4
|
768,7
|
676,6
|
616
|
629,7
|
690,3
|
764,2
|
855,4
|
Bedrijfsresultaat (EBIT)
1 |
649,8
|
399,5
|
306,7
|
245,3
|
266,7
|
337,7
|
369,2
|
426,6
|
Operationele Marge
|
12,39%
|
7,25%
|
5,05%
|
4,14%
|
4,68%
|
5,67%
|
5,88%
|
6,41%
|
Resultaat voor belastingen (EBT)
1 |
582,7
|
355,4
|
262,2
|
186,7
|
152,4
|
234
|
280,9
|
354,9
|
Nettowinst (verlies)
1 |
497,4
|
285
|
225,4
|
165,4
|
129,3
|
180,6
|
223,3
|
272,5
|
Nettomarge
|
9,48%
|
5,17%
|
3,71%
|
2,79%
|
2,27%
|
3,03%
|
3,56%
|
4,1%
|
WPA
2 |
0,3400
|
0,1950
|
0,1500
|
0,1130
|
0,0880
|
0,1230
|
0,1527
|
0,1879
|
Free Cash Flow
1 |
479,7
|
968,7
|
188,8
|
487,3
|
-
|
380
|
419,2
|
466
|
FCF-marge
|
9,14%
|
17,58%
|
3,11%
|
8,22%
|
-
|
6,38%
|
6,68%
|
7,01%
|
Kasstroomconversie (ebitda)
|
62,91%
|
126,02%
|
27,9%
|
79,11%
|
-
|
55,05%
|
54,86%
|
54,48%
|
Kasstroomconversie (nettowinst)
|
96,44%
|
339,88%
|
83,75%
|
294,66%
|
-
|
210,35%
|
187,77%
|
170,99%
|
Dividend per aandeel
2 |
0,1650
|
0,1300
|
0,1300
|
0,1300
|
-
|
0,0970
|
0,1143
|
0,1383
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.461
|
1.612
|
1.449
|
1.517
|
1.426
|
1.534
|
1.431
|
1.389
|
-
|
1.350
|
1.524
|
1.448
|
1.339
|
1.298
|
1.941
|
EBITDA
|
151,9
|
148,5
|
-
|
-
|
-
|
-
|
153,7
|
143,8
|
-
|
133,9
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
68,02
|
59,72
|
75,01
|
63,57
|
50,91
|
55,85
|
63
|
52,76
|
-
|
44,71
|
106,2
|
12,23
|
-7,425
|
-15,7
|
355,7
|
Operationele Marge
|
4,65%
|
3,71%
|
5,18%
|
4,19%
|
3,57%
|
3,64%
|
4,4%
|
3,8%
|
-
|
3,31%
|
6,97%
|
0,84%
|
-0,55%
|
-1,21%
|
18,33%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
35,46
|
24
|
-
|
15,35
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
46,08
|
-
|
-
|
-
|
-
|
23,91
|
18,96
|
42,87
|
9,642
|
76,79
|
36
|
-
|
-
|
-
|
Nettomarge
|
-
|
2,86%
|
-
|
-
|
-
|
-
|
1,67%
|
1,37%
|
-
|
0,71%
|
5,04%
|
2,49%
|
-
|
-
|
-
|
WPA
2 |
0,0460
|
0,0280
|
0,0330
|
0,0300
|
0,0270
|
0,0230
|
0,0164
|
0,0130
|
-
|
0,007000
|
0,0520
|
-0,0100
|
-0,0200
|
-0,0200
|
0,1800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
7/11/21
|
10/02/22
|
12/05/22
|
11/08/22
|
10/11/22
|
9/02/23
|
11/05/23
|
9/08/23
|
9/08/23
|
8/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.015
|
658
|
541
|
1.436
|
-
|
1.349
|
1.313
|
1.749
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,331
x
|
0,8563
x
|
0,8001
x
|
2,332
x
|
-
|
1,955
x
|
1,718
x
|
2,044
x
|
Free Cash Flow
1 |
480
|
969
|
189
|
487
|
-
|
380
|
419
|
466
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
10,7%
|
8,42%
|
6,39%
|
-
|
7,06%
|
8,47%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
9,52%
|
4,81%
|
3,92%
|
2,88%
|
-
|
2,97%
|
3,33%
|
4,13%
|
Totale activa
1 |
5.224
|
5.929
|
5.753
|
5.746
|
-
|
6.089
|
6.715
|
6.594
|
Nettoactief per aandeel
2 |
1,790
|
1,840
|
1,820
|
1,710
|
-
|
1,740
|
1,780
|
1,850
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
160
|
138
|
129
|
79,1
|
-
|
161
|
174
|
179
|
Capex/omzet
|
3,04%
|
2,51%
|
2,12%
|
1,34%
|
-
|
2,7%
|
2,77%
|
2,69%
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2,59
AED Gemiddelde koersdoel
3,012
AED Spread / Gemiddelde doel +16,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,10% | 1,03 mld. | | -12,95% | 30,83 mld. | | -1,52% | 6,34 mld. | | -3,92% | 5,01 mld. | | +1,36% | 4,54 mld. | | +4,62% | 4,06 mld. | | +4,00% | 3,58 mld. | | +63,11% | 2,48 mld. | | +0,33% | 2,29 mld. | | +1,69% | 2,31 mld. |
Geïntegreerde logistieke dienstverleners
|