Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,33
USD
|
-1,25%
|
|
-1,40%
|
-34,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.900
|
13.435
|
8.425
|
3.831
|
5.566
|
3.834
|
-
|
-
|
Bedrijfswaarde
1 |
34.065
|
17.796
|
30.259
|
27.803
|
5.566
|
26.028
|
23.863
|
23.912
|
K/w-verhouding
|
-8,31
x
|
-1,32
x
|
-2,07
x
|
-3,34
x
|
-7,93
x
|
4,91
x
|
2,23
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,44%
|
1,41%
|
-
|
Marktkapitalisatie/omzet
|
1,74
x
|
1,17
x
|
0,84
x
|
0,24
x
|
0,3
x
|
0,18
x
|
0,17
x
|
0,16
x
|
Bedrijfswaarde/omzet
|
2,98
x
|
1,56
x
|
3,03
x
|
1,74
x
|
0,3
x
|
1,23
x
|
1,04
x
|
0,97
x
|
Bedrijfswaarde/EBITDA
|
9,4
x
|
67,2
x
|
19
x
|
8,61
x
|
1,07
x
|
4,03
x
|
3,38
x
|
3
x
|
Bedrijfswaarde/FCF
|
29,2
x
|
28,1
x
|
-32,4
x
|
28,2
x
|
2,11
x
|
8,67
x
|
6,33
x
|
-
|
FCF Yield
|
3,42%
|
3,56%
|
-3,09%
|
3,55%
|
47,4%
|
11,5%
|
15,8%
|
-
|
Price to Book
|
-5,65
x
|
-0,95
x
|
-0,46
x
|
-0,19
x
|
-0,26
x
|
-0,16
x
|
-0,21
x
|
-0,22
x
|
Aantal aandelen (in duizenden)
|
341.456
|
341.846
|
345.836
|
347.914
|
347.634
|
347.634
|
-
|
-
|
Referentieprijs
2 |
58,28
|
39,30
|
24,36
|
11,01
|
16,01
|
11,03
|
11,03
|
11,03
|
Datum van publicatie
|
12/03/20
|
4/03/21
|
24/02/22
|
6/03/23
|
28/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.442
|
11.442
|
9.976
|
15.948
|
18.695
|
21.213
|
23.045
|
24.636
|
EBITDA
1 |
3.623
|
264,8
|
1.591
|
3.230
|
5.214
|
6.452
|
7.055
|
7.963
|
Bedrijfsresultaat (EBIT)
1 |
2.031
|
-1.462
|
47
|
1.136
|
2.900
|
3.921
|
4.571
|
5.115
|
Operationele Marge
|
17,75%
|
-12,77%
|
0,47%
|
7,12%
|
15,51%
|
18,49%
|
19,84%
|
20,76%
|
Resultaat voor belastingen (EBT)
1 |
-2.536
|
-10.422
|
-4.768
|
-1.380
|
-660,8
|
923,4
|
1.885
|
367,1
|
Nettowinst (verlies)
1 |
-2.403
|
-10.180
|
-4.768
|
-1.380
|
-700,3
|
781,4
|
1.873
|
-
|
Nettomarge
|
-21%
|
-88,97%
|
-47,79%
|
-8,65%
|
-3,75%
|
3,68%
|
8,13%
|
-
|
WPA
2 |
-7,010
|
-29,75
|
-11,74
|
-3,300
|
-2,020
|
2,245
|
4,953
|
-
|
Free Cash Flow
1 |
1.167
|
633,2
|
-934,9
|
986,3
|
2.636
|
3.002
|
3.770
|
-
|
FCF-marge
|
10,2%
|
5,53%
|
-9,37%
|
6,18%
|
14,1%
|
14,15%
|
16,36%
|
-
|
Kasstroomconversie (ebitda)
|
32,2%
|
239,11%
|
-
|
30,53%
|
50,56%
|
46,53%
|
53,44%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
384,18%
|
201,24%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0480
|
0,1552
|
-
|
Datum van publicatie
|
12/03/20
|
4/03/21
|
24/02/22
|
6/03/23
|
28/03/24
|
-
|
-
|
-
|
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 |
2.718
|
3.730
|
3.193
|
3.925
|
4.377
|
4.454
|
4.478
|
4.269
|
4.914
|
5.030
|
4.800
|
4.896
|
5.641
|
5.954
|
5.157
|
EBITDA
1 |
485,6
|
1.027
|
592,7
|
614,6
|
925,1
|
1.098
|
1.030
|
1.157
|
1.551
|
1.467
|
1.386
|
1.369
|
1.741
|
2.002
|
1.450
|
Bedrijfsresultaat (EBIT)
1 |
136,3
|
524,9
|
70,7
|
136,5
|
403,8
|
524,7
|
462,4
|
591,9
|
957,4
|
883,2
|
760,4
|
754,1
|
1.147
|
1.368
|
852,4
|
Operationele Marge
|
5,02%
|
14,07%
|
2,21%
|
3,48%
|
9,23%
|
11,78%
|
10,33%
|
13,86%
|
19,48%
|
17,56%
|
15,84%
|
15,4%
|
20,33%
|
22,97%
|
16,53%
|
Resultaat voor belastingen (EBT)
1 |
-2.244
|
-945,7
|
2.659
|
-2.625
|
-1.645
|
231,2
|
-322,2
|
497,9
|
-1.075
|
442,9
|
104
|
-22
|
355
|
573
|
-
|
Nettowinst (verlies)
1 |
-2.244
|
-945,7
|
2.659
|
-2.625
|
-1.645
|
231,2
|
-322,2
|
497,9
|
-1.075
|
403,3
|
104
|
-22
|
355
|
573
|
-
|
Nettomarge
|
-82,56%
|
-25,36%
|
83,27%
|
-66,87%
|
-37,58%
|
5,19%
|
-7,19%
|
11,66%
|
-21,87%
|
8,02%
|
2,17%
|
-0,45%
|
6,29%
|
9,62%
|
-
|
WPA
2 |
-5,530
|
-2,360
|
6,550
|
-5,640
|
-3,910
|
0,5500
|
-0,7600
|
1,170
|
-3,090
|
1,160
|
0,2994
|
-0,0631
|
1,019
|
1,645
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1441
|
-
|
Datum van publicatie
|
11/11/21
|
24/02/22
|
9/05/22
|
11/08/22
|
10/11/22
|
6/03/23
|
15/05/23
|
10/08/23
|
14/11/23
|
28/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.165
|
4.362
|
21.834
|
23.973
|
-
|
22.194
|
20.029
|
20.078
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,91
x
|
16,47
x
|
13,72
x
|
7,422
x
|
-
|
3,44
x
|
2,839
x
|
2,521
x
|
Free Cash Flow
1 |
1.167
|
633
|
-935
|
986
|
2.636
|
3.002
|
3.770
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
45%
|
-205%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,67%
|
-61,9%
|
-20,2%
|
-7,41%
|
-3,57%
|
3,12%
|
3,36%
|
4,46%
|
Totale activa
1 |
-51.481
|
16.438
|
23.640
|
18.627
|
19.627
|
25.006
|
55.745
|
-
|
Nettoactief per aandeel
2 |
-10,30
|
-41,40
|
-53,00
|
-56,60
|
-61,40
|
-70,10
|
-51,50
|
-50,50
|
Cashflow per aandeel
2 |
7,610
|
2,850
|
-0,7600
|
5,830
|
9,900
|
11,20
|
15,30
|
16,80
|
Capex
1 |
1.428
|
343
|
624
|
1.451
|
803
|
2.293
|
2.372
|
2.057
|
Capex/omzet
|
12,48%
|
3%
|
6,26%
|
9,1%
|
4,3%
|
10,81%
|
10,29%
|
8,35%
|
Datum van publicatie
|
12/03/20
|
4/03/21
|
24/02/22
|
6/03/23
|
28/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
11,03
BRL Gemiddelde koersdoel
22,72
BRL Spread / Gemiddelde doel +106,00% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,60% | 23,28 mld. | | +2,90% | 20,62 mld. | | +35,46% | 18,57 mld. | | +27,78% | 17,33 mld. | | -17,81% | 14,38 mld. | | +39,11% | 13,63 mld. | | -7,55% | 12,38 mld. | | +16,90% | 11,15 mld. | | -1,55% | 10,42 mld. |
Luchtvaartmaatschappijen - Andere
|