Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,22
USD
|
-0,06%
|
|
-1,40%
|
-18,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.577
|
12.761
|
13.935
|
10.777
|
10.077
|
8.215
|
-
|
-
|
Bedrijfswaarde
1 |
11.364
|
13.611
|
15.596
|
12.534
|
11.512
|
9.649
|
9.625
|
9.554
|
K/w-verhouding
|
18,7
x
|
25,2
x
|
17,1
x
|
12,4
x
|
31,8
x
|
21,4
x
|
17,3
x
|
14,5
x
|
Dividendrendement
|
2,57%
|
2,17%
|
1,93%
|
2,47%
|
-
|
3,48%
|
3,59%
|
3,94%
|
Marktkapitalisatie/omzet
|
0,69
x
|
0,79
x
|
0,6
x
|
0,44
x
|
0,57
x
|
0,47
x
|
0,44
x
|
0,43
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,84
x
|
0,68
x
|
0,51
x
|
0,65
x
|
0,55
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
12,8
x
|
17,6
x
|
13,3
x
|
8,98
x
|
17,7
x
|
14,8
x
|
12,6
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
30,6
x
|
649
x
|
8,24
x
|
17,8
x
|
20,7
x
|
20,2
x
|
19,1
x
|
FCF Yield
|
6,73%
|
3,27%
|
0,15%
|
12,1%
|
5,63%
|
4,82%
|
4,94%
|
5,25%
|
Price to Book
|
6,41
x
|
6,8
x
|
7,12
x
|
8,6
x
|
-
|
5,82
x
|
5,64
x
|
4,23
x
|
Aantal aandelen (in duizenden)
|
135.250
|
135.946
|
129.471
|
117.709
|
116.651
|
116.994
|
-
|
-
|
Referentieprijs
2 |
78,20
|
93,87
|
107,6
|
91,56
|
86,39
|
70,22
|
70,22
|
70,22
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.310
|
16.207
|
23.102
|
24.697
|
17.596
|
17.650
|
18.513
|
18.974
|
EBITDA
1 |
890,4
|
775
|
1.173
|
1.396
|
651,6
|
653,6
|
765,7
|
834,4
|
Bedrijfsresultaat (EBIT)
1 |
790
|
673,3
|
1.082
|
1.303
|
552,6
|
559,3
|
675,8
|
756,9
|
Operationele Marge
|
5,16%
|
4,15%
|
4,68%
|
5,28%
|
3,14%
|
3,17%
|
3,65%
|
3,99%
|
Resultaat voor belastingen (EBT)
1 |
742,3
|
628,3
|
1.022
|
1.167
|
409,2
|
460,9
|
577,2
|
622,6
|
Nettowinst (verlies)
1 |
577
|
506,4
|
844,2
|
940,5
|
325,1
|
389,7
|
481,4
|
549,7
|
Nettomarge
|
3,77%
|
3,12%
|
3,65%
|
3,81%
|
1,85%
|
2,21%
|
2,6%
|
2,9%
|
WPA
2 |
4,190
|
3,720
|
6,310
|
7,400
|
2,720
|
3,285
|
4,063
|
4,848
|
Free Cash Flow
1 |
765
|
445,2
|
24,03
|
1.522
|
647,8
|
465,1
|
475,9
|
501,3
|
FCF-marge
|
5%
|
2,75%
|
0,1%
|
6,16%
|
3,68%
|
2,64%
|
2,57%
|
2,64%
|
Kasstroomconversie (ebitda)
|
85,91%
|
57,44%
|
2,05%
|
108,98%
|
99,42%
|
71,17%
|
62,15%
|
60,07%
|
Kasstroomconversie (nettowinst)
|
132,58%
|
87,91%
|
2,85%
|
161,79%
|
199,25%
|
119,36%
|
98,85%
|
91,18%
|
Dividend per aandeel
2 |
2,010
|
2,040
|
2,080
|
2,260
|
-
|
2,444
|
2,523
|
2,766
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
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 |
6.264
|
6.502
|
6.816
|
6.798
|
6.015
|
5.067
|
4.612
|
4.422
|
4.341
|
4.222
|
4.288
|
4.428
|
4.465
|
4.457
|
4.561
|
EBITDA
1 |
333,2
|
310
|
368
|
492,9
|
310,6
|
224,8
|
185,4
|
158,6
|
163,5
|
126,2
|
137,6
|
156,4
|
173,6
|
177,7
|
159,8
|
Bedrijfsresultaat (EBIT)
1 |
310,8
|
287,4
|
345,5
|
469,7
|
287,6
|
200,7
|
161
|
146,8
|
138
|
103,2
|
116,3
|
134,7
|
149,4
|
150,6
|
135,1
|
Operationele Marge
|
4,96%
|
4,42%
|
5,07%
|
6,91%
|
4,78%
|
3,96%
|
3,49%
|
3,32%
|
3,18%
|
2,44%
|
2,71%
|
3,04%
|
3,35%
|
3,38%
|
2,96%
|
Resultaat voor belastingen (EBT)
1 |
294,1
|
269
|
331,3
|
442,3
|
271,6
|
121,6
|
132,8
|
114,4
|
92,77
|
69,28
|
89,81
|
108,6
|
128,8
|
134,1
|
114,2
|
Nettowinst (verlies)
1 |
247,1
|
230,1
|
270,3
|
348,2
|
225,8
|
96,19
|
114,9
|
97,32
|
81,95
|
30,97
|
74,02
|
90,05
|
102,4
|
105,4
|
99,33
|
Nettomarge
|
3,94%
|
3,54%
|
3,97%
|
5,12%
|
3,75%
|
1,9%
|
2,49%
|
2,2%
|
1,89%
|
0,73%
|
1,73%
|
2,03%
|
2,29%
|
2,36%
|
2,18%
|
WPA
2 |
1,850
|
1,740
|
2,050
|
2,670
|
1,780
|
0,8000
|
0,9600
|
0,8100
|
0,6800
|
0,2600
|
0,6255
|
0,7718
|
0,8762
|
0,9082
|
0,7850
|
Dividend per aandeel
2 |
0,5100
|
0,5500
|
0,5500
|
0,5500
|
0,5500
|
0,6100
|
0,6100
|
0,6100
|
-
|
-
|
0,5938
|
0,5938
|
0,5918
|
0,6018
|
-
|
Datum van publicatie
|
26/10/21
|
2/02/22
|
27/04/22
|
27/07/22
|
2/11/22
|
1/02/23
|
26/04/23
|
2/08/23
|
1/11/23
|
31/01/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
787
|
850
|
1.661
|
1.756
|
1.435
|
1.434
|
1.410
|
1.339
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8844
x
|
1,096
x
|
1,416
x
|
1,258
x
|
2,202
x
|
2,193
x
|
1,841
x
|
1,604
x
|
Free Cash Flow
1 |
765
|
445
|
24
|
1.522
|
648
|
465
|
476
|
501
|
ROE (netto-inkomsten/eigen vermogen)
|
35,3%
|
28,5%
|
43,3%
|
55,7%
|
28,5%
|
26,5%
|
33,1%
|
31,6%
|
ROA (netto-inkomsten/totale activa)
|
12,5%
|
10,4%
|
13,9%
|
14,5%
|
15,1%
|
7,35%
|
9,04%
|
9,7%
|
Totale activa
1 |
4.612
|
4.892
|
6.086
|
6.491
|
2.150
|
5.303
|
5.326
|
5.667
|
Nettoactief per aandeel
2 |
12,20
|
13,80
|
15,10
|
10,60
|
-
|
12,10
|
12,50
|
16,60
|
Cashflow per aandeel
2 |
6,070
|
3,670
|
0,7100
|
13,00
|
6,120
|
4,320
|
4,370
|
4,560
|
Capex
1 |
70,5
|
54
|
70,9
|
128
|
84,1
|
94,6
|
99,2
|
93,8
|
Capex/omzet
|
0,46%
|
0,33%
|
0,31%
|
0,52%
|
0,48%
|
0,54%
|
0,54%
|
0,49%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
2/02/22
|
1/02/23
|
31/01/24
|
-
|
-
|
-
|
Laatste slotkoers
70,22
USD Gemiddelde koersdoel
77,23
USD Spread / Gemiddelde doel +9,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,72% | 8,22 mld. | | +2,82% | 79,59 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | +5,99% | 5,34 mld. | | -3,88% | 5,4 mld. |
Grondvracht & Logistiek - Andere
|