Beurs gesloten -
Nyse
22:00:02 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,21
USD
|
-1,73%
|
|
-0,04%
|
+2,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.404
|
59.303
|
84.573
|
93.896
|
97.700
|
103.407
|
-
|
-
|
Bedrijfswaarde
1 |
54.028
|
68.927
|
104.631
|
113.096
|
119.730
|
123.262
|
122.712
|
123.389
|
K/w-verhouding
|
18,9
x
|
24,6
x
|
21,8
x
|
26,8
x
|
24,9
x
|
26,9
x
|
22,1
x
|
19,2
x
|
Dividendrendement
|
0,95%
|
0,81%
|
0,84%
|
0,75%
|
0,72%
|
0,69%
|
0,74%
|
0,87%
|
Marktkapitalisatie/omzet
|
5,83
x
|
7,69
x
|
10,6
x
|
10,7
x
|
7,78
x
|
7
x
|
6,48
x
|
6,01
x
|
Bedrijfswaarde/omzet
|
6,93
x
|
8,94
x
|
13,1
x
|
12,8
x
|
9,54
x
|
8,35
x
|
7,69
x
|
7,17
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
16,9
x
|
26
x
|
26,6
x
|
18,6
x
|
16,5
x
|
14,5
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
60,9
x
|
48,5
x
|
43,8
x
|
71,7
x
|
42,4
x
|
32
x
|
26,6
x
|
FCF Yield
|
2,49%
|
1,64%
|
2,06%
|
2,29%
|
1,39%
|
2,36%
|
3,13%
|
3,76%
|
Price to Book
|
6,52
x
|
8,17
x
|
1,83
x
|
2,41
x
|
2,36
x
|
2,25
x
|
2,14
x
|
2,04
x
|
Aantal aandelen (in duizenden)
|
685.806
|
671.558
|
929.573
|
930.124
|
931.895
|
932.769
|
-
|
-
|
Referentieprijs
2 |
66,21
|
88,31
|
90,98
|
101,0
|
104,8
|
110,9
|
110,9
|
110,9
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.792
|
7.710
|
7.995
|
8.814
|
12.555
|
14.764
|
15.947
|
17.209
|
EBITDA
1 |
3.830
|
4.090
|
4.017
|
4.256
|
6.425
|
7.462
|
8.459
|
9.355
|
Bedrijfsresultaat (EBIT)
1 |
3.124
|
3.311
|
3.206
|
3.403
|
4.882
|
5.748
|
6.653
|
7.510
|
Operationele Marge
|
40,09%
|
42,94%
|
40,1%
|
38,61%
|
38,88%
|
38,93%
|
41,72%
|
43,64%
|
Resultaat voor belastingen (EBT)
1 |
3.146
|
3.202
|
3.620
|
4.145
|
-3.053
|
5.205
|
6.260
|
7.140
|
Nettowinst (verlies)
1 |
2.440
|
2.444
|
2.852
|
3.517
|
3.927
|
3.855
|
4.687
|
5.313
|
Nettomarge
|
31,31%
|
31,7%
|
35,67%
|
39,9%
|
31,28%
|
26,11%
|
29,39%
|
30,88%
|
WPA
2 |
3,504
|
3,594
|
4,180
|
3,770
|
4,210
|
4,125
|
5,011
|
5,789
|
Free Cash Flow
1 |
1.343
|
1.131
|
2.156
|
2.585
|
1.669
|
2.909
|
3.837
|
4.646
|
FCF-marge
|
17,24%
|
14,67%
|
26,97%
|
29,33%
|
13,29%
|
19,7%
|
24,06%
|
26,99%
|
Kasstroomconversie (ebitda)
|
35,07%
|
27,65%
|
53,67%
|
60,74%
|
25,98%
|
38,98%
|
45,36%
|
49,66%
|
Kasstroomconversie (nettowinst)
|
55,04%
|
46,28%
|
75,6%
|
73,5%
|
42,5%
|
75,46%
|
81,86%
|
87,43%
|
Dividend per aandeel
2 |
0,6280
|
0,7120
|
0,7600
|
0,7600
|
0,7600
|
0,7610
|
0,8156
|
0,9647
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
2.040
|
1.838
|
2.202
|
2.312
|
2.462
|
2.266
|
3.174
|
3.339
|
3.776
|
3.520
|
3.541
|
3.650
|
4.007
|
3.823
|
3.804
|
EBITDA
1 |
1.038
|
745
|
1.098
|
1.168
|
1.225
|
1.054
|
1.475
|
1.624
|
2.018
|
1.726
|
1.758
|
1.893
|
2.135
|
1.938
|
1.978
|
Bedrijfsresultaat (EBIT)
1 |
832
|
535
|
887
|
955
|
1.006
|
829
|
1.065
|
1.278
|
1.561
|
1.259
|
1.335
|
1.465
|
1.699
|
1.495
|
1.548
|
Operationele Marge
|
40,78%
|
29,11%
|
40,28%
|
41,31%
|
40,86%
|
36,58%
|
33,57%
|
38,27%
|
41,34%
|
35,77%
|
37,7%
|
40,14%
|
42,4%
|
39,11%
|
40,69%
|
Resultaat voor belastingen (EBT)
1 |
683
|
675
|
1.010
|
1.087
|
1.373
|
963
|
-6.347
|
1.038
|
1.293
|
1.033
|
1.217
|
1.348
|
1.568
|
1.356
|
1.404
|
Nettowinst (verlies)
1 |
532
|
590
|
765
|
891
|
1.271
|
800
|
1.324
|
780
|
1.023
|
775
|
912,3
|
1.011
|
1.176
|
1.033
|
1.077
|
Nettomarge
|
26,08%
|
32,1%
|
34,74%
|
38,54%
|
51,62%
|
35,3%
|
41,71%
|
23,36%
|
27,09%
|
22,02%
|
25,76%
|
27,7%
|
29,35%
|
27,03%
|
28,31%
|
WPA
2 |
0,7400
|
0,6300
|
0,8200
|
0,9600
|
1,360
|
0,8600
|
1,420
|
0,8400
|
1,100
|
0,8300
|
0,9684
|
1,075
|
1,259
|
1,131
|
1,176
|
Dividend per aandeel
2 |
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1905
|
0,1905
|
0,1905
|
0,2025
|
0,2025
|
Datum van publicatie
|
27/01/22
|
27/04/22
|
28/07/22
|
26/10/22
|
31/01/23
|
26/04/23
|
27/07/23
|
25/10/23
|
30/01/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.624
|
9.624
|
20.058
|
19.200
|
22.030
|
19.855
|
19.305
|
19.983
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,252
x
|
2,353
x
|
4,993
x
|
4,511
x
|
3,429
x
|
2,661
x
|
2,282
x
|
2,136
x
|
Free Cash Flow
1 |
1.343
|
1.131
|
2.156
|
2.585
|
1.669
|
2.909
|
3.837
|
4.646
|
ROE (netto-inkomsten/eigen vermogen)
|
33,4%
|
33,4%
|
12,5%
|
9,68%
|
9,77%
|
9,02%
|
10,1%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
10,6%
|
6,21%
|
4,96%
|
4,67%
|
4,93%
|
5,72%
|
6,3%
|
Totale activa
1 |
23.239
|
23.005
|
45.908
|
70.836
|
84.005
|
78.220
|
81.959
|
84.340
|
Nettoactief per aandeel
2 |
10,10
|
10,80
|
49,80
|
41,80
|
44,50
|
49,30
|
51,80
|
54,30
|
Cashflow per aandeel
2 |
4,290
|
4,120
|
5,400
|
4,440
|
4,430
|
6,140
|
7,280
|
8,170
|
Capex
1 |
1.647
|
1.671
|
1.532
|
1.557
|
2.468
|
2.700
|
2.748
|
2.771
|
Capex/omzet
|
21,14%
|
21,67%
|
19,16%
|
17,67%
|
19,66%
|
18,29%
|
17,23%
|
16,1%
|
Datum van publicatie
|
29/01/20
|
27/01/21
|
27/01/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
110,9
CAD Gemiddelde koersdoel
123,4
CAD Spread / Gemiddelde doel +11,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -.--% | 26,71 mld. | | -5,91% | 12,71 mld. | | +22,17% | 12,45 mld. | | -4,39% | 9,67 mld. | | -19,39% | 7,51 mld. | | -9,89% | 7,49 mld. | | +13,27% | 6,47 mld. | | +8,30% | 5,46 mld. | | -2,37% | 4,57 mld. |
Grondvracht & Logistiek - Andere
|