Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
98,95
USD
|
-0,19%
|
|
-2,68%
|
-6,92%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
3.316
|
4.598
|
3.287
|
3.525
|
3.291
|
4.172
|
4.172
|
-
|
Bedrijfswaarde
1 |
3.883
|
5.106
|
3.792
|
4.112
|
4.039
|
5.320
|
4.977
|
4.989
|
K/w-verhouding
|
38
x
|
18,6
x
|
-5,49
x
|
87,9
x
|
9,69
x
|
8,25
x
|
6,15
x
|
5,38
x
|
Dividendrendement
|
4,42%
|
2,41%
|
1,04%
|
-
|
-
|
3,03%
|
6,6%
|
6,56%
|
Marktkapitalisatie/omzet
|
1,24
x
|
1,7
x
|
4,1
x
|
2,33
x
|
1,11
x
|
1,3
x
|
1,12
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
1,45
x
|
1,89
x
|
4,73
x
|
2,72
x
|
1,36
x
|
1,54
x
|
1,34
x
|
1,24
x
|
Bedrijfswaarde/EBITDA
|
7,72
x
|
7,12
x
|
91,4
x
|
12,8
x
|
5,63
x
|
4,76
x
|
4,26
x
|
3,86
x
|
Bedrijfswaarde/FCF
|
38,4
x
|
7,89
x
|
-97,8
x
|
175
x
|
-
|
19,6
x
|
10,5
x
|
-
|
FCF Yield
|
2,6%
|
12,7%
|
-1,02%
|
0,57%
|
-
|
5,1%
|
9,52%
|
-
|
Price to Book
|
1,91
x
|
2,5
x
|
2,54
x
|
2,71
x
|
2,2
x
|
2,01
x
|
1,62
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
42.124
|
42.539
|
42.567
|
42.645
|
39.574
|
42.167
|
42.167
|
-
|
Referentieprijs
2 |
78,71
|
108,1
|
77,23
|
82,66
|
83,17
|
98,95
|
98,95
|
98,95
|
Datum van publicatie
|
13/02/19
|
12/02/20
|
10/02/21
|
9/02/22
|
15/02/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
2.678
|
2.707
|
801
|
1.510
|
2.965
|
3.461
|
3.725
|
4.017
|
EBITDA
1 |
503,1
|
717,6
|
41,5
|
320,2
|
718,1
|
1.117
|
1.170
|
1.291
|
Bedrijfsresultaat (EBIT)
1 |
333,7
|
435,5
|
-220,6
|
85,65
|
450,4
|
811,8
|
833,5
|
918,5
|
Operationele Marge
|
12,46%
|
16,09%
|
-27,53%
|
5,67%
|
15,19%
|
23,45%
|
22,38%
|
22,87%
|
Resultaat voor belastingen (EBT)
1 |
122,6
|
293,4
|
-622,3
|
50,21
|
388,2
|
615,6
|
797,2
|
895
|
Nettowinst (verlies)
1 |
88,1
|
247
|
-598,6
|
39,94
|
348,1
|
518,2
|
669,1
|
755,5
|
Nettomarge
|
3,29%
|
9,12%
|
-74,73%
|
2,65%
|
11,74%
|
14,97%
|
17,96%
|
18,81%
|
WPA
2 |
2,070
|
5,810
|
-14,08
|
0,9400
|
8,580
|
12,89
|
16,08
|
18,40
|
Free Cash Flow
1 |
101
|
647,1
|
-38,79
|
23,55
|
-
|
256
|
474
|
-
|
FCF-marge
|
3,77%
|
23,9%
|
-4,84%
|
1,56%
|
-
|
7,46%
|
12,73%
|
-
|
Kasstroomconversie (ebitda)
|
20,08%
|
90,17%
|
-
|
7,36%
|
-
|
23,33%
|
40,53%
|
-
|
Kasstroomconversie (nettowinst)
|
114,68%
|
261,96%
|
-
|
58,96%
|
-
|
44,76%
|
70,84%
|
-
|
Dividend per aandeel
2 |
3,480
|
2,600
|
0,8000
|
-
|
-
|
2,994
|
6,528
|
6,495
|
Datum van publicatie
|
13/02/19
|
12/02/20
|
10/02/21
|
9/02/22
|
15/02/23
|
7/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2020 Q3
|
2020 Q4
|
2021 Q1
|
2021 Q2
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
32,38
|
158,6
|
185,7
|
304,3
|
445
|
575
|
571,6
|
693,4
|
809,4
|
890,6
|
867,3
|
812,1
|
870,4
|
889,2
|
859,3
|
EBITDA
1 |
-43,94
|
-27,21
|
-17,63
|
61,18
|
104,3
|
175,6
|
108,1
|
107,6
|
212,5
|
289,9
|
265,9
|
241,9
|
260,2
|
284,8
|
244,7
|
Bedrijfsresultaat (EBIT)
1 |
-107
|
-91,53
|
-77,08
|
-1,659
|
48,62
|
115,8
|
44,77
|
42,26
|
143,7
|
219,7
|
193,2
|
170,8
|
190,6
|
199,7
|
169,5
|
Operationele Marge
|
-330,33%
|
-57,7%
|
-41,51%
|
-0,55%
|
10,92%
|
20,13%
|
7,83%
|
6,09%
|
17,75%
|
24,66%
|
22,28%
|
21,03%
|
21,9%
|
22,46%
|
19,72%
|
Resultaat voor belastingen (EBT)
1 |
-118,2
|
-186,5
|
-110,5
|
27,94
|
6,79
|
126
|
20,38
|
128,6
|
128,2
|
111
|
142,2
|
151,9
|
181
|
194,2
|
146,7
|
Nettowinst (verlies)
1 |
-118,1
|
-168,8
|
-110,7
|
28,07
|
8,242
|
114,4
|
19,76
|
124,1
|
115,9
|
88,28
|
121,5
|
127,8
|
151,8
|
167,7
|
125,8
|
Nettomarge
|
-364,58%
|
-106,41%
|
-59,64%
|
9,23%
|
1,85%
|
19,89%
|
3,46%
|
17,89%
|
14,32%
|
9,91%
|
14,01%
|
15,73%
|
17,44%
|
18,86%
|
14,64%
|
WPA
2 |
-2,780
|
-3,970
|
-2,600
|
0,6600
|
0,1900
|
2,690
|
0,4700
|
3,010
|
2,930
|
2,230
|
3,070
|
3,361
|
3,826
|
3,961
|
3,327
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8201
|
0,4100
|
2,388
|
1,610
|
Datum van publicatie
|
18/11/20
|
10/02/21
|
5/05/21
|
4/08/21
|
17/11/21
|
9/02/22
|
11/05/22
|
3/08/22
|
16/11/22
|
15/02/23
|
10/05/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
568
|
509
|
505
|
587
|
748
|
831
|
805
|
817
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,128
x
|
0,7091
x
|
12,16
x
|
1,833
x
|
1,042
x
|
0,7438
x
|
0,688
x
|
0,6324
x
|
Free Cash Flow
1 |
101
|
647
|
-38,8
|
23,6
|
-
|
256
|
474
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
18%
|
-16,1%
|
3,1%
|
24,9%
|
37,3%
|
28,7%
|
27,2%
|
ROA (netto-inkomsten/totale activa)
|
2,17%
|
7,65%
|
-14,6%
|
0,99%
|
7,79%
|
13,7%
|
12,5%
|
12,2%
|
Totale activa
1 |
4.066
|
3.229
|
4.105
|
4.051
|
4.465
|
3.795
|
5.339
|
6.200
|
Nettoactief per aandeel
2 |
41,10
|
43,20
|
30,40
|
30,50
|
37,90
|
52,90
|
61,00
|
71,30
|
Cashflow per aandeel
2 |
8,040
|
18,50
|
-0,9300
|
11,90
|
18,70
|
25,40
|
26,00
|
31,20
|
Capex
1 |
336
|
138
|
44,1
|
484
|
-
|
574
|
394
|
382
|
Capex/omzet
|
12,54%
|
5,09%
|
5,5%
|
32,04%
|
-
|
16,75%
|
10,59%
|
9,5%
|
Datum van publicatie
|
13/02/19
|
12/02/20
|
10/02/21
|
9/02/22
|
15/02/23
|
7/02/24
|
-
|
-
|
Laatste slotkoers
98,95
USD Gemiddelde koersdoel
156,2
USD Spread / Gemiddelde doel +57,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,92% | 4,17 mld. | | +24,09% | 32,01 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | +28,07% | 17,37 mld. | | -16,19% | 14,84 mld. | | +38,67% | 13,47 mld. | | -14,20% | 12,32 mld. | | +13,74% | 10,8 mld. |
Luchtvaartmaatschappijen - Andere
|