Beurs gesloten -
Xetra
17:35:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,84
EUR
|
+2,21%
|
|
+1,30%
|
-13,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.020
|
50.182
|
69.241
|
42.394
|
53.030
|
45.440
|
-
|
-
|
Bedrijfswaarde
1 |
56.132
|
63.110
|
85.607
|
58.250
|
53.030
|
64.876
|
64.887
|
64.650
|
K/w-verhouding
|
16,3
x
|
17,2
x
|
14,1
x
|
8,12
x
|
14,8
x
|
12,9
x
|
11
x
|
10,1
x
|
Dividendrendement
|
3,68%
|
3,33%
|
3,18%
|
5,26%
|
-
|
4,83%
|
4,95%
|
5,12%
|
Marktkapitalisatie/omzet
|
0,66
x
|
0,75
x
|
0,85
x
|
0,45
x
|
0,65
x
|
0,54
x
|
0,52
x
|
0,5
x
|
Bedrijfswaarde/omzet
|
0,89
x
|
0,94
x
|
1,05
x
|
0,62
x
|
0,65
x
|
0,78
x
|
0,74
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
7,19
x
|
7,27
x
|
7,29
x
|
4,62
x
|
4,9
x
|
6,07
x
|
5,51
x
|
5,28
x
|
Bedrijfswaarde/FCF
|
64,7
x
|
24,9
x
|
20,9
x
|
19
x
|
-
|
22
x
|
19,3
x
|
17,5
x
|
FCF Yield
|
1,54%
|
4,02%
|
4,78%
|
5,27%
|
-
|
4,55%
|
5,18%
|
5,71%
|
Price to Book
|
2,97
x
|
3,64
x
|
3,66
x
|
1,84
x
|
-
|
1,98
x
|
1,85
x
|
1,7
x
|
Aantal aandelen (in duizenden)
|
1.235.524
|
1.239.059
|
1.224.639
|
1.205.059
|
1.182.263
|
1.169.919
|
-
|
-
|
Referentieprijs
2 |
34,01
|
40,50
|
56,54
|
35,18
|
44,86
|
38,84
|
38,84
|
38,84
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
63.341
|
66.806
|
81.747
|
94.436
|
81.758
|
83.668
|
87.845
|
91.241
|
EBITDA
1 |
7.812
|
8.677
|
11.746
|
12.613
|
10.822
|
10.689
|
11.768
|
12.254
|
Bedrijfsresultaat (EBIT)
1 |
4.128
|
4.847
|
7.978
|
8.436
|
6.345
|
6.139
|
6.916
|
7.397
|
Operationele Marge
|
6,52%
|
7,26%
|
9,76%
|
8,93%
|
7,76%
|
7,34%
|
7,87%
|
8,11%
|
Resultaat voor belastingen (EBT)
1 |
3.474
|
4.171
|
7.359
|
7.911
|
5.516
|
5.378
|
6.167
|
6.618
|
Nettowinst (verlies)
1 |
2.623
|
2.979
|
5.053
|
5.359
|
3.677
|
3.586
|
4.148
|
4.457
|
Nettomarge
|
4,14%
|
4,46%
|
6,18%
|
5,67%
|
4,5%
|
4,29%
|
4,72%
|
4,88%
|
WPA
2 |
2,090
|
2,360
|
4,010
|
4,330
|
3,040
|
3,014
|
3,540
|
3,855
|
Free Cash Flow
1 |
867
|
2.535
|
4.092
|
3.067
|
-
|
2.955
|
3.364
|
3.694
|
FCF-marge
|
1,37%
|
3,79%
|
5,01%
|
3,25%
|
-
|
3,53%
|
3,83%
|
4,05%
|
Kasstroomconversie (ebitda)
|
11,1%
|
29,22%
|
34,84%
|
24,32%
|
-
|
27,64%
|
28,58%
|
30,15%
|
Kasstroomconversie (nettowinst)
|
33,05%
|
85,1%
|
80,98%
|
57,23%
|
-
|
82,39%
|
81,09%
|
82,89%
|
Dividend per aandeel
2 |
1,250
|
1,350
|
1,800
|
1,850
|
-
|
1,877
|
1,923
|
1,988
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
31.446
|
-
|
20.036
|
23.378
|
22.593
|
24.029
|
46.622
|
24.038
|
23.776
|
20.918
|
20.094
|
41.012
|
19.398
|
21.348
|
20.066
|
20.308
|
19.922
|
22.158
|
21.544
|
EBITDA
1 |
-
|
-
|
2.744
|
3.125
|
3.168
|
3.346
|
-
|
3.087
|
3.035
|
2.709
|
2.777
|
-
|
2.490
|
2.846
|
2.408
|
2.571
|
2.611
|
2.995
|
2.639
|
Bedrijfsresultaat (EBIT)
1 |
1.504
|
3.994
|
1.771
|
2.213
|
2.159
|
2.337
|
4.496
|
2.041
|
1.922
|
1.638
|
1.693
|
3.331
|
1.372
|
1.642
|
1.299
|
1.477
|
1.501
|
1.851
|
1.509
|
Operationele Marge
|
4,78%
|
-
|
8,84%
|
9,47%
|
9,56%
|
9,73%
|
9,64%
|
8,49%
|
8,08%
|
7,83%
|
8,43%
|
8,12%
|
7,07%
|
7,69%
|
6,47%
|
7,27%
|
7,53%
|
8,35%
|
7%
|
Resultaat voor belastingen (EBT)
1 |
1.198
|
3.675
|
1.629
|
2.055
|
2.036
|
2.191
|
4.227
|
1.889
|
1.795
|
1.413
|
1.473
|
2.886
|
1.210
|
1.420
|
1.135
|
1.302
|
1.275
|
1.439
|
1.338
|
Nettowinst (verlies)
1 |
826
|
2.482
|
1.087
|
1.484
|
1.351
|
1.461
|
2.812
|
1.228
|
1.335
|
911
|
1.031
|
2.020
|
807
|
981
|
742,4
|
835,7
|
849,5
|
1.025
|
863,7
|
Nettomarge
|
2,63%
|
-
|
5,43%
|
6,35%
|
5,98%
|
6,08%
|
6,03%
|
5,11%
|
5,61%
|
4,36%
|
5,13%
|
4,93%
|
4,16%
|
4,6%
|
3,7%
|
4,11%
|
4,26%
|
4,63%
|
4,01%
|
WPA
2 |
0,6600
|
1,960
|
0,8700
|
1,210
|
1,080
|
1,170
|
2,250
|
1,010
|
1,070
|
0,7500
|
0,8000
|
1,550
|
0,6800
|
0,8100
|
0,6156
|
0,7371
|
0,7410
|
0,8895
|
0,7355
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
1,850
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,900
|
-
|
Datum van publicatie
|
5/08/20
|
5/08/21
|
4/11/21
|
9/03/22
|
3/05/22
|
5/08/22
|
5/08/22
|
8/11/22
|
9/03/23
|
3/05/23
|
1/08/23
|
1/08/23
|
8/11/23
|
6/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.112
|
12.928
|
16.366
|
15.856
|
-
|
19.436
|
19.448
|
19.211
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,806
x
|
1,49
x
|
1,393
x
|
1,257
x
|
-
|
1,818
x
|
1,653
x
|
1,568
x
|
Free Cash Flow
1 |
867
|
2.535
|
4.092
|
3.067
|
-
|
2.955
|
3.364
|
3.695
|
ROE (netto-inkomsten/eigen vermogen)
|
19,3%
|
21,4%
|
30,8%
|
25,4%
|
-
|
15,4%
|
16,6%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
5,54%
|
8,5%
|
8,13%
|
-
|
5,15%
|
5,61%
|
5,97%
|
Totale activa
1 |
51.320
|
53.738
|
59.450
|
65.935
|
-
|
69.623
|
73.928
|
74.662
|
Nettoactief per aandeel
2 |
11,40
|
11,10
|
15,40
|
19,10
|
-
|
19,70
|
21,00
|
22,80
|
Cashflow per aandeel
2 |
4,810
|
6,220
|
8,110
|
9,030
|
-
|
5,220
|
6,050
|
6,420
|
Capex
1 |
3.612
|
2.999
|
3.546
|
4.123
|
-
|
3.415
|
3.515
|
3.679
|
Capex/omzet
|
5,7%
|
4,49%
|
4,34%
|
4,37%
|
-
|
4,08%
|
4%
|
4,03%
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
9/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,84
EUR Gemiddelde koersdoel
45,69
EUR Spread / Gemiddelde doel +17,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,41% | 48,51 mld. | | -6,13% | 126 mld. | | +5,09% | 65,42 mld. | | -10,93% | 16,08 mld. | | +22,81% | 8,2 mld. | | -59,73% | 7,17 mld. | | -10,03% | 7,24 mld. | | -17,41% | 6,03 mld. | | +30,89% | 5,68 mld. | | -20,63% | 4,51 mld. |
Luchtvracht & Logistiek - NEC
|