Beurs gesloten -
London S.E.
17:35:18 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
538,2
GBX
|
+0,98%
|
|
+0,56%
|
+5,53%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.548
|
2.279
|
5.010
|
2.241
|
3.227
|
4.053
|
-
|
-
|
Bedrijfswaarde
1 |
4.874
|
3.404
|
5.920
|
2.911
|
3.186
|
3.850
|
3.857
|
3.991
|
K/w-verhouding
|
13,1
x
|
-1,89
x
|
-4,17
x
|
-13,2
x
|
10
x
|
7,95
x
|
7,47
x
|
6,99
x
|
Dividendrendement
|
3,82%
|
-
|
-
|
-
|
-
|
2,5%
|
2,93%
|
3,13%
|
Marktkapitalisatie/omzet
|
0,71
x
|
0,76
x
|
3,44
x
|
0,39
x
|
0,39
x
|
0,43
x
|
0,4
x
|
0,37
x
|
Bedrijfswaarde/omzet
|
0,76
x
|
1,13
x
|
4,06
x
|
0,5
x
|
0,39
x
|
0,41
x
|
0,38
x
|
0,37
x
|
Bedrijfswaarde/EBITDA
|
5,05
x
|
-12,4
x
|
-10,6
x
|
5,12
x
|
2,82
x
|
2,71
x
|
2,59
x
|
2,48
x
|
Bedrijfswaarde/FCF
|
-21,9
x
|
-2,4
x
|
-5,04
x
|
11,8
x
|
4
x
|
16,4
x
|
107
x
|
-27
x
|
FCF Yield
|
-4,58%
|
-41,7%
|
-19,8%
|
8,45%
|
25%
|
6,09%
|
0,93%
|
-3,7%
|
Price to Book
|
1,51
x
|
1,08
x
|
1,35
x
|
0,88
x
|
1,16
x
|
1,24
x
|
1,11
x
|
0,97
x
|
Aantal aandelen (in duizenden)
|
395.470
|
454.434
|
755.890
|
755.946
|
755.110
|
753.144
|
-
|
-
|
Referentieprijs
2 |
11,50
|
5,016
|
6,628
|
2,964
|
4,273
|
5,382
|
5,382
|
5,382
|
Datum van publicatie
|
19/11/19
|
17/11/20
|
30/11/21
|
29/11/22
|
28/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.385
|
3.009
|
1.458
|
5.769
|
8.171
|
9.461
|
10.134
|
10.911
|
EBITDA
1 |
965
|
-274
|
-556
|
569
|
1.130
|
1.423
|
1.489
|
1.606
|
Bedrijfsresultaat (EBIT)
1 |
466
|
-777
|
-1.036
|
3
|
476
|
708,3
|
729,6
|
798,2
|
Operationele Marge
|
7,3%
|
-25,82%
|
-71,06%
|
0,05%
|
5,83%
|
7,49%
|
7,2%
|
7,32%
|
Resultaat voor belastingen (EBT)
1 |
430
|
-1.273
|
-1.036
|
-208
|
432
|
637,8
|
704,6
|
763
|
Nettowinst (verlies)
1 |
349
|
-1.079
|
-858
|
-169
|
324
|
513,3
|
532,7
|
580,6
|
Nettomarge
|
5,47%
|
-35,86%
|
-58,85%
|
-2,93%
|
3,97%
|
5,42%
|
5,26%
|
5,32%
|
WPA
2 |
0,8780
|
-2,649
|
-1,590
|
-0,2240
|
0,4270
|
0,6772
|
0,7209
|
0,7697
|
Free Cash Flow
1 |
-223
|
-1.421
|
-1.175
|
246
|
797
|
234,3
|
35,94
|
-147,6
|
FCF-marge
|
-3,49%
|
-47,22%
|
-80,59%
|
4,26%
|
9,75%
|
2,48%
|
0,35%
|
-1,35%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
43,23%
|
70,53%
|
16,47%
|
2,41%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
245,99%
|
45,65%
|
6,75%
|
-
|
Dividend per aandeel
2 |
0,4390
|
-
|
-
|
-
|
-
|
0,1344
|
0,1574
|
0,1685
|
Datum van publicatie
|
19/11/19
|
17/11/20
|
30/11/21
|
29/11/22
|
28/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 S2
|
---|
Omzet
|
2.382
|
627
|
240
|
212,9
|
609
|
1.218
|
749
|
1.498
|
1.755
|
2.516
|
4.271
|
2.689
|
2.360
|
5.482
|
-
|
-
|
3.200
|
6.146
|
EBITDA
|
89
|
-363
|
-
|
-
|
-
|
-
|
-169,5
|
-
|
103
|
674
|
-
|
-
|
-
|
-
|
-
|
-
|
-26
|
-
|
Bedrijfsresultaat (EBIT)
|
-174
|
-603
|
-686
|
-
|
-
|
-350
|
-243
|
-486
|
235
|
235
|
489
|
-392
|
201
|
868
|
-
|
-
|
-332
|
1.013
|
Operationele Marge
|
-7,3%
|
-96,17%
|
-285,83%
|
-
|
-
|
-28,74%
|
-32,44%
|
-32,44%
|
13,39%
|
9,34%
|
11,45%
|
-14,58%
|
8,52%
|
15,83%
|
-
|
-
|
-10,37%
|
16,49%
|
Resultaat voor belastingen (EBT)
1 |
-353
|
-920
|
-
|
-318,3
|
-
|
-
|
-278,5
|
-557
|
174,5
|
174,5
|
-
|
-415
|
-
|
-
|
-140
|
-272
|
-357
|
-
|
Nettowinst (verlies)
|
-324
|
-755
|
-
|
-
|
-
|
-
|
-
|
-431
|
-
|
-
|
-
|
-307
|
-
|
-
|
-
|
-
|
-294
|
-
|
Nettomarge
|
-13,6%
|
-120,41%
|
-
|
-
|
-
|
-
|
-
|
-28,77%
|
-
|
-
|
-
|
-11,42%
|
-
|
-
|
-
|
-
|
-9,19%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,3900
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/06/20
|
17/11/20
|
20/05/21
|
20/07/21
|
30/11/21
|
30/11/21
|
19/05/22
|
19/05/22
|
26/07/22
|
29/11/22
|
29/11/22
|
18/05/23
|
20/07/23
|
28/11/23
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
326
|
1.125
|
910
|
670
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
41
|
203
|
196
|
62,4
|
Hefboom (schuld/ebitda)
|
0,3378
x
|
-4,106
x
|
-1,637
x
|
1,178
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-223
|
-1.421
|
-1.175
|
246
|
797
|
234
|
35,9
|
-148
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
-29,7%
|
-39,7%
|
-5,68%
|
12,8%
|
16,9%
|
15,3%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
4,61%
|
-8,72%
|
-9,87%
|
-1,45%
|
7,53%
|
4,86%
|
5,22%
|
5,7%
|
Totale activa
1 |
7.578
|
12.380
|
8.697
|
11.627
|
4.304
|
10.566
|
10.207
|
10.185
|
Nettoactief per aandeel
2 |
7,600
|
4,670
|
4,900
|
3,360
|
3,680
|
4,330
|
4,840
|
5,520
|
Cashflow per aandeel
2 |
1,920
|
-1,850
|
-1,920
|
1,030
|
2,050
|
1,600
|
1,880
|
2,040
|
Capex
1 |
984
|
659
|
140
|
530
|
754
|
1.180
|
1.386
|
1.701
|
Capex/omzet
|
15,41%
|
21,9%
|
9,6%
|
9,19%
|
9,23%
|
12,47%
|
13,68%
|
15,59%
|
Datum van publicatie
|
19/11/19
|
17/11/20
|
30/11/21
|
29/11/22
|
28/11/23
|
-
|
-
|
-
|
Laatste slotkoers
5,382
GBP Gemiddelde koersdoel
7,1
GBP Spread / Gemiddelde doel +31,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,53% | 5,05 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
|