Beurs gesloten -
Nasdaq
22:00:00 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,34
USD
|
-0,30%
|
|
-0,23%
|
-18,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
55.803
|
50.086
|
53.102
|
57.952
|
69.418
|
60.818
|
-
|
-
|
Bedrijfswaarde
1 |
56.916
|
51.833
|
55.036
|
64.800
|
77.518
|
69.330
|
69.782
|
71.646
|
K/w-verhouding
|
17,3
x
|
45,9
x
|
18,7
x
|
14,9
x
|
13,8
x
|
13,3
x
|
12
x
|
9,24
x
|
Dividendrendement
|
2,86%
|
-
|
3,73%
|
-
|
-
|
6,64%
|
7,03%
|
8,17%
|
Marktkapitalisatie/omzet
|
6,54
x
|
9,33
x
|
6,09
x
|
4,86
x
|
4,8
x
|
4,22
x
|
3,99
x
|
3,24
x
|
Bedrijfswaarde/omzet
|
6,67
x
|
9,66
x
|
6,31
x
|
5,43
x
|
5,36
x
|
4,81
x
|
4,58
x
|
3,82
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
20,3
x
|
10,8
x
|
9,14
x
|
8,56
x
|
8,29
x
|
7,41
x
|
6,01
x
|
Bedrijfswaarde/FCF
|
23,8
x
|
-255
x
|
21,8
x
|
31,2
x
|
23,7
x
|
20,3
x
|
16,8
x
|
18,4
x
|
FCF Yield
|
4,2%
|
-0,39%
|
4,58%
|
3,21%
|
4,22%
|
4,91%
|
5,96%
|
5,45%
|
Price to Book
|
5,71
x
|
4,7
x
|
4,8
x
|
6,92
x
|
7,1
x
|
5,96
x
|
4,9
x
|
3,75
x
|
Aantal aandelen (in duizenden)
|
393.446
|
390.112
|
386.169
|
386.169
|
386.169
|
386.169
|
-
|
-
|
Referentieprijs
2 |
141,8
|
128,4
|
137,5
|
150,1
|
179,8
|
157,5
|
157,5
|
157,5
|
Datum van publicatie
|
13/02/20
|
15/02/21
|
22/02/22
|
16/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.527
|
5.367
|
8.720
|
11.935
|
14.457
|
14.399
|
15.246
|
18.753
|
EBITDA
1 |
5.563
|
2.549
|
5.110
|
7.088
|
9.057
|
8.363
|
9.411
|
11.918
|
Bedrijfsresultaat (EBIT)
1 |
4.855
|
1.721
|
4.110
|
6.064
|
8.067
|
7.443
|
8.595
|
10.832
|
Operationele Marge
|
56,94%
|
32,07%
|
47,14%
|
50,81%
|
55,8%
|
51,69%
|
56,38%
|
57,76%
|
Resultaat voor belastingen (EBT)
1 |
4.600
|
1.492
|
3.836
|
5.293
|
7.060
|
6.583
|
8.019
|
9.664
|
Nettowinst (verlies)
1 |
3.220
|
1.094
|
2.857
|
3.901
|
5.012
|
4.599
|
5.266
|
7.134
|
Nettomarge
|
37,76%
|
20,39%
|
32,77%
|
32,69%
|
34,67%
|
31,94%
|
34,54%
|
38,04%
|
WPA
2 |
8,200
|
2,800
|
7,350
|
10,10
|
12,98
|
11,85
|
13,17
|
17,04
|
Free Cash Flow
1 |
2.390
|
-203
|
2.521
|
2.080
|
3.271
|
3.407
|
4.162
|
3.903
|
FCF-marge
|
28,03%
|
-3,78%
|
28,91%
|
17,43%
|
22,63%
|
23,66%
|
27,3%
|
20,81%
|
Kasstroomconversie (ebitda)
|
42,96%
|
-
|
49,33%
|
29,34%
|
36,12%
|
40,74%
|
44,22%
|
32,75%
|
Kasstroomconversie (nettowinst)
|
74,22%
|
-
|
88,23%
|
53,32%
|
65,27%
|
74,09%
|
79,03%
|
54,71%
|
Dividend per aandeel
2 |
4,063
|
-
|
5,127
|
-
|
-
|
10,46
|
11,08
|
12,86
|
Datum van publicatie
|
13/02/20
|
15/02/21
|
22/02/22
|
16/02/23
|
23/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
2.680
|
2.206
|
2.918
|
3.145
|
3.666
|
3.220
|
3.622
|
3.906
|
3.709
|
3.755
|
3.458
|
3.772
|
3.484
|
3.165
|
EBITDA
1 |
1.521
|
1.409
|
1.832
|
1.907
|
1.939
|
1.905
|
2.287
|
2.532
|
2.256
|
1.972
|
2.087
|
2.350
|
2.206
|
2.015
|
Bedrijfsresultaat (EBIT)
1 |
1.275
|
1.196
|
1.402
|
1.717
|
1.749
|
1.752
|
2.053
|
2.272
|
1.989
|
1.793
|
1.767
|
2.053
|
2.010
|
1.773
|
Operationele Marge
|
47,59%
|
54,23%
|
48,05%
|
54,59%
|
47,71%
|
54,43%
|
56,7%
|
58,16%
|
53,63%
|
47,75%
|
51,1%
|
54,43%
|
57,69%
|
56,03%
|
Resultaat voor belastingen (EBT)
1 |
1.246
|
1.032
|
1.218
|
1.498
|
1.544
|
1.524
|
1.771
|
2.000
|
1.765
|
1.517
|
1.701
|
1.930
|
1.832
|
-
|
Nettowinst (verlies)
1 |
1.013
|
748,1
|
924,5
|
1.098
|
1.130
|
1.079
|
1.272
|
1.410
|
1.253
|
1.077
|
1.120
|
1.284
|
1.184
|
1.120
|
Nettomarge
|
37,8%
|
33,91%
|
31,69%
|
34,92%
|
30,83%
|
33,51%
|
35,11%
|
36,08%
|
33,78%
|
28,68%
|
32,39%
|
34,05%
|
33,98%
|
35,39%
|
WPA
2 |
2,620
|
1,940
|
2,390
|
2,840
|
2,930
|
2,790
|
3,290
|
3,650
|
3,240
|
2,790
|
2,952
|
3,434
|
3,195
|
3,210
|
Dividend per aandeel
2 |
5,127
|
11,20
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,500
|
-
|
5,500
|
-
|
Datum van publicatie
|
22/02/22
|
25/04/22
|
26/07/22
|
28/10/22
|
16/02/23
|
26/04/23
|
28/07/23
|
27/10/23
|
23/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.114
|
1.746
|
1.934
|
6.848
|
8.100
|
8.512
|
8.965
|
10.829
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2002
x
|
0,685
x
|
0,3785
x
|
0,9661
x
|
0,8944
x
|
1,018
x
|
0,9525
x
|
0,9086
x
|
Free Cash Flow
1 |
2.390
|
-203
|
2.521
|
2.080
|
3.271
|
3.407
|
4.162
|
3.903
|
ROE (netto-inkomsten/eigen vermogen)
|
35,7%
|
10,7%
|
26,3%
|
40,2%
|
55,6%
|
46%
|
44,9%
|
43,6%
|
ROA (netto-inkomsten/totale activa)
|
17,4%
|
6,18%
|
13,9%
|
17%
|
20,7%
|
17,9%
|
18,1%
|
21,4%
|
Totale activa
1 |
18.555
|
17.706
|
20.540
|
22.980
|
24.154
|
25.739
|
29.090
|
33.310
|
Nettoactief per aandeel
2 |
24,80
|
27,30
|
28,60
|
21,70
|
25,30
|
26,40
|
32,10
|
42,00
|
Cashflow per aandeel
2 |
9,540
|
3,340
|
11,40
|
12,90
|
16,20
|
20,10
|
17,20
|
15,10
|
Capex
1 |
1.357
|
1.506
|
1.926
|
2.905
|
2.982
|
3.084
|
2.979
|
3.443
|
Capex/omzet
|
15,91%
|
28,06%
|
22,09%
|
24,34%
|
20,62%
|
21,42%
|
19,54%
|
18,36%
|
Datum van publicatie
|
13/02/20
|
15/02/21
|
22/02/22
|
16/02/23
|
23/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
157,5
MXN Gemiddelde koersdoel
201
MXN Spread / Gemiddelde doel +27,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,93% | 22,56 mld. | | -6,68% | 4,88 mld. | | -0,59% | 4,54 mld. | | -11,04% | 3,22 mld. | | -3,78% | 3,07 mld. | | 0,00% | 2,56 mld. | | +8,56% | 2,16 mld. | | -0,78% | 1,81 mld. | | +14,41% | 1,54 mld. |
Luchthavenexploitanten
|