Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,51
USD
|
-0,06%
|
|
+1,57%
|
-17,41%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.413
|
5.065
|
7.275
|
6.032
|
-
|
-
|
Bedrijfswaarde
1 |
11.041
|
6.376
|
8.454
|
6.933
|
6.630
|
6.199
|
K/w-verhouding
|
68,8
x
|
25,6
x
|
31,9
x
|
23,1
x
|
18,8
x
|
18,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,31
x
|
0,56
x
|
0,74
x
|
0,59
x
|
0,54
x
|
0,51
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
0,71
x
|
0,86
x
|
0,67
x
|
0,6
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
18,1
x
|
8,76
x
|
11,4
x
|
8,89
x
|
7,62
x
|
6,7
x
|
Bedrijfswaarde/FCF
|
53,9
x
|
26,6
x
|
28
x
|
24,1
x
|
19,8
x
|
17,3
x
|
FCF Yield
|
1,86%
|
3,76%
|
3,57%
|
4,14%
|
5,06%
|
5,79%
|
Price to Book
|
4,43
x
|
1,92
x
|
2,5
x
|
1,88
x
|
1,69
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
114.643
|
118.639
|
118.955
|
119.417
|
-
|
-
|
Referentieprijs
2 |
90,83
|
42,69
|
61,16
|
50,51
|
50,51
|
50,51
|
Datum van publicatie
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.195
|
7.940
|
8.993
|
9.778
|
10.281
|
11.129
|
11.729
|
EBITDA
1 |
-
|
611
|
728
|
741
|
779,6
|
870,2
|
925,6
|
Bedrijfsresultaat (EBIT)
1 |
-
|
254
|
416
|
450
|
475,8
|
537,5
|
581,3
|
Operationele Marge
|
-
|
3,2%
|
4,63%
|
4,6%
|
4,63%
|
4,83%
|
4,96%
|
Resultaat voor belastingen (EBT)
1 |
-
|
153
|
264
|
266
|
341,5
|
444,2
|
-
|
Nettowinst (verlies)
1 |
-22
|
153
|
197
|
229
|
255,7
|
319
|
329
|
Nettomarge
|
-0,36%
|
1,93%
|
2,19%
|
2,34%
|
2,49%
|
2,87%
|
2,81%
|
WPA
2 |
-
|
1,320
|
1,670
|
1,920
|
2,188
|
2,692
|
2,775
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
287,3
|
335,3
|
359
|
FCF-marge
|
-
|
2,58%
|
2,67%
|
3,09%
|
2,79%
|
3,01%
|
3,06%
|
Kasstroomconversie (ebitda)
|
-
|
33,55%
|
32,97%
|
40,76%
|
36,85%
|
38,53%
|
38,79%
|
Kasstroomconversie (nettowinst)
|
-
|
133,99%
|
121,83%
|
131,88%
|
112,36%
|
105,12%
|
109,12%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/03/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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 |
1.974
|
2.262
|
2.083
|
2.156
|
2.287
|
2.467
|
2.323
|
2.394
|
2.471
|
2.590
|
2.372
|
2.470
|
2.629
|
2.812
|
2.769
|
EBITDA
1 |
163
|
167
|
155
|
176
|
192
|
205
|
158
|
190
|
200
|
193
|
151,9
|
183,5
|
217,9
|
223,7
|
188,4
|
Bedrijfsresultaat (EBIT)
1 |
67
|
79
|
83
|
97
|
107
|
143
|
92
|
127
|
110
|
124
|
80,29
|
111,1
|
141,3
|
145,4
|
102
|
Operationele Marge
|
3,39%
|
3,49%
|
3,98%
|
4,5%
|
4,68%
|
5,8%
|
3,96%
|
5,3%
|
4,45%
|
4,79%
|
3,38%
|
4,5%
|
5,38%
|
5,17%
|
3,68%
|
Resultaat voor belastingen (EBT)
1 |
42
|
70
|
49
|
73
|
83
|
59
|
29
|
86
|
83
|
68
|
44,4
|
75,9
|
104,4
|
116,8
|
72,25
|
Nettowinst (verlies)
1 |
72
|
56
|
37
|
51
|
63
|
46
|
25
|
65
|
66
|
73
|
33,1
|
56,98
|
78,46
|
84,1
|
55,7
|
Nettomarge
|
3,65%
|
2,48%
|
1,78%
|
2,37%
|
2,75%
|
1,86%
|
1,08%
|
2,72%
|
2,67%
|
2,82%
|
1,4%
|
2,31%
|
2,98%
|
2,99%
|
2,01%
|
WPA
2 |
0,6200
|
0,4800
|
0,3200
|
0,4400
|
0,5300
|
0,3900
|
0,2100
|
0,5400
|
0,5500
|
0,6100
|
0,2962
|
0,4854
|
0,6843
|
0,7302
|
0,4550
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/11/21
|
15/02/22
|
4/05/22
|
2/08/22
|
8/11/22
|
14/02/23
|
9/05/23
|
2/08/23
|
7/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
628
|
1.311
|
1.179
|
902
|
599
|
167
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,028
x
|
1,801
x
|
1,591
x
|
1,157
x
|
0,6878
x
|
0,1804
x
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
287
|
335
|
359
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
9,35%
|
13,4%
|
11,1%
|
10,5%
|
11,5%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,5%
|
4,08%
|
3,3%
|
3,24%
|
3,93%
|
-
|
Totale activa
1 |
-
|
4.368
|
4.834
|
6.939
|
7.881
|
8.119
|
-
|
Nettoactief per aandeel
2 |
-
|
20,50
|
22,30
|
24,50
|
26,80
|
29,90
|
31,90
|
Cashflow per aandeel
2 |
-
|
3,940
|
4,610
|
4,670
|
4,950
|
5,700
|
-
|
Capex
1 |
-
|
250
|
342
|
274
|
303
|
341
|
376
|
Capex/omzet
|
-
|
3,15%
|
3,8%
|
2,8%
|
2,95%
|
3,06%
|
3,21%
|
Datum van publicatie
|
19/03/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
50,51
USD Gemiddelde koersdoel
68,31
USD Spread / Gemiddelde doel +35,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,41% | 6,03 mld. | | -6,13% | 126 mld. | | +5,09% | 65,42 mld. | | -13,41% | 48,51 mld. | | -10,93% | 16,08 mld. | | +22,81% | 8,2 mld. | | -10,03% | 7,24 mld. | | -59,73% | 7,17 mld. | | +30,89% | 5,68 mld. | | -20,63% | 4,51 mld. |
Luchtvracht & Logistiek - NEC
|