Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,93
USD
|
-0,65%
|
|
+0,33%
|
-13,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.746
|
1.947
|
2.917
|
2.641
|
2.921
|
2.493
|
-
|
-
|
Bedrijfswaarde
1 |
1.859
|
1.947
|
3.008
|
2.679
|
3.063
|
2.492
|
2.250
|
2.164
|
K/w-verhouding
|
16
x
|
26
x
|
16,6
x
|
7,47
x
|
17,5
x
|
19,5
x
|
13,9
x
|
12,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,63%
|
0,66%
|
0,42%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,56
x
|
0,69
x
|
0,49
x
|
0,69
x
|
0,56
x
|
0,52
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
0,51
x
|
0,56
x
|
0,71
x
|
0,5
x
|
0,73
x
|
0,56
x
|
0,47
x
|
0,43
x
|
Bedrijfswaarde/EBITDA
|
6,69
x
|
8,48
x
|
8,16
x
|
4,26
x
|
7,71
x
|
7,18
x
|
5,3
x
|
4,63
x
|
Bedrijfswaarde/FCF
|
11,6
x
|
32,6
x
|
25,1
x
|
11,2
x
|
10,9
x
|
9,24
x
|
7,6
x
|
10,5
x
|
FCF Yield
|
8,59%
|
3,06%
|
3,99%
|
8,92%
|
9,21%
|
10,8%
|
13,2%
|
9,57%
|
Price to Book
|
1,62
x
|
1,66
x
|
2,17
x
|
1,65
x
|
1,39
x
|
1,47
x
|
1,35
x
|
1,23
x
|
Aantal aandelen (in duizenden)
|
68.075
|
68.313
|
69.261
|
66.459
|
63.534
|
62.422
|
-
|
-
|
Referentieprijs
2 |
25,64
|
28,50
|
42,12
|
39,74
|
45,97
|
39,93
|
39,93
|
39,93
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
8/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.668
|
3.496
|
4.232
|
5.340
|
4.203
|
4.487
|
4.781
|
5.040
|
EBITDA
1 |
277,8
|
229,5
|
368,8
|
628,3
|
397,1
|
347
|
424,4
|
467,6
|
Bedrijfsresultaat (EBIT)
1 |
160,9
|
105,8
|
238,5
|
474,7
|
212,2
|
166,5
|
224
|
248,9
|
Operationele Marge
|
4,39%
|
3,03%
|
5,63%
|
8,89%
|
5,05%
|
3,71%
|
4,68%
|
4,94%
|
Resultaat voor belastingen (EBT)
1 |
143,9
|
96,1
|
230,9
|
468
|
209,2
|
157
|
221,7
|
246,3
|
Nettowinst (verlies)
1 |
107,2
|
73,56
|
171,5
|
356,9
|
167,5
|
125,3
|
168,2
|
189,5
|
Nettomarge
|
2,92%
|
2,1%
|
4,05%
|
6,68%
|
3,99%
|
2,79%
|
3,52%
|
3,76%
|
WPA
2 |
1,600
|
1,095
|
2,530
|
5,320
|
2,620
|
2,050
|
2,873
|
3,290
|
Free Cash Flow
1 |
159,7
|
59,65
|
119,9
|
239
|
282,1
|
269,7
|
296
|
207
|
FCF-marge
|
4,35%
|
1,71%
|
2,83%
|
4,48%
|
6,71%
|
6,01%
|
6,19%
|
4,11%
|
Kasstroomconversie (ebitda)
|
57,48%
|
25,99%
|
32,5%
|
38,04%
|
71,04%
|
77,7%
|
69,73%
|
44,27%
|
Kasstroomconversie (nettowinst)
|
148,98%
|
81,09%
|
69,91%
|
66,96%
|
168,41%
|
215,13%
|
176%
|
109,25%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,2500
|
0,2650
|
0,1667
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
8/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
1.075
|
1.256
|
1.298
|
1.401
|
1.355
|
1.286
|
1.152
|
1.040
|
1.025
|
985
|
999,5
|
1.108
|
1.146
|
1.139
|
1.069
|
EBITDA
1 |
91,7
|
152,4
|
150,4
|
174,2
|
156,8
|
147,9
|
124,1
|
107,8
|
87,67
|
77,55
|
86,57
|
85,83
|
87,86
|
91,3
|
88,65
|
Bedrijfsresultaat (EBIT)
1 |
59,87
|
117,6
|
115,1
|
137,6
|
117,7
|
104,3
|
78,2
|
62,07
|
42,56
|
29,4
|
37,14
|
40,95
|
42,48
|
44,52
|
44,3
|
Operationele Marge
|
5,57%
|
9,36%
|
8,86%
|
9,82%
|
8,69%
|
8,11%
|
6,79%
|
5,97%
|
4,15%
|
2,98%
|
3,72%
|
3,7%
|
3,71%
|
3,91%
|
4,14%
|
Resultaat voor belastingen (EBT)
1 |
57,98
|
116
|
113,5
|
136
|
115,2
|
103,2
|
76,65
|
61,11
|
41,67
|
29,8
|
34,46
|
38,68
|
39,68
|
42,67
|
41,7
|
Nettowinst (verlies)
1 |
43,34
|
84,31
|
87,5
|
102,8
|
87,32
|
79,27
|
61,78
|
46,5
|
30,46
|
28,8
|
27,05
|
30,29
|
32,2
|
34,04
|
37,95
|
Nettomarge
|
4,03%
|
6,71%
|
6,74%
|
7,34%
|
6,44%
|
6,17%
|
5,36%
|
4,47%
|
2,97%
|
2,92%
|
2,71%
|
2,73%
|
2,81%
|
2,99%
|
3,55%
|
WPA
2 |
0,6400
|
1,240
|
1,290
|
1,515
|
1,305
|
1,210
|
0,9400
|
0,7200
|
0,4850
|
0,4600
|
0,4400
|
0,4915
|
0,5451
|
0,5943
|
0,5900
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0650
|
0,0650
|
0,0650
|
0,0650
|
-
|
Datum van publicatie
|
28/10/21
|
8/02/22
|
28/04/22
|
3/08/22
|
27/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
113
|
-
|
90,7
|
37,8
|
143
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
0,04
|
242
|
329
|
Hefboom (schuld/ebitda)
|
0,4065
x
|
-
|
0,2459
x
|
0,0601
x
|
0,3592
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
160
|
59,6
|
120
|
239
|
282
|
270
|
296
|
207
|
ROE (netto-inkomsten/eigen vermogen)
|
11%
|
6,59%
|
13,7%
|
24,3%
|
10,6%
|
7,33%
|
10,1%
|
10,9%
|
ROA (netto-inkomsten/totale activa)
|
5,79%
|
3,59%
|
7,55%
|
13,6%
|
5,97%
|
4,16%
|
5,87%
|
6,4%
|
Totale activa
1 |
1.850
|
2.048
|
2.271
|
2.624
|
2.804
|
3.016
|
2.864
|
2.961
|
Nettoactief per aandeel
2 |
15,80
|
17,20
|
19,40
|
24,10
|
33,10
|
27,10
|
29,70
|
32,50
|
Cashflow per aandeel
2 |
3,800
|
2,610
|
3,730
|
6,830
|
6,600
|
5,230
|
6,400
|
6,930
|
Capex
1 |
94,8
|
115
|
133
|
219
|
140
|
65,5
|
87,4
|
165
|
Capex/omzet
|
2,59%
|
3,3%
|
3,14%
|
4,1%
|
3,33%
|
1,46%
|
1,83%
|
3,27%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
8/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,93
USD Gemiddelde koersdoel
45,2
USD Spread / Gemiddelde doel +13,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,14% | 2,49 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | -3,88% | 5,4 mld. | | +5,99% | 5,34 mld. |
Grondvracht & Logistiek - Andere
|