INTERNATIONAL CONSOLIDATED AIRLINES GROUP S.A. Toevoegen aan een lijst
Financiën International Consolidated Airlines Group S.A. BOERSE MUENCHEN
Aandelen
INRA
US4593481082
Luchtvaartmaatschappijen
|
Real Time
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4,06 EUR | -0,49% |
|
0,00% | +13,97% |
| 12:36 | Aer Lingus keert terug naar een volledige dienst nadat piloten werk-op-rule opschorten | AN |
| 16/07 | Vliegtickets iets goedkoper dan vorig jaar | DP |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 14.667 | 8.880 | 8.410 | 6.931 | 8.783 | 10.069 | - | - |
| Bedrijfswaarde 1 | 22.238 | 18.642 | 20.077 | 17.316 | 18.028 | 18.314 | 17.801 | 17.255 |
| K/w-verhouding | 8,55 x | -0,91 x | -2,87 x | 22,9 x | 3,53 x | 4,59 x | 4,23 x | 4,05 x |
| Dividendrendement | 1,96% | - | - | - | - | 2,89% | 3,75% | 4,61% |
| Marktkapitalisatie/omzet | 0,58 x | 1,14 x | 0,99 x | 0,3 x | 0,3 x | 0,32 x | 0,31 x | 0,3 x |
| Bedrijfswaarde/omzet | 0,87 x | 2,39 x | 2,37 x | 0,75 x | 0,61 x | 0,58 x | 0,55 x | 0,51 x |
| Bedrijfswaarde/EBITDA | 4,12 x | -8,23 x | -19,7 x | 5,24 x | 3,24 x | 3,17 x | 2,88 x | 2,63 x |
| Bedrijfswaarde/FCF | 41,4 x | -3,56 x | -22,7 x | 9,64 x | - | 17 x | 21,2 x | 16,8 x |
| FCF Yield | 2,41% | -28,1% | -4,41% | 10,4% | - | 5,88% | 4,71% | 5,95% |
| Price to Book | 2,15 x | 6,78 x | 10 x | 3,44 x | - | 1,81 x | 1,32 x | 1,05 x |
| Aantal aandelen (in duizenden) | 1.984.330 | 4.966.379 | 4.961.189 | 4.954.313 | 4.915.537 | 4.891.914 | - | - |
| Referentieprijs 2 | 7,391 | 1,788 | 1,695 | 1,399 | 1,787 | 2,058 | 2,058 | 2,058 |
| Datum van publicatie | 28/02/20 | 26/02/21 | 25/02/22 | 24/02/23 | 29/02/24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 25.506 | 7.806 | 8.455 | 23.066 | 29.453 | 31.392 | 32.617 | 33.962 |
| EBITDA 1 | 5.396 | -2.266 | -1.017 | 3.303 | 5.570 | 5.785 | 6.185 | 6.563 |
| Bedrijfsresultaat (EBIT) 1 | 3.285 | -4.365 | -2.970 | 1.225 | 3.507 | 3.546 | 3.818 | 4.059 |
| Operationele Marge | 12,88% | -55,92% | -35,13% | 5,31% | 11,91% | 11,3% | 11,7% | 11,95% |
| Resultaat voor belastingen (EBT) 1 | 2.275 | -7.810 | -3.507 | 415 | 3.056 | 2.932 | 3.184 | 3.535 |
| Nettowinst (verlies) 1 | 1.715 | -6.923 | -2.933 | 431 | 2.655 | 2.381 | 2.574 | 2.866 |
| Nettomarge | 6,72% | -88,69% | -34,69% | 1,87% | 9,01% | 7,59% | 7,89% | 8,44% |
| WPA 2 | 0,8640 | -1,962 | -0,5910 | 0,0610 | 0,5060 | 0,4484 | 0,4867 | 0,5081 |
| Free Cash Flow 1 | 537 | -5.235 | -885 | 1.797 | - | 1.076 | 839 | 1.027 |
| FCF-marge | 2,11% | -67,06% | -10,47% | 7,79% | - | 3,43% | 2,57% | 3,02% |
| Kasstroomconversie (ebitda) | 9,95% | - | - | 54,41% | - | 18,6% | 13,56% | 15,64% |
| Kasstroomconversie (nettowinst) | 31,31% | - | - | 416,94% | - | 45,2% | 32,59% | 35,83% |
| Dividend per aandeel 2 | 0,1450 | - | - | - | - | 0,0594 | 0,0772 | 0,0949 |
| Datum van publicatie | 28/02/20 | 26/02/21 | 25/02/22 | 24/02/23 | 29/02/24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 5.288 | 2.212 | 2.709 | 3.534 | 3.435 | 5.916 | 9.351 | 7.329 | 6.386 | 5.889 | 7.694 | 13.583 | 8.646 | 7.224 | 6.429 | 8.302 | 9.230 | 7.635 | - |
| EBITDA 1 | -786 | -1.260 | -8 | 251 | -223 | 771 | 548 | 1.722 | 1.025 | 495 | 1.748 | 2.243 | 2.554 | 1.057 | 627 | 1.691 | 2.300 | 1.225 | - |
| Bedrijfsresultaat (EBIT) 1 | -1.900 | -2.180 | -485 | -305 | -754 | 287 | -467 | 1.206 | 486 | 9 | 1.251 | 1.260 | 1.745 | 502 | 68 | 1.122 | 1.729 | 632 | - |
| Operationele Marge | -35,93% | -98,55% | -17,9% | -8,63% | -21,95% | 4,85% | -4,99% | 16,46% | 7,61% | 0,15% | 16,26% | 9,28% | 20,18% | 6,95% | 1,06% | 13,52% | 18,73% | 8,28% | - |
| Resultaat voor belastingen (EBT) 1 | -4.206 | -2.336 | -714 | -457 | -916 | 73 | -843 | 1.009 | 249 | -121 | 1.158 | 1.037 | 1.578 | 441 | -87 | 930,7 | 1.603 | 449 | - |
| Nettowinst (verlies) 1 | -3.806 | -2.048 | -574 | -311 | -787 | 133 | -654 | 853 | 232 | -87 | 1.008 | 921 | 1.230 | 504 | -4 | 734,6 | 1.241 | 336,9 | - |
| Nettomarge | -71,97% | -92,59% | -21,19% | -8,8% | -22,91% | 2,25% | -6,99% | 11,64% | 3,63% | -1,48% | 13,1% | 6,78% | 14,23% | 6,98% | -0,06% | 8,85% | 13,44% | 4,41% | - |
| WPA 2 | - | - | -0,1156 | -0,0630 | -0,1590 | 0,0270 | - | - | 0,0210 | - | 0,1940 | - | 0,2307 | 0,0993 | -0,001000 | 0,1518 | 0,2403 | 0,0623 | - |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0,0200 | - | 0,0609 | - |
| Datum van publicatie | 31/07/20 | 30/07/21 | 5/11/21 | 25/02/22 | 6/05/22 | 29/07/22 | 29/07/22 | 28/10/22 | 24/02/23 | 5/05/23 | 28/07/23 | 28/07/23 | 27/10/23 | 29/02/24 | 10/05/24 | - | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 7.571 | 9.762 | 11.667 | 10.385 | 9.245 | 8.245 | 7.732 | 7.185 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,403 x | -4,308 x | -11,47 x | 3,144 x | 1,66 x | 1,425 x | 1,25 x | 1,095 x |
| Free Cash Flow 1 | 537 | -5.235 | -885 | 1.797 | - | 1.076 | 839 | 1.027 |
| ROE (netto-inkomsten/eigen vermogen) | 25,3% | -106% | -249% | 28,2% | - | 50,7% | 37,2% | 29,8% |
| ROA (netto-inkomsten/totale activa) | 5,39% | -13,2% | -9,39% | 1,09% | - | 5,89% | 6,12% | 6,01% |
| Totale activa 1 | 31.847 | 52.595 | 31.243 | 39.513 | - | 40.407 | 42.083 | 47.679 |
| Nettoactief per aandeel 2 | 3,440 | 0,2600 | 0,1700 | 0,4100 | - | 1,140 | 1,560 | 1,960 |
| Cashflow per aandeel 2 | 1,940 | -0,9300 | -0,0300 | 0,9000 | - | 0,8500 | 0,9300 | 0,8500 |
| Capex 1 | 3.465 | 1.939 | 744 | 3.875 | 3.544 | 3.719 | 4.234 | 4.585 |
| Capex/omzet | 13,59% | 24,84% | 8,8% | 16,8% | 12,03% | 11,85% | 12,98% | 13,5% |
| Datum van publicatie | 28/02/20 | 26/02/21 | 25/02/22 | 24/02/23 | 29/02/24 | - | - | - |
1EUR in Miljoen2EUR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
15
Laatste slotkoers
2,058
EUR
Gemiddelde koersdoel
2,694
EUR
Spread / Gemiddelde doel
+30,86%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +13,70% | 29,51 mld. | |
| -10,96% | 21,05 mld. | |
| +49,34% | 20,47 mld. | |
| +8,38% | 18,79 mld. | |
| +13,23% | 15,48 mld. | |
| -27,53% | 13,83 mld. | |
| +35,28% | 12,83 mld. | |
| -12,99% | 12,44 mld. | |
| +2,84% | 10,65 mld. |
- Beurs
- Aandelen
- Koers IAG
- Koers INRA
- Financiën International Consolidated Airlines Group S.A.
