Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
162
USD
|
-1,06%
|
|
-3,16%
|
-18,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.446
|
14.441
|
21.465
|
18.053
|
20.602
|
16.735
|
-
|
-
|
Bedrijfswaarde
1 |
13.707
|
15.433
|
22.411
|
19.263
|
22.124
|
18.036
|
17.832
|
17.545
|
K/w-verhouding
|
24,6
x
|
28,8
x
|
28,6
x
|
18,9
x
|
28,7
x
|
25,4
x
|
18,9
x
|
15,9
x
|
Dividendrendement
|
0,89%
|
0,79%
|
0,58%
|
0,92%
|
0,84%
|
1,07%
|
1,12%
|
1%
|
Marktkapitalisatie/omzet
|
1,36
x
|
1,5
x
|
1,76
x
|
1,22
x
|
1,61
x
|
1,33
x
|
1,21
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
1,5
x
|
1,6
x
|
1,84
x
|
1,3
x
|
1,72
x
|
1,43
x
|
1,29
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
12,4
x
|
14
x
|
9,75
x
|
12,8
x
|
10,6
x
|
8,74
x
|
7,83
x
|
Bedrijfswaarde/FCF
|
56,1
x
|
29,6
x
|
64,6
x
|
55,8
x
|
125
x
|
26,8
x
|
28,4
x
|
28,5
x
|
FCF Yield
|
1,78%
|
3,38%
|
1,55%
|
1,79%
|
0,8%
|
3,73%
|
3,53%
|
3,51%
|
Price to Book
|
5,47
x
|
5,55
x
|
6,89
x
|
4,93
x
|
5,02
x
|
3,77
x
|
3,38
x
|
3,04
x
|
Aantal aandelen (in duizenden)
|
106.578
|
105.679
|
105.014
|
103.537
|
103.143
|
103.298
|
-
|
-
|
Referentieprijs
2 |
116,8
|
136,6
|
204,4
|
174,4
|
199,7
|
162,0
|
162,0
|
162,0
|
Datum van publicatie
|
17/01/20
|
19/01/21
|
18/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.165
|
9.637
|
12.168
|
14.814
|
12.830
|
12.621
|
13.867
|
15.031
|
EBITDA
1 |
1.297
|
1.240
|
1.603
|
1.976
|
1.731
|
1.696
|
2.041
|
2.240
|
Bedrijfsresultaat (EBIT)
1 |
798
|
713,1
|
1.046
|
1.330
|
993,2
|
949,6
|
1.238
|
1.412
|
Operationele Marge
|
8,71%
|
7,4%
|
8,59%
|
8,98%
|
7,74%
|
7,52%
|
8,93%
|
9,4%
|
Resultaat voor belastingen (EBT)
1 |
680,9
|
666
|
999,8
|
1.281
|
934,9
|
879,6
|
1.164
|
1.352
|
Nettowinst (verlies)
1 |
516,3
|
506
|
760,8
|
969,4
|
728,3
|
659,9
|
882,5
|
1.034
|
Nettomarge
|
5,63%
|
5,25%
|
6,25%
|
6,54%
|
5,68%
|
5,23%
|
6,36%
|
6,88%
|
WPA
2 |
4,750
|
4,740
|
7,140
|
9,210
|
6,970
|
6,374
|
8,595
|
10,20
|
Free Cash Flow
1 |
244,2
|
522,1
|
346,9
|
345
|
176,7
|
673,2
|
628,9
|
616
|
FCF-marge
|
2,66%
|
5,42%
|
2,85%
|
2,33%
|
1,38%
|
5,33%
|
4,54%
|
4,1%
|
Kasstroomconversie (ebitda)
|
18,83%
|
42,09%
|
21,64%
|
17,46%
|
10,21%
|
39,69%
|
30,81%
|
27,5%
|
Kasstroomconversie (nettowinst)
|
47,3%
|
103,17%
|
45,59%
|
35,59%
|
24,26%
|
102,01%
|
71,26%
|
59,57%
|
Dividend per aandeel
2 |
1,040
|
1,080
|
1,180
|
1,600
|
1,680
|
1,737
|
1,809
|
1,622
|
Datum van publicatie
|
17/01/20
|
19/01/21
|
18/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
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 |
3.145
|
3.497
|
3.489
|
3.838
|
3.838
|
3.650
|
3.230
|
3.133
|
3.164
|
3.304
|
2.944
|
3.056
|
3.195
|
3.362
|
3.194
|
EBITDA
1 |
412,8
|
463,8
|
483,1
|
510,7
|
528,8
|
453,6
|
453,3
|
450,7
|
429,4
|
397,7
|
377,4
|
408,9
|
435,9
|
457,4
|
446,9
|
Bedrijfsresultaat (EBIT)
1 |
273,8
|
322,5
|
334,3
|
353,1
|
362,2
|
281,9
|
277,5
|
270,7
|
241,7
|
203,3
|
194,4
|
225,7
|
249,6
|
271,4
|
254,9
|
Operationele Marge
|
8,71%
|
9,22%
|
9,58%
|
9,2%
|
9,44%
|
7,72%
|
8,59%
|
8,64%
|
7,64%
|
6,15%
|
6,6%
|
7,39%
|
7,81%
|
8,07%
|
7,98%
|
Resultaat voor belastingen (EBT)
1 |
261,9
|
312,8
|
321,7
|
340,2
|
348,7
|
270,8
|
262,7
|
256,1
|
229,1
|
186,9
|
178,7
|
211
|
231,8
|
251,6
|
218,4
|
Nettowinst (verlies)
1 |
199,8
|
242,2
|
243,3
|
255,3
|
269,4
|
201,3
|
197,8
|
189,6
|
187,4
|
153,5
|
127,5
|
159,7
|
177,4
|
193,1
|
185,7
|
Nettomarge
|
6,35%
|
6,93%
|
6,97%
|
6,65%
|
7,02%
|
5,52%
|
6,12%
|
6,05%
|
5,92%
|
4,65%
|
4,33%
|
5,23%
|
5,55%
|
5,74%
|
5,82%
|
WPA
2 |
1,880
|
2,280
|
2,290
|
2,420
|
2,570
|
1,920
|
1,890
|
1,810
|
1,800
|
1,470
|
1,220
|
1,526
|
1,709
|
1,882
|
1,749
|
Dividend per aandeel
2 |
0,3000
|
0,3000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4200
|
0,4200
|
-
|
0,4200
|
0,4409
|
0,4409
|
0,4409
|
0,4409
|
0,4928
|
Datum van publicatie
|
15/10/21
|
18/01/22
|
18/04/22
|
19/07/22
|
18/10/22
|
18/01/23
|
17/04/23
|
18/07/23
|
17/10/23
|
18/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.261
|
992
|
946
|
1.210
|
1.523
|
1.300
|
1.096
|
809
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9719
x
|
0,7998
x
|
0,5901
x
|
0,6122
x
|
0,8796
x
|
0,7667
x
|
0,5371
x
|
0,3613
x
|
Free Cash Flow
1 |
244
|
522
|
347
|
345
|
177
|
673
|
629
|
616
|
ROE (netto-inkomsten/eigen vermogen)
|
25,8%
|
20,8%
|
26,6%
|
28,6%
|
18,7%
|
15,6%
|
18,7%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
10,7%
|
8,86%
|
12%
|
13,3%
|
8,91%
|
7,61%
|
9,54%
|
10,5%
|
Totale activa
1 |
4.835
|
5.709
|
6.360
|
7.268
|
8.170
|
8.671
|
9.254
|
9.871
|
Nettoactief per aandeel
2 |
21,30
|
24,60
|
29,70
|
35,30
|
39,80
|
42,90
|
47,90
|
53,30
|
Cashflow per aandeel
2 |
10,10
|
10,50
|
11,50
|
16,90
|
16,70
|
14,90
|
17,40
|
20,00
|
Capex
1 |
688
|
601
|
877
|
1.432
|
1.600
|
962
|
1.211
|
1.321
|
Capex/omzet
|
7,51%
|
6,23%
|
7,21%
|
9,67%
|
12,47%
|
7,62%
|
8,73%
|
8,79%
|
Datum van publicatie
|
17/01/20
|
19/01/21
|
18/01/22
|
18/01/23
|
18/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
162
USD Gemiddelde koersdoel
193
USD Spread / Gemiddelde doel +19,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,89% | 16,74 mld. | | -9,99% | 39,7 mld. | | +4,23% | 11,6 mld. | | -2,15% | 11,37 mld. | | -8,46% | 6,34 mld. | | -16,77% | 2,28 mld. | | -18,01% | 2,2 mld. | | +14,54% | 1,74 mld. | | -19,26% | 1,38 mld. | | -0,49% | 1,23 mld. |
Vrachtwagens
|