Beurs gesloten -
OTC Markets
21:59:59 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,48
USD
|
+0,13%
|
|
+1,91%
|
-15,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.847
|
6.465
|
7.388
|
9.283
|
9.621
|
8.137
|
-
|
-
|
Bedrijfswaarde
1 |
14.509
|
16.387
|
16.411
|
16.154
|
15.303
|
13.902
|
12.819
|
12.479
|
K/w-verhouding
|
6,44
x
|
-0,86
x
|
-2,07
x
|
11,8
x
|
5,75
x
|
5,62
x
|
4,41
x
|
4,11
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
3,73%
|
4,15%
|
5,09%
|
6,06%
|
Marktkapitalisatie/omzet
|
0,22
x
|
0,48
x
|
0,44
x
|
0,28
x
|
0,27
x
|
0,22
x
|
0,2
x
|
0,19
x
|
Bedrijfswaarde/omzet
|
0,4
x
|
1,21
x
|
0,98
x
|
0,49
x
|
0,43
x
|
0,37
x
|
0,32
x
|
0,3
x
|
Bedrijfswaarde/EBITDA
|
3,02
x
|
-6,46
x
|
497
x
|
4,27
x
|
3,12
x
|
3,14
x
|
2,53
x
|
2,34
x
|
Bedrijfswaarde/FCF
|
24,9
x
|
-4,47
x
|
-19,2
x
|
5,61
x
|
7,17
x
|
8,13
x
|
7,68
x
|
9,8
x
|
FCF Yield
|
4,01%
|
-22,4%
|
-5,21%
|
17,8%
|
13,9%
|
12,3%
|
13%
|
10,2%
|
Price to Book
|
0,77
x
|
4,8
x
|
1,66
x
|
1,1
x
|
1
x
|
0,76
x
|
0,67
x
|
0,6
x
|
Aantal aandelen (in duizenden)
|
478.194
|
597.743
|
1.195.486
|
1.195.486
|
1.195.486
|
1.196.618
|
-
|
-
|
Referentieprijs
2 |
16,41
|
10,82
|
6,180
|
7,765
|
8,048
|
6,800
|
6,800
|
6,800
|
Datum van publicatie
|
19/03/20
|
4/03/21
|
3/03/22
|
3/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
36.424
|
13.589
|
16.811
|
32.770
|
35.442
|
37.839
|
40.484
|
42.296
|
EBITDA
1 |
4.802
|
-2.537
|
33
|
3.786
|
4.910
|
4.421
|
5.061
|
5.325
|
Bedrijfsresultaat (EBIT)
1 |
2.026
|
-5.451
|
-2.349
|
1.509
|
2.682
|
2.198
|
2.712
|
2.908
|
Operationele Marge
|
5,56%
|
-40,11%
|
-13,97%
|
4,6%
|
7,57%
|
5,81%
|
6,7%
|
6,87%
|
Resultaat voor belastingen (EBT)
1 |
1.860
|
-8.631
|
-2.606
|
1.050
|
2.317
|
1.775
|
2.389
|
2.559
|
Nettowinst (verlies)
1 |
1.213
|
-6.725
|
-2.191
|
791
|
1.673
|
1.449
|
1.857
|
1.981
|
Nettomarge
|
3,33%
|
-49,49%
|
-13,03%
|
2,41%
|
4,72%
|
3,83%
|
4,59%
|
4,68%
|
WPA
2 |
2,550
|
-12,51
|
-2,990
|
0,6600
|
1,400
|
1,210
|
1,540
|
1,653
|
Free Cash Flow
1 |
582
|
-3.669
|
-855
|
2.882
|
2.134
|
1.710
|
1.670
|
1.273
|
FCF-marge
|
1,6%
|
-27%
|
-5,09%
|
8,79%
|
6,02%
|
4,52%
|
4,13%
|
3,01%
|
Kasstroomconversie (ebitda)
|
12,12%
|
-
|
-
|
76,12%
|
43,46%
|
38,69%
|
33%
|
23,91%
|
Kasstroomconversie (nettowinst)
|
47,98%
|
-
|
-
|
364,35%
|
127,56%
|
118,06%
|
89,95%
|
64,25%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,3000
|
0,2825
|
0,3458
|
0,4118
|
Datum van publicatie
|
19/03/20
|
4/03/21
|
3/03/22
|
3/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
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
|
2025 Q2
|
---|
Omzet
1 |
5.771
|
5.833
|
5.363
|
8.462
|
13.825
|
10.068
|
8.877
|
7.017
|
9.389
|
16.406
|
10.275
|
8.761
|
7.392
|
9.864
|
10.598
|
8.910
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-28
|
958
|
-
|
1.706
|
1.150
|
-
|
1.508
|
-
|
2.026
|
973
|
-279
|
1.528
|
2.305
|
900
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-2.095
|
-271
|
-591
|
393
|
-198
|
1.132
|
575
|
-273
|
965
|
453
|
1.468
|
402
|
-849
|
937,5
|
1.510
|
504,6
|
-
|
-
|
Operationele Marge
|
-36,3%
|
-4,65%
|
-11,02%
|
4,64%
|
-1,43%
|
11,24%
|
6,48%
|
-3,89%
|
10,28%
|
2,76%
|
14,29%
|
4,59%
|
-11,49%
|
9,5%
|
14,25%
|
5,66%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-2.234
|
-288
|
-690
|
356
|
-334
|
1.078
|
306
|
-530
|
1.086
|
511
|
1.489
|
297
|
-939
|
796,7
|
1.286
|
609,2
|
-
|
-
|
Nettowinst (verlies)
1 |
-1.805
|
-314
|
-584
|
259
|
-325
|
809
|
307
|
-467
|
881
|
414
|
1.192
|
67
|
-734
|
658,8
|
1.062
|
390,1
|
-
|
-
|
Nettomarge
|
-31,28%
|
-5,38%
|
-10,89%
|
3,06%
|
-2,35%
|
8,04%
|
3,46%
|
-6,66%
|
9,38%
|
2,52%
|
11,6%
|
0,76%
|
-9,93%
|
6,68%
|
10,02%
|
4,38%
|
-
|
-
|
WPA
2 |
-
|
-0,4500
|
-0,4900
|
0,2200
|
-
|
-
|
0,2500
|
-0,3900
|
0,7400
|
-
|
1,000
|
0,0500
|
-0,6100
|
0,6593
|
1,093
|
0,3274
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
0,2580
|
-
|
-
|
Datum van publicatie
|
5/08/21
|
3/03/22
|
5/05/22
|
5/08/22
|
5/08/22
|
27/10/22
|
3/03/23
|
3/05/23
|
3/08/23
|
3/08/23
|
2/11/23
|
7/03/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.662
|
9.922
|
9.023
|
6.871
|
5.682
|
5.765
|
4.682
|
4.342
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,387
x
|
-3,911
x
|
273,4
x
|
1,815
x
|
1,157
x
|
1,304
x
|
0,9251
x
|
0,8154
x
|
Free Cash Flow
1 |
582
|
-3.669
|
-855
|
2.882
|
2.134
|
1.710
|
1.670
|
1.273
|
ROE (netto-inkomsten/eigen vermogen)
|
12,1%
|
-488%
|
-75,6%
|
12,3%
|
18,6%
|
14,2%
|
16%
|
15,7%
|
ROA (netto-inkomsten/totale activa)
|
3%
|
-16,4%
|
-5,34%
|
1,84%
|
3,77%
|
2,73%
|
3,74%
|
4,14%
|
Totale activa
1 |
40.436
|
41.081
|
41.011
|
42.935
|
44.328
|
53.060
|
49.599
|
47.844
|
Nettoactief per aandeel
2 |
21,20
|
2,250
|
3,720
|
7,030
|
8,080
|
8,980
|
10,20
|
11,40
|
Cashflow per aandeel
2 |
8,470
|
-4,330
|
0,8400
|
4,320
|
4,140
|
3,530
|
3,840
|
3,460
|
Capex
1 |
3.559
|
1.273
|
1.329
|
2.286
|
4.115
|
2.848
|
3.074
|
3.026
|
Capex/omzet
|
9,77%
|
9,37%
|
7,91%
|
6,98%
|
11,61%
|
7,53%
|
7,59%
|
7,16%
|
Datum van publicatie
|
19/03/20
|
4/03/21
|
3/03/22
|
3/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
6,8
EUR Gemiddelde koersdoel
8,488
EUR Spread / Gemiddelde doel +24,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,39% | 34,24 mld. | | -1,78% | 23,16 mld. | | +3,81% | 20,93 mld. | | +44,77% | 19,17 mld. | | +33,20% | 18,11 mld. | | -18,02% | 14,27 mld. | | +33,64% | 13,27 mld. | | -7,55% | 12,37 mld. | | +17,45% | 11,39 mld. |
Luchtvaartmaatschappijen - Andere
|