slotkoers
Wiener Boerse
00:00:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
221
EUR
|
+0,57%
|
|
+3,56%
|
+9,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
49.508
|
42.786
|
53.816
|
47.130
|
66.230
|
68.392
|
-
|
-
|
Bedrijfswaarde
1 |
60.223
|
52.286
|
62.516
|
56.687
|
77.765
|
82.025
|
83.613
|
84.190
|
K/w-verhouding
|
39,9
x
|
-161
x
|
49,5
x
|
20,6
x
|
22,2
x
|
25,7
x
|
22,3
x
|
19,8
x
|
Dividendrendement
|
1,22%
|
0,36%
|
-
|
0,67%
|
0,87%
|
1,01%
|
1,09%
|
1,23%
|
Marktkapitalisatie/omzet
|
2,36
x
|
4,05
x
|
3,88
x
|
2,27
x
|
2,79
x
|
2,7
x
|
2,53
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
2,87
x
|
4,95
x
|
4,51
x
|
2,73
x
|
3,28
x
|
3,23
x
|
3,1
x
|
2,94
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
45,6
x
|
27,4
x
|
14,7
x
|
16,7
x
|
16,3
x
|
15,5
x
|
14,6
x
|
Bedrijfswaarde/FCF
|
58,4
x
|
34,8
x
|
62,9
x
|
27,9
x
|
28,6
x
|
29,5
x
|
27,8
x
|
25,8
x
|
FCF Yield
|
1,71%
|
2,88%
|
1,59%
|
3,58%
|
3,5%
|
3,39%
|
3,6%
|
3,88%
|
Price to Book
|
69,8
x
|
99,5
x
|
38,1
x
|
81,4
x
|
-100
x
|
-25,2
x
|
-15,3
x
|
-15,6
x
|
Aantal aandelen (in duizenden)
|
326.937
|
324.332
|
325.683
|
316.540
|
293.691
|
285.622
|
-
|
-
|
Referentieprijs
2 |
151,4
|
131,9
|
165,2
|
148,9
|
225,5
|
239,4
|
239,4
|
239,4
|
Datum van publicatie
|
26/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.972
|
10.571
|
13.857
|
20.773
|
23.713
|
25.364
|
26.997
|
28.595
|
EBITDA
1 |
3.575
|
1.147
|
2.278
|
3.853
|
4.656
|
5.031
|
5.399
|
5.780
|
Bedrijfsresultaat (EBIT)
1 |
2.778
|
535
|
1.649
|
3.203
|
3.935
|
4.237
|
4.612
|
4.965
|
Operationele Marge
|
13,25%
|
5,06%
|
11,9%
|
15,42%
|
16,59%
|
16,71%
|
17,08%
|
17,36%
|
Resultaat voor belastingen (EBT)
1 |
1.599
|
-466
|
1.180
|
3.114
|
3.378
|
3.564
|
3.928
|
4.320
|
Nettowinst (verlies)
1 |
1.273
|
-267
|
1.099
|
2.358
|
3.083
|
2.667
|
2.951
|
3.240
|
Nettomarge
|
6,07%
|
-2,53%
|
7,93%
|
11,35%
|
13%
|
10,51%
|
10,93%
|
11,33%
|
WPA
2 |
3,800
|
-0,8200
|
3,340
|
7,240
|
10,18
|
9,309
|
10,72
|
12,12
|
Free Cash Flow
1 |
1.032
|
1.504
|
994
|
2.031
|
2.718
|
2.782
|
3.011
|
3.268
|
FCF-marge
|
4,92%
|
14,23%
|
7,17%
|
9,78%
|
11,46%
|
10,97%
|
11,15%
|
11,43%
|
Kasstroomconversie (ebitda)
|
28,87%
|
131,12%
|
43,63%
|
52,71%
|
58,38%
|
55,29%
|
55,77%
|
56,54%
|
Kasstroomconversie (nettowinst)
|
81,07%
|
-
|
90,45%
|
86,13%
|
88,16%
|
104,3%
|
102,05%
|
100,87%
|
Dividend per aandeel
2 |
1,850
|
0,4800
|
-
|
1,000
|
1,960
|
2,412
|
2,611
|
2,957
|
Datum van publicatie
|
26/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
4.446
|
4.199
|
5.338
|
5.313
|
5.923
|
5.615
|
6.075
|
5.928
|
6.095
|
5.977
|
6.475
|
6.356
|
6.564
|
6.403
|
6.871
|
EBITDA
1 |
741
|
759
|
1.019
|
985
|
1.090
|
1.098
|
1.219
|
1.142
|
1.197
|
1.142
|
1.305
|
1.251
|
1.338
|
1.226
|
1.406
|
Bedrijfsresultaat (EBIT)
1 |
578
|
605
|
857
|
815
|
926
|
941
|
1.043
|
959
|
992
|
952
|
1.115
|
1.078
|
1.129
|
1.028
|
1.226
|
Operationele Marge
|
13%
|
14,41%
|
16,05%
|
15,34%
|
15,63%
|
16,76%
|
17,17%
|
16,18%
|
16,28%
|
15,93%
|
17,21%
|
16,95%
|
17,19%
|
16,05%
|
17,84%
|
Resultaat voor belastingen (EBT)
1 |
548
|
476
|
878
|
869
|
891
|
844
|
964
|
989
|
581
|
727
|
954
|
911,9
|
957,9
|
852,2
|
1.030
|
Nettowinst (verlies)
1 |
468
|
377
|
678
|
630
|
673
|
757
|
726
|
752
|
848
|
564
|
708,2
|
676,6
|
711,2
|
652,4
|
772,5
|
Nettomarge
|
10,53%
|
8,98%
|
12,7%
|
11,86%
|
11,36%
|
13,48%
|
11,95%
|
12,69%
|
13,91%
|
9,44%
|
10,94%
|
10,65%
|
10,83%
|
10,19%
|
11,24%
|
WPA
2 |
1,420
|
1,140
|
2,060
|
1,940
|
2,120
|
2,430
|
2,380
|
2,510
|
2,870
|
1,930
|
2,462
|
2,387
|
2,524
|
2,308
|
2,777
|
Dividend per aandeel
2 |
-
|
-
|
0,3000
|
0,3000
|
0,4000
|
0,4000
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,6300
|
0,6300
|
0,6475
|
0,6225
|
0,6915
|
Datum van publicatie
|
15/02/22
|
4/05/22
|
2/08/22
|
3/11/22
|
14/02/23
|
2/05/23
|
1/08/23
|
2/11/23
|
13/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.715
|
9.500
|
8.700
|
9.557
|
11.535
|
13.632
|
15.221
|
15.798
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,997
x
|
8,282
x
|
3,819
x
|
2,48
x
|
2,477
x
|
2,71
x
|
2,819
x
|
2,733
x
|
Free Cash Flow
1 |
1.032
|
1.504
|
994
|
2.031
|
2.718
|
2.782
|
3.011
|
3.268
|
ROE (netto-inkomsten/eigen vermogen)
|
137%
|
-47,1%
|
119%
|
238%
|
-
|
-
|
1.287%
|
391%
|
ROA (netto-inkomsten/totale activa)
|
7,82%
|
-1,07%
|
4,37%
|
9,36%
|
12%
|
18,9%
|
20,1%
|
11,5%
|
Totale activa
1 |
16.270
|
24.877
|
25.127
|
25.184
|
25.712
|
14.115
|
14.673
|
28.173
|
Nettoactief per aandeel
2 |
2,170
|
1,330
|
4,330
|
1,830
|
-2,250
|
-9,500
|
-15,60
|
-15,30
|
Cashflow per aandeel
2 |
5,020
|
5,030
|
3,570
|
7,250
|
10,50
|
12,10
|
12,70
|
13,70
|
Capex
1 |
653
|
135
|
183
|
332
|
452
|
737
|
604
|
543
|
Capex/omzet
|
3,11%
|
1,28%
|
1,32%
|
1,6%
|
1,91%
|
2,9%
|
2,24%
|
1,9%
|
Datum van publicatie
|
26/02/20
|
18/02/21
|
15/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
239,4
USD Gemiddelde koersdoel
247
USD Spread / Gemiddelde doel +3,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,50% | 52,59 mld. | | +15,37% | 16,72 mld. | | +13,08% | 14,92 mld. | | +40,02% | 10,45 mld. | | +7,02% | 9,41 mld. | | +0,85% | 4,6 mld. | | -0,80% | 4,13 mld. | | +77,33% | 3,31 mld. | | +11,79% | 3,11 mld. |
Hotels, Motels & Cruise Lines - NEC
|