Geschatte realtime
Cboe Europe
16:24:17 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.403
GBX
|
-1,75%
|
|
-6,74%
|
-17,22%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.221
|
9.858
|
18.657
|
15.418
|
16.943
|
19.124
|
-
|
-
|
Bedrijfswaarde
1 |
13.671
|
10.016
|
20.934
|
16.869
|
16.385
|
23.972
|
16.859
|
14.827
|
K/w-verhouding
|
15,2
x
|
15,9
x
|
-18,1
x
|
-63,8
x
|
12,9
x
|
12,6
x
|
8,43
x
|
7,38
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
1,94%
|
2,82%
|
3,18%
|
Marktkapitalisatie/omzet
|
1,72
x
|
1,16
x
|
11,4
x
|
3,21
x
|
1,57
x
|
1,78
x
|
1,3
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
1,78
x
|
1,18
x
|
12,8
x
|
3,51
x
|
1,52
x
|
1,78
x
|
1,14
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
7,49
x
|
5,34
x
|
-78
x
|
44,4
x
|
6,56
x
|
7,68
x
|
4,65
x
|
3,74
x
|
Bedrijfswaarde/FCF
|
26,1
x
|
11
x
|
-7,63
x
|
22,2
x
|
8,29
x
|
18,1
x
|
9,27
x
|
4,77
x
|
FCF Yield
|
3,82%
|
9,09%
|
-13,1%
|
4,5%
|
12,1%
|
5,52%
|
10,8%
|
20,9%
|
Price to Book
|
2,54
x
|
2,08
x
|
4,02
x
|
2,78
x
|
3
x
|
2,6
x
|
2,14
x
|
1,78
x
|
Aantal aandelen (in duizenden)
|
1.133.395
|
1.070.635
|
1.127.657
|
1.134.481
|
1.138.665
|
1.129.899
|
-
|
-
|
Referentieprijs
2 |
11,66
|
9,208
|
16,54
|
13,59
|
14,88
|
16,92
|
16,92
|
16,92
|
Datum van publicatie
|
20/05/19
|
18/05/20
|
17/05/21
|
16/05/22
|
22/05/23
|
20/05/24
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.697
|
8.495
|
1.636
|
4.801
|
10.775
|
13.444
|
14.729
|
16.320
|
EBITDA
1 |
1.824
|
1.876
|
-268,4
|
379,8
|
2.496
|
3.120
|
3.628
|
3.966
|
Bedrijfsresultaat (EBIT)
1 |
1.189
|
1.127
|
-839,4
|
-339,6
|
1.573
|
2.061
|
2.408
|
2.725
|
Operationele Marge
|
15,44%
|
13,27%
|
-51,31%
|
-7,07%
|
14,6%
|
15,33%
|
16,35%
|
16,7%
|
Resultaat voor belastingen (EBT)
1 |
948,1
|
670,3
|
-1.109
|
-429,8
|
1.573
|
2.128
|
2.499
|
2.834
|
Nettowinst (verlies)
1 |
885
|
648,7
|
-1.015
|
-240,8
|
1.314
|
1.917
|
2.281
|
2.553
|
Nettomarge
|
11,5%
|
7,64%
|
-62,06%
|
-5,02%
|
12,19%
|
14,26%
|
15,49%
|
15,64%
|
WPA
2 |
0,7665
|
0,5793
|
-0,9142
|
-0,2130
|
1,153
|
1,674
|
2,008
|
2,294
|
Free Cash Flow
1 |
522,8
|
910,5
|
-2.743
|
758,9
|
1.976
|
980
|
1.819
|
3.106
|
FCF-marge
|
6,79%
|
10,72%
|
-167,67%
|
15,81%
|
18,34%
|
7,3%
|
12,35%
|
19,03%
|
Kasstroomconversie (ebitda)
|
28,66%
|
48,53%
|
-
|
199,82%
|
79,17%
|
31,18%
|
50,15%
|
78,32%
|
Kasstroomconversie (nettowinst)
|
59,07%
|
140,36%
|
-
|
-
|
150,43%
|
51,26%
|
79,74%
|
121,68%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,3285
|
0,4769
|
0,5380
|
Datum van publicatie
|
20/05/19
|
18/05/20
|
17/05/21
|
16/05/22
|
22/05/23
|
20/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
1.176
|
1.784
|
-
|
1.470
|
1.176
|
2.602
|
4.015
|
2.312
|
1.847
|
3.649
|
4.926
|
8.575
|
2.699
|
2.170
|
3.916
|
5.453
|
3.033
|
2.310
|
EBITDA
1 |
-
|
455,9
|
-
|
76,9
|
17,2
|
466
|
1.645
|
374,4
|
10,6
|
986,1
|
1.988
|
2.975
|
244,5
|
-98,9
|
896,7
|
2.231
|
414,4
|
-90,04
|
Bedrijfsresultaat (EBIT)
1 |
-176,8
|
254
|
-
|
-116,7
|
-172,4
|
239,6
|
1.419
|
161,7
|
-226,8
|
711,2
|
1.705
|
2.416
|
-18,9
|
-336,2
|
652,9
|
1.879
|
86,84
|
-360,3
|
Operationele Marge
|
-15,03%
|
14,23%
|
-
|
-7,94%
|
-14,66%
|
9,21%
|
35,34%
|
6,99%
|
-12,28%
|
19,49%
|
34,6%
|
28,17%
|
-0,7%
|
-15,49%
|
16,67%
|
34,45%
|
2,86%
|
-15,6%
|
Resultaat voor belastingen (EBT)
1 |
-432,3
|
-
|
-
|
-132,8
|
-197,1
|
203
|
1.220
|
212,8
|
-62,6
|
740,7
|
1.718
|
2.458
|
2,7
|
-333,2
|
717,4
|
1.854
|
73,43
|
-323,3
|
Nettowinst (verlies)
1 |
-410,5
|
225
|
-47,6
|
-95,8
|
-97,4
|
187,5
|
1.076
|
202,1
|
-151,7
|
662,9
|
1.515
|
2.178
|
14,8
|
-275,8
|
612,5
|
1.677
|
102,1
|
-290,4
|
Nettomarge
|
-34,9%
|
12,61%
|
-
|
-6,52%
|
-8,28%
|
7,21%
|
26,8%
|
8,74%
|
-8,21%
|
18,17%
|
30,76%
|
25,4%
|
0,55%
|
-12,71%
|
15,64%
|
30,75%
|
3,37%
|
-12,57%
|
WPA
2 |
-0,3752
|
0,1975
|
-
|
-0,0847
|
-0,0860
|
0,1646
|
0,9456
|
-
|
-0,1345
|
0,5794
|
1,324
|
-
|
0,0129
|
-0,2400
|
0,5228
|
1,416
|
0,0778
|
-0,2533
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1750
|
-
|
-
|
0,002090
|
0,002090
|
Datum van publicatie
|
2/11/20
|
1/11/21
|
1/11/21
|
31/01/22
|
16/05/22
|
25/07/22
|
7/11/22
|
30/01/23
|
22/05/23
|
24/07/23
|
6/11/23
|
6/11/23
|
29/01/24
|
20/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
450
|
157
|
2.277
|
1.452
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
559
|
1.366
|
2.265
|
4.296
|
Hefboom (schuld/ebitda)
|
0,2464
x
|
0,0838
x
|
-8,482
x
|
3,822
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
523
|
911
|
-2.743
|
759
|
1.976
|
980
|
1.819
|
3.106
|
ROE (netto-inkomsten/eigen vermogen)
|
21,2%
|
19,7%
|
-17,1%
|
-6,97%
|
23,5%
|
28,7%
|
26,6%
|
25,4%
|
ROA (netto-inkomsten/totale activa)
|
8%
|
7,16%
|
-6,02%
|
-2,58%
|
8,33%
|
11,2%
|
11,5%
|
11,2%
|
Totale activa
1 |
11.062
|
9.062
|
16.854
|
9.319
|
15.778
|
17.115
|
19.855
|
22.704
|
Nettoactief per aandeel
2 |
4,600
|
4,440
|
4,120
|
4,890
|
4,950
|
6,510
|
7,920
|
9,530
|
Cashflow per aandeel
2 |
0,3700
|
1,880
|
-2,200
|
1,720
|
3,410
|
3,120
|
3,220
|
3,610
|
Capex
1 |
1.542
|
1.196
|
295
|
1.182
|
1.915
|
2.588
|
2.201
|
1.036
|
Capex/omzet
|
20,03%
|
14,08%
|
18,02%
|
24,61%
|
17,77%
|
19,28%
|
14,94%
|
6,35%
|
Datum van publicatie
|
20/05/19
|
18/05/20
|
17/05/21
|
16/05/22
|
22/05/23
|
20/05/24
|
-
|
-
|
Laatste slotkoers
16,92
EUR Gemiddelde koersdoel
24,36
EUR Spread / Gemiddelde doel +43,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +42,43% | 19,59 mld. | | +3,81% | 17,84 mld. | | +15,66% | 15,95 mld. | | -25,30% | 13,87 mld. | | +33,09% | 12,8 mld. | | -11,18% | 12,48 mld. | | +0,52% | 10,51 mld. | | +6,26% | 10,48 mld. | | -2,83% | 8,76 mld. |
Luchtvaartmaatschappijen - Andere
|