Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
428,8
USD
|
-21,03%
|
|
-17,14%
|
-2,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.393
|
4.680
|
8.844
|
5.534
|
11.603
|
11.372
|
-
|
-
|
Bedrijfswaarde
1 |
2.529
|
4.726
|
8.898
|
5.501
|
11.445
|
11.446
|
11.328
|
11.210
|
K/w-verhouding
|
21,7
x
|
34,8
x
|
35,6
x
|
15,6
x
|
33
x
|
27,2
x
|
21,9
x
|
19,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,34
x
|
2,57
x
|
3,86
x
|
1,98
x
|
4,03
x
|
3,51
x
|
3,17
x
|
2,94
x
|
Bedrijfswaarde/omzet
|
1,42
x
|
2,59
x
|
3,89
x
|
1,97
x
|
3,97
x
|
3,53
x
|
3,16
x
|
2,89
x
|
Bedrijfswaarde/EBITDA
|
9,31
x
|
15
x
|
18,7
x
|
8,76
x
|
17,9
x
|
14,8
x
|
12,3
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
-310
x
|
60,6
x
|
91,9
x
|
52,1
x
|
82,9
x
|
-31,1
x
|
53,5
x
|
38,4
x
|
FCF Yield
|
-0,32%
|
1,65%
|
1,09%
|
1,92%
|
1,21%
|
-3,22%
|
1,87%
|
2,6%
|
Price to Book
|
2,96
x
|
4,93
x
|
7,27
x
|
3,52
x
|
6,04
x
|
4,92
x
|
4,07
x
|
3,31
x
|
Aantal aandelen (in duizenden)
|
25.695
|
25.888
|
26.241
|
26.392
|
26.477
|
26.519
|
-
|
-
|
Referentieprijs
2 |
93,12
|
180,8
|
337,0
|
209,7
|
438,2
|
428,8
|
428,8
|
428,8
|
Datum van publicatie
|
3/02/20
|
8/02/21
|
2/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.787
|
1.822
|
2.289
|
2.792
|
2.881
|
3.241
|
3.583
|
3.874
|
EBITDA
1 |
271,7
|
315
|
476,8
|
627,7
|
639,3
|
772,5
|
918,2
|
1.012
|
Bedrijfsresultaat (EBIT)
1 |
152,6
|
180,3
|
335,1
|
470,5
|
460,5
|
557,6
|
684,7
|
758,9
|
Operationele Marge
|
8,54%
|
9,89%
|
14,64%
|
16,85%
|
15,98%
|
17,21%
|
19,11%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
146,7
|
176,3
|
332,8
|
468
|
466,2
|
541
|
687
|
788,4
|
Nettowinst (verlies)
1 |
113,7
|
138,3
|
253,2
|
357,4
|
354,9
|
422,3
|
524
|
599,6
|
Nettomarge
|
6,36%
|
7,59%
|
11,06%
|
12,8%
|
12,32%
|
13,03%
|
14,63%
|
15,48%
|
WPA
2 |
4,300
|
5,200
|
9,480
|
13,40
|
13,26
|
15,77
|
19,58
|
22,38
|
Free Cash Flow
1 |
-8,155
|
78
|
96,85
|
105,6
|
138,1
|
-368
|
211,6
|
291,6
|
FCF-marge
|
-0,46%
|
4,28%
|
4,23%
|
3,78%
|
4,79%
|
-11,36%
|
5,91%
|
7,53%
|
Kasstroomconversie (ebitda)
|
-
|
24,76%
|
20,31%
|
16,82%
|
21,6%
|
-
|
23,05%
|
28,81%
|
Kasstroomconversie (nettowinst)
|
-
|
56,38%
|
38,24%
|
29,54%
|
38,91%
|
-
|
40,39%
|
48,64%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/02/20
|
8/02/21
|
2/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
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 |
617,1
|
661,2
|
745,6
|
729,6
|
655,7
|
660,5
|
694,6
|
775,1
|
751,1
|
754,8
|
816,4
|
850,9
|
827,6
|
857,2
|
912
|
EBITDA
1 |
133,3
|
143,4
|
182,9
|
169
|
132,3
|
142
|
164,9
|
174,1
|
158,4
|
166,8
|
201,7
|
208
|
196,7
|
200,7
|
237,9
|
Bedrijfsresultaat (EBIT)
1 |
97,38
|
103,4
|
146
|
128,4
|
92,69
|
99,14
|
120,3
|
128,4
|
112,7
|
117,9
|
147,7
|
154,7
|
142,5
|
147,8
|
184
|
Operationele Marge
|
15,78%
|
15,65%
|
19,58%
|
17,59%
|
14,14%
|
15,01%
|
17,31%
|
16,57%
|
15%
|
15,62%
|
18,09%
|
18,18%
|
17,22%
|
17,25%
|
20,17%
|
Resultaat voor belastingen (EBT)
1 |
96,93
|
102,5
|
144,6
|
127,7
|
93,26
|
99,1
|
121,3
|
130,2
|
115,6
|
118,9
|
136,6
|
144,1
|
140,7
|
146,8
|
183
|
Nettowinst (verlies)
1 |
73,76
|
79,42
|
109,2
|
97,89
|
70,86
|
76,1
|
91,32
|
98,21
|
89,23
|
90,7
|
110,2
|
116,1
|
107,7
|
111,4
|
138,9
|
Nettomarge
|
11,95%
|
12,01%
|
14,65%
|
13,42%
|
10,81%
|
11,52%
|
13,15%
|
12,67%
|
11,88%
|
12,02%
|
13,5%
|
13,65%
|
13,02%
|
13%
|
15,23%
|
WPA
2 |
2,760
|
2,980
|
4,100
|
3,670
|
2,650
|
2,850
|
3,420
|
3,670
|
3,330
|
3,380
|
4,083
|
4,315
|
3,973
|
4,072
|
5,108
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/02/22
|
2/05/22
|
27/07/22
|
31/10/22
|
3/02/23
|
28/04/23
|
28/07/23
|
27/10/23
|
2/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
136
|
45,7
|
53,8
|
-
|
-
|
74,8
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
32,9
|
158
|
-
|
43,7
|
162
|
Hefboom (schuld/ebitda)
|
0,5012
x
|
0,145
x
|
0,1128
x
|
-
|
-
|
0,0968
x
|
-
|
-
|
Free Cash Flow
1 |
-8,16
|
78
|
96,8
|
106
|
138
|
-368
|
212
|
292
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
15,6%
|
23,2%
|
25,5%
|
20,2%
|
19,1%
|
19,7%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
8,92%
|
9,33%
|
14,9%
|
17,8%
|
14,9%
|
14,4%
|
15,6%
|
14,9%
|
Totale activa
1 |
1.275
|
1.482
|
1.697
|
2.010
|
2.379
|
2.924
|
3.357
|
4.016
|
Nettoactief per aandeel
2 |
31,40
|
36,70
|
46,40
|
59,60
|
72,50
|
87,20
|
105,0
|
130,0
|
Cashflow per aandeel
2 |
10,30
|
11,60
|
14,30
|
17,70
|
21,60
|
25,80
|
31,00
|
35,40
|
Capex
1 |
288
|
231
|
286
|
367
|
440
|
960
|
593
|
596
|
Capex/omzet
|
16,1%
|
12,68%
|
12,49%
|
13,16%
|
15,27%
|
29,63%
|
16,56%
|
15,37%
|
Datum van publicatie
|
3/02/20
|
8/02/21
|
2/02/22
|
3/02/23
|
2/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
428,8
USD Gemiddelde koersdoel
559,3
USD Spread / Gemiddelde doel +30,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,15% | 11,37 mld. | | -9,99% | 39,7 mld. | | -18,89% | 16,74 mld. | | +4,23% | 11,6 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
|