Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,35
USD
|
+0,19%
|
|
+0,38%
|
-16,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.865
|
3.671
|
4.781
|
4.165
|
4.491
|
3.757
|
-
|
-
|
Bedrijfswaarde
1 |
3.674
|
3.535
|
4.745
|
3.995
|
4.690
|
3.579
|
3.421
|
3.291
|
K/w-verhouding
|
26,3
x
|
17,4
x
|
11,8
x
|
9,14
x
|
19
x
|
21,6
x
|
12,8
x
|
-
|
Dividendrendement
|
1,1%
|
10,9%
|
1,04%
|
1,37%
|
1,41%
|
1,76%
|
1,93%
|
1,97%
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,81
x
|
0,85
x
|
0,63
x
|
0,82
x
|
0,67
x
|
0,62
x
|
0,57
x
|
Bedrijfswaarde/omzet
|
0,77
x
|
0,78
x
|
0,85
x
|
0,6
x
|
0,85
x
|
0,64
x
|
0,57
x
|
0,5
x
|
Bedrijfswaarde/EBITDA
|
6,13
x
|
5,98
x
|
5,72
x
|
4,13
x
|
6,84
x
|
5,48
x
|
4,16
x
|
3,49
x
|
Bedrijfswaarde/FCF
|
11,2
x
|
9,28
x
|
16,1
x
|
10,1
x
|
-
|
46,3
x
|
16,5
x
|
-
|
FCF Yield
|
8,96%
|
10,8%
|
6,22%
|
9,88%
|
-
|
2,16%
|
6,06%
|
-
|
Price to Book
|
1,73
x
|
1,79
x
|
1,97
x
|
1,47
x
|
1,51
x
|
1,22
x
|
1,13
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
177.118
|
177.341
|
177.656
|
178.012
|
176.447
|
175.985
|
-
|
-
|
Referentieprijs
2 |
21,82
|
20,70
|
26,91
|
23,40
|
25,45
|
21,35
|
21,35
|
21,35
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.747
|
4.553
|
5.609
|
6.604
|
5.499
|
5.607
|
6.043
|
6.542
|
EBITDA
1 |
599
|
591
|
828,9
|
967
|
685,4
|
653,6
|
821,5
|
941,8
|
Bedrijfsresultaat (EBIT)
1 |
306,1
|
300,5
|
532,7
|
617
|
302,9
|
249
|
405,9
|
491,6
|
Operationele Marge
|
6,45%
|
6,6%
|
9,5%
|
9,34%
|
5,51%
|
4,44%
|
6,72%
|
7,52%
|
Resultaat voor belastingen (EBT)
1 |
198,1
|
282,9
|
542
|
604
|
-
|
232,9
|
399,2
|
-
|
Nettowinst (verlies)
1 |
147
|
211,7
|
405,4
|
457,8
|
238,5
|
175,9
|
301,5
|
-
|
Nettomarge
|
3,1%
|
4,65%
|
7,23%
|
6,93%
|
4,34%
|
3,14%
|
4,99%
|
-
|
WPA
2 |
0,8300
|
1,190
|
2,280
|
2,560
|
1,340
|
0,9893
|
1,673
|
-
|
Free Cash Flow
1 |
329,4
|
381,1
|
295
|
394,7
|
-
|
77,28
|
207,5
|
-
|
FCF-marge
|
6,94%
|
8,37%
|
5,26%
|
5,98%
|
-
|
1,38%
|
3,43%
|
-
|
Kasstroomconversie (ebitda)
|
54,99%
|
64,48%
|
35,59%
|
40,82%
|
-
|
11,83%
|
25,26%
|
-
|
Kasstroomconversie (nettowinst)
|
224,08%
|
180,02%
|
72,77%
|
86,22%
|
-
|
43,94%
|
68,82%
|
-
|
Dividend per aandeel
2 |
0,2400
|
2,260
|
0,2800
|
0,3200
|
0,3600
|
0,3760
|
0,4118
|
0,4200
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
1.444
|
1.575
|
1.620
|
1.747
|
1.675
|
1.562
|
1.429
|
1.346
|
1.352
|
1.372
|
1.345
|
1.363
|
1.398
|
1.458
|
1.452
|
EBITDA
1 |
227,9
|
252,7
|
232,2
|
261,1
|
233,7
|
240
|
206,4
|
199,9
|
144,4
|
133,3
|
130,4
|
151,2
|
168,7
|
194,7
|
168,7
|
Bedrijfsresultaat (EBIT)
1 |
153,7
|
177
|
148,4
|
174,8
|
145,5
|
148,3
|
114,6
|
106,7
|
47,6
|
32,6
|
32,64
|
52,54
|
67,98
|
92,8
|
70,8
|
Operationele Marge
|
10,64%
|
11,24%
|
9,16%
|
10,01%
|
8,69%
|
9,5%
|
8,02%
|
7,92%
|
3,52%
|
2,38%
|
2,43%
|
3,85%
|
4,86%
|
6,37%
|
4,88%
|
Resultaat voor belastingen (EBT)
1 |
147
|
179,4
|
123,5
|
172,6
|
167,7
|
140,2
|
129,3
|
103,2
|
46,1
|
27,5
|
27,58
|
46,58
|
64,61
|
94,32
|
68,8
|
Nettowinst (verlies)
1 |
110
|
134,1
|
92,1
|
129,8
|
125,8
|
110,1
|
98
|
77,5
|
35,6
|
27,4
|
20,91
|
35,11
|
48,74
|
71,02
|
51,95
|
Nettomarge
|
7,62%
|
8,52%
|
5,68%
|
7,43%
|
7,51%
|
7,05%
|
6,86%
|
5,76%
|
2,63%
|
2%
|
1,55%
|
2,58%
|
3,49%
|
4,87%
|
3,58%
|
WPA
2 |
0,6200
|
0,7500
|
0,5200
|
0,7300
|
0,7000
|
0,6200
|
0,5500
|
0,4300
|
0,2000
|
0,1500
|
0,1209
|
0,2047
|
0,2743
|
0,3913
|
0,2950
|
Dividend per aandeel
2 |
0,0700
|
0,0700
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
-
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
27/04/23
|
3/08/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
200
|
-
|
-
|
-
|
Nettokaspositie
1 |
190
|
136
|
35,9
|
171
|
-
|
178
|
336
|
466
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
0,2914
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
329
|
381
|
295
|
395
|
-
|
77,3
|
207
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
10,3%
|
18,1%
|
17,4%
|
8,23%
|
6,1%
|
9,69%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
6,05%
|
6,19%
|
10,9%
|
11,1%
|
5,37%
|
3,48%
|
6,23%
|
-
|
Totale activa
1 |
2.432
|
3.422
|
3.727
|
4.128
|
4.438
|
5.049
|
4.840
|
-
|
Nettoactief per aandeel
2 |
12,60
|
11,60
|
13,60
|
15,90
|
16,80
|
17,40
|
19,00
|
22,10
|
Cashflow per aandeel
2 |
3,590
|
3,480
|
3,180
|
4,790
|
3,820
|
3,190
|
3,950
|
-
|
Capex
1 |
307
|
237
|
271
|
462
|
574
|
437
|
486
|
-
|
Capex/omzet
|
6,47%
|
5,21%
|
4,83%
|
6,99%
|
10,43%
|
7,8%
|
8,04%
|
-
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
21,35
USD Gemiddelde koersdoel
26,08
USD Spread / Gemiddelde doel +22,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,11% | 3,76 mld. | | +2,82% | 79,59 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | +5,99% | 5,34 mld. |
Grondvracht & Logistiek - Andere
|