Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
52,84
USD
|
-1,25%
|
|
+2,84%
|
+28,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.291
|
12.585
|
14.176
|
12.325
|
13.534
|
17.374
|
-
|
-
|
Bedrijfswaarde
1 |
34.081
|
33.273
|
36.956
|
33.211
|
35.885
|
38.620
|
38.740
|
38.535
|
K/w-verhouding
|
7,61
x
|
-1,71
x
|
-7,18
x
|
16,9
x
|
5,23
x
|
5,32
x
|
4,55
x
|
4,53
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,52
x
|
0,82
x
|
0,58
x
|
0,27
x
|
0,25
x
|
0,3
x
|
0,29
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,79
x
|
2,17
x
|
1,5
x
|
0,74
x
|
0,67
x
|
0,67
x
|
0,64
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
4,78
x
|
-5,29
x
|
-22,1
x
|
6,41
x
|
4,41
x
|
4,7
x
|
4,15
x
|
3,77
x
|
Bedrijfswaarde/FCF
|
14,3
x
|
-5,68
x
|
-924
x
|
26,6
x
|
-138
x
|
-118
x
|
-166
x
|
17,2
x
|
FCF Yield
|
6,99%
|
-17,6%
|
-0,11%
|
3,75%
|
-0,72%
|
-0,85%
|
-0,6%
|
5,83%
|
Price to Book
|
1,92
x
|
2,03
x
|
2,8
x
|
1,8
x
|
1,47
x
|
1,37
x
|
1,06
x
|
0,68
x
|
Aantal aandelen (in duizenden)
|
253.044
|
290.991
|
323.807
|
326.928
|
328.017
|
328.803
|
-
|
-
|
Referentieprijs
2 |
88,09
|
43,25
|
43,78
|
37,70
|
41,26
|
52,84
|
52,84
|
52,84
|
Datum van publicatie
|
21/01/20
|
20/01/21
|
19/01/22
|
17/01/23
|
22/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.259
|
15.355
|
24.634
|
44.955
|
53.717
|
57.320
|
60.595
|
63.421
|
EBITDA
1 |
7.123
|
-6.289
|
-1.676
|
5.185
|
8.135
|
8.212
|
9.336
|
10.230
|
Bedrijfsresultaat (EBIT)
1 |
4.547
|
-8.975
|
-4.389
|
2.477
|
5.160
|
5.203
|
5.998
|
6.812
|
Operationele Marge
|
10,51%
|
-58,45%
|
-17,82%
|
5,51%
|
9,61%
|
9,08%
|
9,9%
|
10,74%
|
Resultaat voor belastingen (EBT)
1 |
3.914
|
-8.822
|
-2.557
|
990
|
3.387
|
4.425
|
5.105
|
5.735
|
Nettowinst (verlies)
1 |
3.009
|
-7.069
|
-1.964
|
737
|
2.618
|
3.287
|
3.858
|
3.884
|
Nettomarge
|
6,96%
|
-46,04%
|
-7,97%
|
1,64%
|
4,87%
|
5,73%
|
6,37%
|
6,12%
|
WPA
2 |
11,58
|
-25,30
|
-6,100
|
2,230
|
7,890
|
9,937
|
11,60
|
11,66
|
Free Cash Flow
1 |
2.381
|
-5.860
|
-40
|
1.247
|
-260
|
-326,8
|
-233,4
|
2.246
|
FCF-marge
|
5,5%
|
-38,16%
|
-0,16%
|
2,77%
|
-0,48%
|
-0,57%
|
-0,39%
|
3,54%
|
Kasstroomconversie (ebitda)
|
33,43%
|
-
|
-
|
24,05%
|
-
|
-
|
-
|
21,96%
|
Kasstroomconversie (nettowinst)
|
79,13%
|
-
|
-
|
169,2%
|
-
|
-
|
-
|
57,83%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/01/20
|
20/01/21
|
19/01/22
|
17/01/23
|
22/01/24
|
-
|
-
|
-
|
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 |
8.192
|
7.566
|
12.112
|
12.877
|
12.400
|
11.429
|
14.178
|
14.484
|
13.626
|
12.539
|
15.130
|
15.391
|
14.274
|
12.890
|
14.179
|
EBITDA
1 |
330
|
-712
|
1.556
|
2.126
|
2.076
|
682
|
3.094
|
2.488
|
1.798
|
888
|
2.664
|
2.603
|
1.961
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-352
|
-1.384
|
990
|
1.478
|
1.393
|
-29
|
2.376
|
1.768
|
1.045
|
112
|
1.945
|
1.872
|
1.302
|
203,9
|
-
|
Operationele Marge
|
-4,3%
|
-18,29%
|
8,17%
|
11,48%
|
11,23%
|
-0,25%
|
16,76%
|
12,21%
|
7,67%
|
0,89%
|
12,86%
|
12,16%
|
9,12%
|
1,58%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-845
|
-1.752
|
459
|
1.153
|
1.130
|
-256
|
1.387
|
1.485
|
771
|
-164
|
1.722
|
1.687
|
1.041
|
-
|
-
|
Nettowinst (verlies)
1 |
-646
|
-1.377
|
329
|
942
|
843
|
-194
|
1.075
|
1.137
|
600
|
-124
|
1.329
|
1.313
|
833,9
|
59,09
|
-
|
Nettomarge
|
-7,89%
|
-18,2%
|
2,72%
|
7,32%
|
6,8%
|
-1,7%
|
7,58%
|
7,85%
|
4,4%
|
-0,99%
|
8,78%
|
8,53%
|
5,84%
|
0,46%
|
-
|
WPA
2 |
-1,990
|
-4,240
|
1,000
|
2,860
|
2,550
|
-0,5900
|
3,240
|
3,420
|
1,810
|
-0,3800
|
4,018
|
3,920
|
2,520
|
0,1800
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/01/22
|
20/04/22
|
20/07/22
|
18/10/22
|
17/01/23
|
18/04/23
|
19/07/23
|
17/10/23
|
22/01/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.790
|
20.688
|
22.780
|
20.886
|
22.351
|
21.246
|
21.366
|
21.161
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,655
x
|
-3,29
x
|
-13,59
x
|
4,028
x
|
2,748
x
|
2,587
x
|
2,289
x
|
2,069
x
|
Free Cash Flow
1 |
2.381
|
-5.860
|
-40
|
1.247
|
-260
|
-327
|
-233
|
2.246
|
ROE (netto-inkomsten/eigen vermogen)
|
27,9%
|
-88,1%
|
-81,7%
|
13,9%
|
41,1%
|
28,9%
|
26,3%
|
22,4%
|
ROA (netto-inkomsten/totale activa)
|
5,92%
|
-12,6%
|
-7,03%
|
1,23%
|
4,82%
|
3,92%
|
4,25%
|
4,37%
|
Totale activa
1 |
50.817
|
56.080
|
27.947
|
60.099
|
54.314
|
83.799
|
90.726
|
88.945
|
Nettoactief per aandeel
2 |
45,90
|
21,30
|
15,60
|
20,90
|
28,10
|
38,60
|
49,90
|
77,20
|
Cashflow per aandeel
2 |
26,60
|
-14,60
|
6,420
|
18,40
|
20,80
|
23,90
|
23,80
|
22,20
|
Capex
1 |
4.528
|
1.767
|
2.107
|
4.819
|
7.171
|
7.596
|
8.092
|
7.454
|
Capex/omzet
|
10,47%
|
11,51%
|
8,55%
|
10,72%
|
13,35%
|
13,25%
|
13,35%
|
11,75%
|
Datum van publicatie
|
21/01/20
|
20/01/21
|
19/01/22
|
17/01/23
|
22/01/24
|
-
|
-
|
-
|
Laatste slotkoers
52,84
USD Gemiddelde koersdoel
65,96
USD Spread / Gemiddelde doel +24,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,07% | 17,37 mld. | | +24,09% | 32,01 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | -16,19% | 14,84 mld. | | +38,67% | 13,47 mld. | | -14,20% | 12,32 mld. | | +13,74% | 10,8 mld. | | -2,58% | 10,28 mld. |
Luchtvaartmaatschappijen - Andere
|