Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
147,6
USD
|
+0,14%
|
|
+3,38%
|
-6,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
100.417
|
145.565
|
186.292
|
150.357
|
133.948
|
125.914
|
-
|
-
|
Bedrijfswaarde
1 |
116.494
|
164.309
|
197.952
|
164.417
|
150.140
|
144.880
|
145.664
|
147.550
|
K/w-verhouding
|
22,9
x
|
103
x
|
14,6
x
|
13,2
x
|
20,2
x
|
18,3
x
|
14,9
x
|
13,5
x
|
Dividendrendement
|
3,28%
|
2,4%
|
2,14%
|
3,55%
|
-
|
4,44%
|
4,55%
|
4,72%
|
Marktkapitalisatie/omzet
|
1,36
x
|
1,72
x
|
1,91
x
|
1,5
x
|
1,47
x
|
1,35
x
|
1,28
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
1,94
x
|
2,03
x
|
1,64
x
|
1,65
x
|
1,56
x
|
1,48
x
|
1,44
x
|
Bedrijfswaarde/EBITDA
|
11,1
x
|
14,4
x
|
12,3
x
|
9,69
x
|
11,3
x
|
11,1
x
|
9,83
x
|
9,09
x
|
Bedrijfswaarde/FCF
|
51,6
x
|
32,6
x
|
18,3
x
|
17,6
x
|
29,6
x
|
24,5
x
|
22,5
x
|
22,2
x
|
FCF Yield
|
1,94%
|
3,07%
|
5,46%
|
5,68%
|
3,38%
|
4,07%
|
4,44%
|
4,5%
|
Price to Book
|
30,6
x
|
197
x
|
13,1
x
|
7,68
x
|
-
|
7,14
x
|
6,67
x
|
6,49
x
|
Aantal aandelen (in duizenden)
|
857.823
|
864.398
|
869.142
|
864.918
|
851.926
|
853.137
|
-
|
-
|
Referentieprijs
2 |
117,1
|
168,4
|
214,3
|
173,8
|
157,2
|
147,6
|
147,6
|
147,6
|
Datum van publicatie
|
30/01/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
74.094
|
84.628
|
97.287
|
100.338
|
90.958
|
93.045
|
98.516
|
102.572
|
EBITDA
1 |
10.510
|
11.416
|
16.097
|
16.965
|
13.239
|
13.074
|
14.823
|
16.224
|
Bedrijfsresultaat (EBIT)
1 |
8.150
|
8.718
|
13.144
|
13.853
|
9.873
|
9.614
|
11.299
|
12.508
|
Operationele Marge
|
11%
|
10,3%
|
13,51%
|
13,81%
|
10,85%
|
10,33%
|
11,47%
|
12,19%
|
Resultaat voor belastingen (EBT)
1 |
5.652
|
1.974
|
16.595
|
14.825
|
8.573
|
9.226
|
10.929
|
12.285
|
Nettowinst (verlies)
1 |
4.440
|
1.427
|
12.890
|
11.548
|
6.708
|
6.925
|
8.362
|
9.129
|
Nettomarge
|
5,99%
|
1,69%
|
13,25%
|
11,51%
|
7,37%
|
7,44%
|
8,49%
|
8,9%
|
WPA
2 |
5,110
|
1,640
|
14,68
|
13,20
|
7,800
|
8,077
|
9,875
|
10,91
|
Free Cash Flow
1 |
2.259
|
5.047
|
10.813
|
9.335
|
5.080
|
5.903
|
6.470
|
6.634
|
FCF-marge
|
3,05%
|
5,96%
|
11,11%
|
9,3%
|
5,58%
|
6,34%
|
6,57%
|
6,47%
|
Kasstroomconversie (ebitda)
|
21,49%
|
44,21%
|
67,17%
|
55,03%
|
38,37%
|
45,15%
|
43,64%
|
40,89%
|
Kasstroomconversie (nettowinst)
|
50,88%
|
353,68%
|
83,89%
|
80,84%
|
75,73%
|
85,24%
|
77,37%
|
72,67%
|
Dividend per aandeel
2 |
3,840
|
4,040
|
4,580
|
6,180
|
-
|
6,550
|
6,713
|
6,963
|
Datum van publicatie
|
30/01/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
23.184
|
27.771
|
24.378
|
24.766
|
24.161
|
27.033
|
22.925
|
22.055
|
21.061
|
24.917
|
21.700
|
22.314
|
22.686
|
26.392
|
23.463
|
EBITDA
1 |
3.708
|
4.706
|
4.070
|
4.338
|
3.923
|
4.634
|
3.386
|
3.747
|
2.452
|
3.654
|
2.645
|
3.240
|
3.257
|
4.001
|
3.216
|
Bedrijfsresultaat (EBIT)
1 |
2.970
|
3.952
|
3.306
|
3.576
|
3.149
|
3.822
|
2.552
|
2.919
|
1.615
|
2.787
|
1.747
|
2.346
|
2.426
|
3.136
|
2.306
|
Operationele Marge
|
12,81%
|
14,23%
|
13,56%
|
14,44%
|
13,03%
|
14,14%
|
11,13%
|
13,24%
|
7,67%
|
11,19%
|
8,05%
|
10,52%
|
10,69%
|
11,88%
|
9,83%
|
Resultaat voor belastingen (EBT)
1 |
2.993
|
3.962
|
3.392
|
3.697
|
3.269
|
4.467
|
2.522
|
2.720
|
1.268
|
2.063
|
1.536
|
2.244
|
2.341
|
3.023
|
2.147
|
Nettowinst (verlies)
1 |
2.329
|
3.093
|
2.662
|
2.849
|
2.584
|
3.453
|
1.895
|
2.081
|
1.127
|
1.605
|
1.113
|
1.716
|
1.787
|
2.325
|
1.647
|
Nettomarge
|
10,05%
|
11,14%
|
10,92%
|
11,5%
|
10,69%
|
12,77%
|
8,27%
|
9,44%
|
5,35%
|
6,44%
|
5,13%
|
7,69%
|
7,88%
|
8,81%
|
7,02%
|
WPA
2 |
2,650
|
3,520
|
3,030
|
3,250
|
2,960
|
3,960
|
2,190
|
2,420
|
1,310
|
1,870
|
1,300
|
2,010
|
2,086
|
2,733
|
1,925
|
Dividend per aandeel
2 |
1,020
|
1,520
|
1,520
|
1,520
|
1,520
|
1,620
|
1,620
|
1,620
|
-
|
-
|
1,630
|
1,630
|
1,630
|
1,630
|
1,675
|
Datum van publicatie
|
26/10/21
|
1/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
31/01/23
|
25/04/23
|
8/08/23
|
26/10/23
|
30/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.077
|
18.744
|
11.660
|
14.060
|
16.192
|
18.965
|
19.749
|
21.636
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,53
x
|
1,642
x
|
0,7244
x
|
0,8288
x
|
1,223
x
|
1,451
x
|
1,332
x
|
1,334
x
|
Free Cash Flow
1 |
2.259
|
5.047
|
10.813
|
9.335
|
5.080
|
5.903
|
6.470
|
6.634
|
ROE (netto-inkomsten/eigen vermogen)
|
207%
|
358%
|
143%
|
66,6%
|
36,2%
|
37,9%
|
42,1%
|
44,4%
|
ROA (netto-inkomsten/totale activa)
|
12,1%
|
11,9%
|
19,6%
|
16,4%
|
9,45%
|
9,76%
|
11,5%
|
13%
|
Totale activa
1 |
36.600
|
11.983
|
65.907
|
70.243
|
70.990
|
70.978
|
72.859
|
70.048
|
Nettoactief per aandeel
2 |
3,830
|
0,8600
|
16,30
|
22,60
|
-
|
20,70
|
22,10
|
22,70
|
Cashflow per aandeel
2 |
9,940
|
12,00
|
17,10
|
16,10
|
11,90
|
12,60
|
14,60
|
16,50
|
Capex
1 |
6.380
|
5.412
|
4.194
|
4.769
|
5.158
|
4.634
|
5.478
|
5.998
|
Capex/omzet
|
8,61%
|
6,4%
|
4,31%
|
4,75%
|
5,67%
|
4,98%
|
5,56%
|
5,85%
|
Datum van publicatie
|
30/01/20
|
2/02/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
147,6
USD Gemiddelde koersdoel
163,1
USD Spread / Gemiddelde doel +10,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,13% | 126 mld. | | +5,09% | 65,42 mld. | | -13,41% | 48,51 mld. | | -10,93% | 16,08 mld. | | +22,81% | 8,2 mld. | | -59,73% | 7,17 mld. | | -10,03% | 7,24 mld. | | -17,41% | 6,03 mld. | | +30,89% | 5,68 mld. | | -20,63% | 4,51 mld. |
Luchtvracht & Logistiek - NEC
|