Beurs gesloten -
Nasdaq
22:30:01 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,94
USD
|
+1,74%
|
|
+6,39%
|
-12,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.518
|
2.710
|
3.188
|
2.545
|
2.686
|
2.342
|
-
|
-
|
Bedrijfswaarde
1 |
2.792
|
2.881
|
3.561
|
3.131
|
3.273
|
2.890
|
2.826
|
2.620
|
K/w-verhouding
|
15,3
x
|
16,1
x
|
12,5
x
|
10,8
x
|
24,1
x
|
33,2
x
|
16
x
|
12,4
x
|
Dividendrendement
|
0,99%
|
0,92%
|
0,97%
|
1,27%
|
1,3%
|
1,56%
|
1,64%
|
1,73%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,14
x
|
1,17
x
|
0,77
x
|
0,82
x
|
0,74
x
|
0,69
x
|
0,66
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,21
x
|
1,3
x
|
0,95
x
|
1
x
|
0,91
x
|
0,83
x
|
0,74
x
|
Bedrijfswaarde/EBITDA
|
5,87
x
|
5,7
x
|
6,09
x
|
5,25
x
|
6,69
x
|
6,69
x
|
5,27
x
|
4,33
x
|
Bedrijfswaarde/FCF
|
19,6
x
|
362
x
|
25,5
x
|
-53,5
x
|
-26,3
x
|
24,5
x
|
25,6
x
|
-
|
FCF Yield
|
5,11%
|
0,28%
|
3,93%
|
-1,87%
|
-3,8%
|
4,08%
|
3,91%
|
-
|
Price to Book
|
2,27
x
|
2,23
x
|
2,36
x
|
1,76
x
|
1,76
x
|
1,49
x
|
1,4
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
69.205
|
69.098
|
66.884
|
63.202
|
63.395
|
63.413
|
-
|
-
|
Referentieprijs
2 |
36,39
|
39,22
|
47,66
|
40,26
|
42,37
|
36,94
|
36,94
|
36,94
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.464
|
2.372
|
2.734
|
3.290
|
3.283
|
3.170
|
3.398
|
3.562
|
EBITDA
1 |
475,5
|
505,2
|
584,5
|
596,7
|
489,2
|
431,8
|
536,1
|
605,5
|
Bedrijfsresultaat (EBIT)
1 |
225,9
|
241,9
|
316,8
|
333,2
|
189,7
|
134
|
223,1
|
284,9
|
Operationele Marge
|
9,17%
|
10,2%
|
11,59%
|
10,13%
|
5,78%
|
4,23%
|
6,57%
|
8%
|
Resultaat voor belastingen (EBT)
1 |
221,9
|
224,7
|
346
|
324,8
|
147,8
|
90,78
|
191,8
|
249,6
|
Nettowinst (verlies)
1 |
166,9
|
169,1
|
259,1
|
241,3
|
112,4
|
71,5
|
142,8
|
185,1
|
Nettomarge
|
6,78%
|
7,13%
|
9,47%
|
7,33%
|
3,42%
|
2,26%
|
4,2%
|
5,2%
|
WPA
2 |
2,380
|
2,440
|
3,820
|
3,740
|
1,760
|
1,111
|
2,313
|
2,971
|
Free Cash Flow
1 |
142,8
|
7,956
|
139,8
|
-58,54
|
-124,4
|
118
|
110,5
|
-
|
FCF-marge
|
5,79%
|
0,34%
|
5,11%
|
-1,78%
|
-3,79%
|
3,72%
|
3,25%
|
-
|
Kasstroomconversie (ebitda)
|
30,03%
|
1,57%
|
23,91%
|
-
|
-
|
27,33%
|
20,61%
|
-
|
Kasstroomconversie (nettowinst)
|
85,52%
|
4,71%
|
53,95%
|
-
|
-
|
165,02%
|
77,37%
|
-
|
Dividend per aandeel
2 |
0,3600
|
0,3600
|
0,4600
|
0,5100
|
0,5500
|
0,5752
|
0,6065
|
0,6383
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
702,9
|
765,2
|
764,6
|
836,3
|
827,6
|
861,5
|
832,7
|
811,1
|
817,7
|
821,9
|
769,1
|
776,7
|
796,7
|
815,2
|
805,3
|
EBITDA
1 |
142,5
|
172,4
|
153,4
|
146,1
|
149,8
|
163,7
|
131,9
|
126
|
116,4
|
114,9
|
92,86
|
100,8
|
107,8
|
118,6
|
118,8
|
Bedrijfsresultaat (EBIT)
1 |
73,85
|
101,1
|
86,19
|
77,6
|
79,45
|
89,92
|
57,54
|
51,1
|
41,85
|
39,21
|
18,59
|
27,6
|
35,16
|
45,47
|
42,69
|
Operationele Marge
|
10,51%
|
13,21%
|
11,27%
|
9,28%
|
9,6%
|
10,44%
|
6,91%
|
6,3%
|
5,12%
|
4,77%
|
2,42%
|
3,55%
|
4,41%
|
5,58%
|
5,3%
|
Resultaat voor belastingen (EBT)
1 |
86,37
|
101,1
|
72,47
|
97,42
|
73,91
|
80,99
|
46,93
|
40,11
|
30,54
|
30,2
|
9,315
|
20,44
|
28,61
|
38,09
|
39,2
|
Nettowinst (verlies)
1 |
63,76
|
76,77
|
53,75
|
72,29
|
55,05
|
60,17
|
35,22
|
29,88
|
23,7
|
23,57
|
6,312
|
15,33
|
21,62
|
28,62
|
29,5
|
Nettomarge
|
9,07%
|
10,03%
|
7,03%
|
8,64%
|
6,65%
|
6,98%
|
4,23%
|
3,68%
|
2,9%
|
2,87%
|
0,82%
|
1,97%
|
2,71%
|
3,51%
|
3,66%
|
WPA
2 |
0,9400
|
1,150
|
0,8200
|
1,120
|
0,8600
|
0,9400
|
0,5500
|
0,4700
|
0,3700
|
0,3700
|
0,1000
|
0,2425
|
0,3403
|
0,4531
|
0,4275
|
Dividend per aandeel
2 |
0,1200
|
0,1200
|
0,1200
|
0,1300
|
0,1300
|
0,1300
|
0,1300
|
0,1400
|
0,1400
|
0,1400
|
0,1463
|
0,1461
|
0,1486
|
0,1486
|
0,1771
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
3/05/22
|
3/08/22
|
2/11/22
|
7/02/23
|
3/05/23
|
3/08/23
|
1/11/23
|
6/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
274
|
171
|
373
|
587
|
587
|
547
|
484
|
278
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5754
x
|
0,3378
x
|
0,6387
x
|
0,9829
x
|
1,2
x
|
1,267
x
|
0,9026
x
|
0,4585
x
|
Free Cash Flow
1 |
143
|
7,96
|
140
|
-58,5
|
-124
|
118
|
111
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,6%
|
14,7%
|
20,4%
|
17,5%
|
7,3%
|
4,7%
|
8,7%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
7,8%
|
8%
|
11,2%
|
-
|
3,6%
|
2,35%
|
4,16%
|
5,48%
|
Totale activa
1 |
2.140
|
2.113
|
2.313
|
-
|
3.122
|
3.040
|
3.436
|
3.377
|
Nettoactief per aandeel
2 |
16,00
|
17,60
|
20,20
|
22,80
|
24,10
|
24,80
|
26,40
|
29,20
|
Cashflow per aandeel
2 |
6,090
|
6,420
|
4,900
|
6,950
|
7,440
|
5,850
|
6,860
|
7,920
|
Capex
1 |
421
|
413
|
371
|
507
|
599
|
351
|
368
|
303
|
Capex/omzet
|
17,08%
|
17,41%
|
13,56%
|
15,42%
|
18,24%
|
11,07%
|
10,83%
|
8,49%
|
Datum van publicatie
|
5/02/20
|
4/02/21
|
3/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
36,94
USD Gemiddelde koersdoel
39,6
USD Spread / Gemiddelde doel +7,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,82% | 2,34 mld. | | -11,09% | 39,21 mld. | | -16,62% | 17,19 mld. | | -10,26% | 10,43 mld. | | -6,33% | 6,49 mld. | | -11,69% | 2,41 mld. | | +9,98% | 1,7 mld. | | -16,44% | 1,43 mld. | | -2,56% | 1,23 mld. | | +61,38% | 1,19 mld. |
Vrachtwagens
|