Beurs gesloten -
London S.E.
17:35:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.198
GBX
|
+3,88%
|
|
+2,42%
|
-0,59%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.546
|
2.216
|
4.853
|
3.539
|
3.492
|
2.651
|
-
|
-
|
Bedrijfswaarde
1 |
1.259
|
2.945
|
6.543
|
6.287
|
7.385
|
6.923
|
6.975
|
7.262
|
K/w-verhouding
|
15,1
x
|
11,7
x
|
-8,42
x
|
-5,42
x
|
-6,67
x
|
9
x
|
6,24
x
|
5,68
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,1
x
|
0,8
x
|
6,57
x
|
2,13
x
|
0,9
x
|
0,52
x
|
0,48
x
|
0,38
x
|
Bedrijfswaarde/omzet
|
0,54
x
|
1,07
x
|
8,85
x
|
3,78
x
|
1,9
x
|
1,35
x
|
1,26
x
|
1,04
x
|
Bedrijfswaarde/EBITDA
|
3,21
x
|
3,76
x
|
-35,8
x
|
-331
x
|
55
x
|
5,84
x
|
4,47
x
|
3,91
x
|
Bedrijfswaarde/FCF
|
5,93
x
|
9,21
x
|
-10,2
x
|
-36,2
x
|
-33,9
x
|
13,1
x
|
7,93
x
|
7,72
x
|
FCF Yield
|
16,9%
|
10,9%
|
-9,78%
|
-2,76%
|
-2,95%
|
7,66%
|
12,6%
|
13%
|
Price to Book
|
2,91
x
|
2,67
x
|
5,36
x
|
13
x
|
-9,43
x
|
237
x
|
6,44
x
|
2,99
x
|
Aantal aandelen (in duizenden)
|
72.757
|
85.395
|
85.635
|
103.073
|
103.276
|
103.361
|
-
|
-
|
Referentieprijs
2 |
34,99
|
25,95
|
56,67
|
34,33
|
33,81
|
25,64
|
25,64
|
25,64
|
Datum van publicatie
|
31/05/19
|
3/06/20
|
2/06/21
|
8/06/22
|
8/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.319
|
2.761
|
739
|
1.663
|
3.896
|
5.116
|
5.514
|
6.968
|
EBITDA
1 |
392,5
|
783,4
|
-182,8
|
-19
|
134,3
|
1.185
|
1.561
|
1.855
|
Bedrijfsresultaat (EBIT)
1 |
299,8
|
338,3
|
-528,1
|
-465,3
|
-466,8
|
429,9
|
707,5
|
814,8
|
Operationele Marge
|
12,93%
|
12,25%
|
-71,46%
|
-27,97%
|
-11,98%
|
8,4%
|
12,83%
|
11,69%
|
Resultaat voor belastingen (EBT)
1 |
300,2
|
294,1
|
-566,5
|
-641,5
|
-564,6
|
403,3
|
537,2
|
611,9
|
Nettowinst (verlies)
1 |
291,6
|
281,1
|
-572,1
|
-631,8
|
-523
|
356,8
|
518,6
|
547,5
|
Nettomarge
|
12,57%
|
10,18%
|
-77,42%
|
-37,98%
|
-13,43%
|
6,98%
|
9,41%
|
7,86%
|
WPA
2 |
2,310
|
2,220
|
-6,730
|
-6,330
|
-5,070
|
2,848
|
4,107
|
4,511
|
Free Cash Flow
1 |
212,2
|
319,7
|
-639,8
|
-173,8
|
-218
|
530,3
|
879
|
941,1
|
FCF-marge
|
9,15%
|
11,58%
|
-86,58%
|
-10,45%
|
-5,6%
|
10,37%
|
15,94%
|
13,5%
|
Kasstroomconversie (ebitda)
|
54,06%
|
40,81%
|
-
|
-
|
-
|
44,75%
|
56,31%
|
50,72%
|
Kasstroomconversie (nettowinst)
|
72,77%
|
113,73%
|
-
|
-
|
-
|
148,61%
|
169,49%
|
171,87%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/05/19
|
3/06/20
|
2/06/21
|
8/06/22
|
8/06/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2021 S1
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
471,2
|
199
|
681,4
|
-
|
408,4
|
374,6
|
808,8
|
1.385
|
2.194
|
911,7
|
790,2
|
1.237
|
1.816
|
-
|
1.065
|
989,8
|
1.309
|
1.921
|
1.127
|
EBITDA
1 |
-80,9
|
-17,8
|
182,1
|
-
|
-87,5
|
-95,8
|
-154,4
|
372,2
|
-
|
-2,8
|
-80,7
|
236,7
|
641,4
|
-
|
18,7
|
275,9
|
334,1
|
806,9
|
113,6
|
Bedrijfsresultaat (EBIT)
1 |
-147,4
|
-108,6
|
52,4
|
-
|
-213,6
|
-195,5
|
-284,5
|
220,7
|
-63,8
|
-155,5
|
-247,5
|
79,9
|
443
|
-
|
-180,4
|
74,79
|
139,5
|
612,4
|
-92,83
|
Operationele Marge
|
-31,28%
|
-54,57%
|
7,69%
|
-
|
-52,3%
|
-52,19%
|
-35,18%
|
15,94%
|
-2,91%
|
-17,06%
|
-31,32%
|
6,46%
|
24,4%
|
-
|
-16,94%
|
7,56%
|
10,66%
|
31,88%
|
-8,23%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-6,1
|
-
|
-266,1
|
-255,8
|
-451,1
|
61,4
|
-
|
36,4
|
-211,3
|
67,1
|
-
|
-
|
-118,4
|
26,67
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-114,4
|
-6,5
|
-120,9
|
-264,9
|
-250,6
|
-452,5
|
77,7
|
-
|
38,2
|
-186,4
|
61,1
|
344
|
405,1
|
-113,1
|
65,99
|
96,59
|
522,2
|
-118,2
|
Nettomarge
|
-
|
-57,49%
|
-0,95%
|
-
|
-64,86%
|
-66,9%
|
-55,95%
|
5,61%
|
-
|
4,19%
|
-23,59%
|
4,94%
|
18,95%
|
-
|
-10,62%
|
6,67%
|
7,38%
|
27,18%
|
-10,48%
|
WPA
2 |
-
|
-0,8967
|
-0,3800
|
-
|
-2,079
|
-2,971
|
-3,544
|
0,0865
|
-
|
0,2991
|
-
|
0,4784
|
2,702
|
-
|
-0,4405
|
0,5196
|
0,7598
|
4,092
|
-0,9223
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/11/20
|
28/07/21
|
4/11/21
|
4/11/21
|
26/01/22
|
8/06/22
|
27/07/22
|
2/11/22
|
2/11/22
|
26/01/23
|
8/06/23
|
3/08/23
|
9/11/23
|
9/11/23
|
25/01/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
729
|
1.690
|
2.748
|
3.893
|
4.272
|
4.324
|
4.611
|
Nettokaspositie
1 |
1.287
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,9304
x
|
-9,244
x
|
-144,6
x
|
28,99
x
|
3,605
x
|
2,77
x
|
2,485
x
|
Free Cash Flow
1 |
212
|
320
|
-640
|
-174
|
-218
|
530
|
879
|
941
|
ROE (netto-inkomsten/eigen vermogen)
|
21,3%
|
28,3%
|
-53,5%
|
-106%
|
-
|
-
|
175%
|
67,6%
|
ROA (netto-inkomsten/totale activa)
|
12,6%
|
8,31%
|
-12,6%
|
-12,5%
|
-8,44%
|
4,8%
|
6,23%
|
5,89%
|
Totale activa
1 |
2.320
|
3.384
|
4.540
|
5.039
|
6.195
|
7.431
|
8.321
|
9.290
|
Nettoactief per aandeel
2 |
12,00
|
9,700
|
10,60
|
2,640
|
-3,590
|
0,1100
|
3,980
|
8,570
|
Cashflow per aandeel
2 |
3,200
|
6,070
|
-2,630
|
3,710
|
4,230
|
2,980
|
6,270
|
6,460
|
Capex
1 |
195
|
452
|
415
|
544
|
640
|
430
|
495
|
669
|
Capex/omzet
|
8,4%
|
16,38%
|
56,18%
|
32,73%
|
16,43%
|
8,41%
|
8,98%
|
9,6%
|
Datum van publicatie
|
31/05/19
|
3/06/20
|
2/06/21
|
8/06/22
|
8/06/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,64
EUR Gemiddelde koersdoel
31,36
EUR Spread / Gemiddelde doel +22,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,59% | 2,83 mld. | | +24,09% | 32,01 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | +28,07% | 17,37 mld. | | -16,19% | 14,84 mld. | | +38,67% | 13,47 mld. | | -14,20% | 12,32 mld. | | +13,74% | 10,8 mld. |
Luchtvaartmaatschappijen - Andere
|