Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
110,9
USD
|
-6,22%
|
|
-3,14%
|
+26,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.356
|
10.897
|
8.882
|
3.834
|
10.158
|
12.899
|
-
|
-
|
Bedrijfswaarde
1 |
12.245
|
15.550
|
12.194
|
5.906
|
13.663
|
15.841
|
15.574
|
15.583
|
K/w-verhouding
|
22,3
x
|
153
x
|
26,4
x
|
5,78
x
|
54,7
x
|
34,9
x
|
25
x
|
22
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,67
x
|
0,69
x
|
0,5
x
|
1,31
x
|
1,56
x
|
1,44
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,96
x
|
0,95
x
|
0,77
x
|
1,76
x
|
1,91
x
|
1,74
x
|
1,66
x
|
Bedrijfswaarde/EBITDA
|
7,34
x
|
11,2
x
|
9,84
x
|
5,92
x
|
13,7
x
|
12,8
x
|
10,6
x
|
9,92
x
|
Bedrijfswaarde/FCF
|
27,7
x
|
28,1
x
|
25,7
x
|
15,1
x
|
-16,3
x
|
760
x
|
32,9
x
|
17,6
x
|
FCF Yield
|
3,61%
|
3,56%
|
3,9%
|
6,62%
|
-6,14%
|
0,13%
|
3,04%
|
5,68%
|
Price to Book
|
2,79
x
|
4,49
x
|
7,82
x
|
3,82
x
|
8,03
x
|
7,71
x
|
5,71
x
|
4,22
x
|
Aantal aandelen (in duizenden)
|
92.300
|
91.416
|
114.711
|
115.163
|
115.973
|
116.312
|
-
|
-
|
Referentieprijs
2 |
79,70
|
119,2
|
77,43
|
33,29
|
87,59
|
110,9
|
110,9
|
110,9
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
8/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.648
|
16.252
|
12.806
|
7.718
|
7.744
|
8.290
|
8.950
|
9.394
|
EBITDA
1 |
1.668
|
1.393
|
1.239
|
997
|
996
|
1.238
|
1.463
|
1.570
|
Bedrijfsresultaat (EBIT)
1 |
881
|
547
|
763
|
605
|
564
|
783,3
|
971,9
|
1.052
|
Operationele Marge
|
5,29%
|
3,37%
|
5,96%
|
7,84%
|
7,28%
|
9,45%
|
10,86%
|
11,2%
|
Resultaat voor belastingen (EBT)
1 |
569
|
148
|
410
|
258
|
260
|
514,5
|
708
|
779,7
|
Nettowinst (verlies)
1 |
379
|
79
|
336
|
666
|
189
|
388,2
|
536,9
|
595,7
|
Nettomarge
|
2,28%
|
0,49%
|
2,62%
|
8,63%
|
2,44%
|
4,68%
|
6%
|
6,34%
|
WPA
2 |
3,570
|
0,7800
|
2,930
|
5,760
|
1,600
|
3,176
|
4,440
|
5,043
|
Free Cash Flow
1 |
442
|
554
|
475
|
391
|
-839
|
20,84
|
473,8
|
885
|
FCF-marge
|
2,65%
|
3,41%
|
3,71%
|
5,07%
|
-10,83%
|
0,25%
|
5,29%
|
9,42%
|
Kasstroomconversie (ebitda)
|
26,5%
|
39,77%
|
38,34%
|
39,22%
|
-
|
1,68%
|
32,38%
|
56,35%
|
Kasstroomconversie (nettowinst)
|
116,62%
|
701,27%
|
141,37%
|
58,71%
|
-
|
5,37%
|
88,25%
|
148,57%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
8/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
3.270
|
3.361
|
3.473
|
3.232
|
3.042
|
1.831
|
1.907
|
1.917
|
1.980
|
1.940
|
2.004
|
2.086
|
2.121
|
2.079
|
2.142
|
EBITDA
1 |
307
|
323
|
321
|
405
|
352
|
262
|
210
|
244
|
278
|
264
|
271,3
|
329,3
|
332,5
|
305,8
|
314
|
Bedrijfsresultaat (EBIT)
1 |
189
|
204
|
191
|
294
|
238
|
159
|
109
|
137
|
154
|
150
|
163,1
|
217,6
|
220,7
|
191,1
|
201
|
Operationele Marge
|
5,78%
|
6,07%
|
5,5%
|
9,1%
|
7,82%
|
8,68%
|
5,72%
|
7,15%
|
7,78%
|
7,73%
|
8,14%
|
10,43%
|
10,4%
|
9,19%
|
9,39%
|
Resultaat voor belastingen (EBT)
1 |
32
|
153
|
602
|
188
|
165
|
-28
|
21
|
44
|
117
|
78
|
94,98
|
147,6
|
145,5
|
120,6
|
129,4
|
Nettowinst (verlies)
1 |
-57
|
122
|
488
|
141
|
131
|
-94
|
14
|
31
|
86
|
58
|
71,57
|
110,5
|
110,3
|
90,98
|
100,2
|
Nettomarge
|
-1,74%
|
3,63%
|
14,05%
|
4,36%
|
4,31%
|
-5,13%
|
0,73%
|
1,62%
|
4,34%
|
2,99%
|
3,57%
|
5,3%
|
5,2%
|
4,38%
|
4,68%
|
WPA
2 |
-0,5000
|
1,050
|
4,220
|
1,220
|
1,130
|
-0,8100
|
0,1300
|
0,2700
|
0,7200
|
0,4900
|
0,5923
|
0,8948
|
0,9263
|
0,7560
|
0,8250
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
8/02/22
|
9/05/22
|
4/08/22
|
31/10/22
|
8/02/23
|
4/05/23
|
4/08/23
|
30/10/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.889
|
4.653
|
3.312
|
2.072
|
3.505
|
2.942
|
2.675
|
2.684
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,931
x
|
3,34
x
|
2,673
x
|
2,078
x
|
3,519
x
|
2,377
x
|
1,828
x
|
1,709
x
|
Free Cash Flow
1 |
442
|
554
|
475
|
391
|
-839
|
20,8
|
474
|
885
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
7,52%
|
25,5%
|
38%
|
30,4%
|
27,6%
|
28,3%
|
23,4%
|
ROA (netto-inkomsten/totale activa)
|
3,17%
|
0,52%
|
2,7%
|
8,89%
|
2,75%
|
5,29%
|
6,83%
|
7,7%
|
Totale activa
1 |
11.939
|
15.149
|
12.440
|
7.493
|
6.880
|
7.337
|
7.863
|
7.736
|
Nettoactief per aandeel
2 |
28,60
|
26,60
|
9,900
|
8,720
|
10,90
|
14,40
|
19,40
|
26,30
|
Cashflow per aandeel
2 |
7,460
|
8,680
|
5,750
|
7,100
|
5,880
|
6,970
|
8,420
|
9,490
|
Capex
1 |
601
|
526
|
313
|
521
|
1.533
|
722
|
689
|
586
|
Capex/omzet
|
3,61%
|
3,24%
|
2,44%
|
6,75%
|
19,8%
|
8,71%
|
7,69%
|
6,24%
|
Datum van publicatie
|
10/02/20
|
10/02/21
|
8/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
110,9
USD Gemiddelde koersdoel
131,1
USD Spread / Gemiddelde doel +18,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +26,61% | 12,9 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | -3,88% | 5,4 mld. | | +5,99% | 5,34 mld. | | +1,84% | 4,65 mld. |
Grondvracht & Logistiek - Andere
|