Geschatte realtime
Cboe BZX
20:37:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,04
USD
|
-1,43%
|
|
+3,95%
|
-1,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.110
|
162.737
|
144.919
|
150.066
|
121.537
|
124.327
|
-
|
-
|
Bedrijfswaarde
1 |
121.833
|
146.267
|
135.812
|
133.159
|
121.537
|
112.987
|
108.206
|
102.845
|
K/w-verhouding
|
22,5
x
|
35,1
x
|
30,9
x
|
22,2
x
|
14,2
x
|
13
x
|
11,2
x
|
9,9
x
|
Dividendrendement
|
-
|
0,85%
|
0,89%
|
-
|
-
|
3,15%
|
3,71%
|
4,32%
|
Marktkapitalisatie/omzet
|
5,75
x
|
6,45
x
|
4,77
x
|
4,24
x
|
3,16
x
|
2,9
x
|
2,53
x
|
2,31
x
|
Bedrijfswaarde/omzet
|
5,51
x
|
5,8
x
|
4,47
x
|
3,76
x
|
3,16
x
|
2,63
x
|
2,2
x
|
1,91
x
|
Bedrijfswaarde/EBITDA
|
16
x
|
20,4
x
|
16,4
x
|
11,8
x
|
8,77
x
|
7,29
x
|
6,08
x
|
5,23
x
|
Bedrijfswaarde/FCF
|
152
x
|
-34,4
x
|
-113
x
|
30,2
x
|
-
|
15,3
x
|
11,7
x
|
11
x
|
FCF Yield
|
0,66%
|
-2,91%
|
-0,88%
|
3,31%
|
-
|
6,55%
|
8,53%
|
9,12%
|
Price to Book
|
3,32
x
|
3,22
x
|
2,98
x
|
2,78
x
|
-
|
1,9
x
|
1,72
x
|
1,55
x
|
Aantal aandelen (in duizenden)
|
781.947
|
855.301
|
808.448
|
809.733
|
804.719
|
804.719
|
-
|
-
|
Referentieprijs
2 |
162,6
|
190,3
|
179,3
|
185,3
|
151,0
|
154,5
|
154,5
|
154,5
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
16/03/22
|
15/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.110
|
25.214
|
30.406
|
35.377
|
38.419
|
42.886
|
49.129
|
53.723
|
EBITDA
1 |
7.635
|
7.155
|
8.301
|
11.289
|
13.852
|
15.494
|
17.785
|
19.653
|
Bedrijfsresultaat (EBIT)
1 |
5.779
|
4.754
|
5.503
|
7.736
|
11.232
|
11.806
|
13.935
|
15.608
|
Operationele Marge
|
26,14%
|
18,86%
|
18,1%
|
21,87%
|
29,24%
|
27,53%
|
28,36%
|
29,05%
|
Resultaat voor belastingen (EBT)
1 |
6.757
|
5.035
|
5.739
|
8.286
|
10.689
|
12.287
|
14.495
|
16.287
|
Nettowinst (verlies)
1 |
5.674
|
4.312
|
4.755
|
6.809
|
8.749
|
9.943
|
11.672
|
13.027
|
Nettomarge
|
25,66%
|
17,1%
|
15,64%
|
19,25%
|
22,77%
|
23,19%
|
23,76%
|
24,25%
|
WPA
2 |
7,230
|
5,420
|
5,800
|
8,360
|
10,60
|
11,84
|
13,85
|
15,60
|
Free Cash Flow
1 |
803,9
|
-4.257
|
-1.198
|
4.412
|
-
|
7.404
|
9.226
|
9.384
|
FCF-marge
|
3,64%
|
-16,88%
|
-3,94%
|
12,47%
|
-
|
17,26%
|
18,78%
|
17,47%
|
Kasstroomconversie (ebitda)
|
10,53%
|
-
|
-
|
39,08%
|
-
|
47,79%
|
51,88%
|
47,75%
|
Kasstroomconversie (nettowinst)
|
14,17%
|
-
|
-
|
64,79%
|
-
|
74,46%
|
79,05%
|
72,03%
|
Dividend per aandeel
2 |
-
|
1,623
|
1,588
|
-
|
-
|
4,863
|
5,729
|
6,677
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
16/03/22
|
15/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 Q3
|
2021 Q4
|
2021 S2
|
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 |
-
|
7.391
|
9.218
|
-
|
7.904
|
8.657
|
8.945
|
9.871
|
8.983
|
9.740
|
9.076
|
10.619
|
9.324
|
10.748
|
10.366
|
12.085
|
10.295
|
EBITDA
1 |
-
|
1.968
|
2.739
|
-
|
1.749
|
2.892
|
2.998
|
3.397
|
2.878
|
3.884
|
3.439
|
3.652
|
3.138
|
4.512
|
3.956
|
3.805
|
3.562
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.360
|
2.054
|
-
|
1.369
|
1.986
|
2.175
|
2.460
|
2.447
|
3.179
|
2.694
|
2.913
|
2.226
|
3.360
|
2.905
|
3.274
|
2.477
|
Operationele Marge
|
-
|
18,41%
|
22,28%
|
-
|
17,32%
|
22,94%
|
24,31%
|
24,92%
|
27,23%
|
32,64%
|
29,68%
|
27,43%
|
23,87%
|
31,26%
|
28,03%
|
27,1%
|
24,05%
|
Resultaat voor belastingen (EBT)
1 |
-
|
1.397
|
2.103
|
-
|
1.154
|
2.187
|
2.348
|
2.597
|
2.116
|
3.106
|
2.610
|
2.857
|
2.172
|
3.546
|
2.990
|
3.404
|
2.510
|
Nettowinst (verlies)
1 |
3.634
|
1.167
|
1.762
|
2.929
|
906,3
|
1.805
|
1.935
|
2.163
|
1.670
|
2.541
|
2.345
|
2.192
|
1.670
|
2.638
|
2.545
|
2.429
|
-
|
Nettomarge
|
-
|
15,79%
|
19,12%
|
-
|
11,47%
|
20,85%
|
21,63%
|
21,91%
|
18,59%
|
26,09%
|
25,84%
|
20,64%
|
17,91%
|
24,54%
|
24,55%
|
20,1%
|
-
|
WPA
2 |
-
|
1,430
|
2,180
|
-
|
1,120
|
2,230
|
2,370
|
2,610
|
2,030
|
3,070
|
2,840
|
2,660
|
2,420
|
3,220
|
2,990
|
3,590
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,588
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6276
|
0,6276
|
0,6276
|
3,010
|
1,466
|
Datum van publicatie
|
16/03/20
|
17/11/21
|
16/03/22
|
16/03/22
|
25/05/22
|
17/08/22
|
21/11/22
|
15/03/23
|
17/05/23
|
29/08/23
|
16/11/23
|
19/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
5.277
|
16.470
|
9.108
|
16.907
|
-
|
11.340
|
16.121
|
21.482
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
804
|
-4.257
|
-1.198
|
4.412
|
-
|
7.404
|
9.226
|
9.384
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
10,5%
|
9,74%
|
13,3%
|
-
|
15,5%
|
16,2%
|
16,4%
|
ROA (netto-inkomsten/totale activa)
|
13,3%
|
8,71%
|
7,8%
|
9,64%
|
-
|
10,7%
|
11,5%
|
12%
|
Totale activa
1 |
42.787
|
49.526
|
60.988
|
70.648
|
-
|
92.813
|
101.405
|
108.523
|
Nettoactief per aandeel
2 |
49,00
|
59,10
|
60,20
|
66,80
|
-
|
81,30
|
90,10
|
99,40
|
Cashflow per aandeel
2 |
8,040
|
6,220
|
8,810
|
13,60
|
-
|
17,00
|
19,30
|
21,20
|
Capex
1 |
2.827
|
9.208
|
8.360
|
7.068
|
-
|
6.037
|
5.850
|
5.640
|
Capex/omzet
|
12,78%
|
36,52%
|
27,5%
|
19,98%
|
-
|
14,08%
|
11,91%
|
10,5%
|
Datum van publicatie
|
16/03/20
|
17/03/21
|
16/03/22
|
15/03/23
|
19/03/24
|
-
|
-
|
-
|
Laatste slotkoers
154,5
CNY Gemiddelde koersdoel
203,7
CNY Spread / Gemiddelde doel +31,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,13% | 17,17 mld. | | -10,27% | 24,37 mld. | | +16,01% | 16,58 mld. | | +29,21% | 7,69 mld. | | +15,00% | 2,35 mld. | | -8,56% | 2,18 mld. | | +17,46% | 1,91 mld. | | -0,19% | 1,17 mld. | | +26,36% | 672 mln. | | -24,82% | 478 mln. |
Koeriersdiensten
|