Beurs gesloten -
Nasdaq
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
113,7
USD
|
+2,36%
|
|
+1,63%
|
-35,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.380
|
2.599
|
11.706
|
6.798
|
6.421
|
4.054
|
-
|
-
|
Bedrijfswaarde
1 |
7.269
|
6.117
|
15.181
|
10.899
|
10.689
|
8.560
|
8.381
|
8.467
|
K/w-verhouding
|
8,1
x
|
-3,84
x
|
10,7
x
|
2,87
x
|
4,21
x
|
10
x
|
6,61
x
|
10,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,26
x
|
0,48
x
|
1,26
x
|
0,57
x
|
0,53
x
|
0,33
x
|
0,32
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,79
x
|
1,13
x
|
1,63
x
|
0,91
x
|
0,89
x
|
0,7
x
|
0,67
x
|
0,66
x
|
Bedrijfswaarde/EBITDA
|
9,22
x
|
-35
x
|
6,3
x
|
2,64
x
|
4,29
x
|
7,71
x
|
6,47
x
|
7,08
x
|
Bedrijfswaarde/FCF
|
26,2
x
|
-15,1
x
|
8,87
x
|
4
x
|
8,71
x
|
-23,5
x
|
6,25
x
|
-
|
FCF Yield
|
3,81%
|
-6,62%
|
11,3%
|
25%
|
11,5%
|
-4,26%
|
16%
|
-
|
Price to Book
|
3,64
x
|
-17
x
|
-61,2
x
|
-11
x
|
-19,5
x
|
-49,7
x
|
10,4
x
|
5,81
x
|
Aantal aandelen (in duizenden)
|
73.825
|
69.683
|
56.448
|
41.466
|
36.221
|
35.647
|
-
|
-
|
Referentieprijs
2 |
32,24
|
37,30
|
207,4
|
163,9
|
177,3
|
113,7
|
113,7
|
113,7
|
Datum van publicatie
|
19-02-20
|
16-02-21
|
14-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.172
|
5.402
|
9.313
|
11.994
|
12.008
|
12.166
|
12.569
|
12.815
|
EBITDA
1 |
788
|
-175
|
2.411
|
4.133
|
2.490
|
1.111
|
1.295
|
1.196
|
Bedrijfsresultaat (EBIT)
1 |
581
|
-395
|
2.198
|
3.941
|
2.274
|
879,4
|
1.067
|
965,9
|
Operationele Marge
|
6,33%
|
-7,31%
|
23,6%
|
32,86%
|
18,94%
|
7,23%
|
8,49%
|
7,54%
|
Resultaat voor belastingen (EBT)
1 |
287
|
-956
|
1.708
|
3.636
|
1.914
|
590,5
|
793,2
|
516,2
|
Nettowinst (verlies)
1 |
302
|
-684
|
1.285
|
2.764
|
1.632
|
417
|
590
|
392,3
|
Nettomarge
|
3,29%
|
-12,66%
|
13,8%
|
23,04%
|
13,59%
|
3,43%
|
4,69%
|
3,06%
|
WPA
2 |
3,980
|
-9,710
|
19,44
|
57,16
|
42,08
|
11,33
|
17,22
|
11,08
|
Free Cash Flow
1 |
277
|
-405
|
1.711
|
2.725
|
1.227
|
-365
|
1.340
|
-
|
FCF-marge
|
3,02%
|
-7,5%
|
18,37%
|
22,72%
|
10,22%
|
-3%
|
10,66%
|
-
|
Kasstroomconversie (ebitda)
|
35,15%
|
-
|
70,97%
|
65,93%
|
49,28%
|
-
|
103,5%
|
-
|
Kasstroomconversie (nettowinst)
|
91,72%
|
-
|
133,15%
|
98,59%
|
75,18%
|
-
|
227,1%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-02-20
|
16-02-21
|
14-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
2.569
|
2.432
|
3.244
|
3.547
|
2.771
|
2.557
|
3.123
|
3.564
|
2.764
|
2.551
|
3.147
|
3.628
|
2.849
|
2.615
|
EBITDA
1 |
683
|
810
|
1.205
|
1.460
|
658
|
535
|
737
|
907
|
311
|
12
|
273,1
|
594,9
|
219,8
|
-
|
Bedrijfsresultaat (EBIT)
1 |
629
|
766
|
1.162
|
1.408
|
605
|
479
|
685
|
852
|
258
|
-49
|
241,3
|
536,6
|
148,6
|
-43,51
|
Operationele Marge
|
24,48%
|
31,5%
|
35,82%
|
39,7%
|
21,83%
|
18,73%
|
21,93%
|
23,91%
|
9,33%
|
-1,92%
|
7,67%
|
14,79%
|
5,21%
|
-1,66%
|
Resultaat voor belastingen (EBT)
1 |
543
|
695
|
1.083
|
1.342
|
516
|
397
|
598
|
757
|
162
|
-142
|
128,9
|
473,7
|
104,6
|
-
|
Nettowinst (verlies)
1 |
382
|
529
|
778
|
1.034
|
423
|
312
|
435
|
626
|
259
|
-114
|
93,37
|
357,8
|
81,81
|
-
|
Nettomarge
|
14,87%
|
21,75%
|
23,98%
|
29,15%
|
15,27%
|
12,2%
|
13,93%
|
17,56%
|
9,37%
|
-4,47%
|
2,97%
|
9,86%
|
2,87%
|
-
|
WPA
2 |
6,630
|
9,710
|
15,71
|
21,67
|
10,10
|
7,720
|
11,01
|
16,78
|
7,100
|
-3,210
|
2,740
|
10,11
|
1,842
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-02-22
|
02-05-22
|
01-08-22
|
31-10-22
|
13-02-23
|
01-05-23
|
31-07-23
|
01-11-23
|
12-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.889
|
3.518
|
3.475
|
4.101
|
4.268
|
4.506
|
4.327
|
4.413
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,204
x
|
-20,1
x
|
1,441
x
|
0,9923
x
|
1,714
x
|
4,057
x
|
3,342
x
|
3,688
x
|
Free Cash Flow
1 |
277
|
-405
|
1.711
|
2.725
|
1.227
|
-365
|
1.340
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
56,4%
|
-175%
|
-
|
-
|
-
|
-
|
250%
|
74,6%
|
ROA (netto-inkomsten/totale activa)
|
1,32%
|
-2,15%
|
7,4%
|
11,6%
|
5,58%
|
1,23%
|
1,66%
|
-
|
Totale activa
1 |
22.881
|
31.751
|
17.354
|
23.892
|
29.248
|
33.901
|
35.555
|
-
|
Nettoactief per aandeel
2 |
8,860
|
-2,200
|
-3,390
|
-14,90
|
-9,110
|
-2,290
|
10,90
|
19,60
|
Cashflow per aandeel
2 |
34,20
|
9,800
|
52,80
|
97,30
|
98,70
|
20,00
|
29,80
|
-
|
Capex
1 |
250
|
94
|
108
|
246
|
273
|
361
|
342
|
-
|
Capex/omzet
|
2,73%
|
1,74%
|
1,16%
|
2,05%
|
2,27%
|
2,97%
|
2,72%
|
-
|
Datum van publicatie
|
19-02-20
|
16-02-21
|
14-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Laatste slotkoers
113,7
USD Gemiddelde koersdoel
157,8
USD Spread / Gemiddelde doel +38,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -35,84% | 4,05 mld. | | -32,81% | 8,65 mld. | | -25,49% | 3,54 mld. | | -4,94% | 1,42 mld. | | -58,04% | 1,33 mld. | | -17,10% | 1,22 mld. | | +0,36% | 738 mln. | | -4,71% | 719 mln. | | +24,29% | 454 mln. | | -45,50% | 442 mln. |
Passagiersautohuur
|