Beurs gesloten -
Nyse
22:00:02 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
116,7
USD
|
-0,44%
|
|
-0,81%
|
-8,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.287
|
16.099
|
22.749
|
16.537
|
18.494
|
16.483
|
-
|
-
|
Bedrijfswaarde
1 |
12.056
|
14.571
|
21.021
|
15.022
|
17.508
|
15.569
|
15.473
|
15.564
|
K/w-verhouding
|
23
x
|
23,4
x
|
16,2
x
|
12,6
x
|
25,4
x
|
24
x
|
22,4
x
|
20,5
x
|
Dividendrendement
|
1,28%
|
1,09%
|
0,86%
|
1,29%
|
1,08%
|
1,21%
|
1,27%
|
1,63%
|
Marktkapitalisatie/omzet
|
1,63
x
|
1,59
x
|
1,38
x
|
0,97
x
|
1,99
x
|
1,83
x
|
1,75
x
|
1,69
x
|
Bedrijfswaarde/omzet
|
1,47
x
|
1,44
x
|
1,27
x
|
0,88
x
|
1,88
x
|
1,73
x
|
1,64
x
|
1,59
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
14,6
x
|
10,7
x
|
7,98
x
|
17,4
x
|
16,6
x
|
15,6
x
|
15,1
x
|
Bedrijfswaarde/FCF
|
16,6
x
|
24
x
|
25,3
x
|
7,35
x
|
17,3
x
|
21,2
x
|
22,1
x
|
22,3
x
|
FCF Yield
|
6,01%
|
4,17%
|
3,96%
|
13,6%
|
5,79%
|
4,73%
|
4,53%
|
4,48%
|
Price to Book
|
6,03
x
|
6,05
x
|
6,43
x
|
5,16
x
|
7,66
x
|
7,28
x
|
7,04
x
|
7,02
x
|
Aantal aandelen (in duizenden)
|
170.301
|
169.266
|
169.404
|
159.136
|
145.389
|
141.252
|
-
|
-
|
Referentieprijs
2 |
78,02
|
95,11
|
134,3
|
103,9
|
127,2
|
116,7
|
116,7
|
116,7
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.175
|
10.116
|
16.524
|
17.071
|
9.300
|
8.999
|
9.410
|
9.775
|
EBITDA
1 |
817,6
|
997,4
|
1.961
|
1.882
|
1.008
|
936,6
|
989,1
|
1.029
|
Bedrijfsresultaat (EBIT)
1 |
766,7
|
940,4
|
1.909
|
1.824
|
939,9
|
868,6
|
904,2
|
953,8
|
Operationele Marge
|
9,38%
|
9,3%
|
11,56%
|
10,69%
|
10,11%
|
9,65%
|
9,61%
|
9,76%
|
Resultaat voor belastingen (EBT)
1 |
795,8
|
956,6
|
1.925
|
1.836
|
1.015
|
928,4
|
954,9
|
1.004
|
Nettowinst (verlies)
1 |
590,4
|
696,1
|
1.415
|
1.357
|
752,9
|
684,4
|
704,2
|
742,1
|
Nettomarge
|
7,22%
|
6,88%
|
8,57%
|
7,95%
|
8,1%
|
7,61%
|
7,48%
|
7,59%
|
WPA
2 |
3,390
|
4,070
|
8,270
|
8,260
|
5,010
|
4,862
|
5,216
|
5,681
|
Free Cash Flow
1 |
724,9
|
607,5
|
832,2
|
2.043
|
1.014
|
736
|
700,6
|
697
|
FCF-marge
|
8,87%
|
6%
|
5,04%
|
11,97%
|
10,9%
|
8,18%
|
7,45%
|
7,13%
|
Kasstroomconversie (ebitda)
|
88,66%
|
60,91%
|
42,45%
|
108,56%
|
100,61%
|
78,59%
|
70,84%
|
67,73%
|
Kasstroomconversie (nettowinst)
|
122,78%
|
87,26%
|
58,8%
|
150,5%
|
134,67%
|
107,54%
|
99,49%
|
93,92%
|
Dividend per aandeel
2 |
1,000
|
1,040
|
1,160
|
1,340
|
1,380
|
1,418
|
1,480
|
1,902
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Omzet
1 |
5.396
|
4.664
|
4.603
|
4.362
|
3.442
|
2.593
|
2.240
|
2.190
|
2.278
|
2.207
|
2.218
|
2.267
|
2.368
|
2.308
|
2.200
|
EBITDA
1 |
636,4
|
474,7
|
520,2
|
542,1
|
344,6
|
291,2
|
264
|
231,7
|
220,8
|
229,9
|
235
|
239,9
|
240,1
|
232,7
|
236,6
|
Bedrijfsresultaat (EBIT)
1 |
623,5
|
461,8
|
506
|
526,9
|
329,7
|
276
|
248,5
|
216,1
|
199,4
|
214,8
|
219,8
|
222
|
221,7
|
220,8
|
220
|
Operationele Marge
|
11,55%
|
9,9%
|
10,99%
|
12,08%
|
9,58%
|
10,64%
|
11,09%
|
9,87%
|
8,75%
|
9,73%
|
9,91%
|
9,79%
|
9,36%
|
9,57%
|
10%
|
Resultaat voor belastingen (EBT)
1 |
625,8
|
471,2
|
508,8
|
534,9
|
321
|
300,6
|
266,2
|
231,9
|
216,4
|
233,2
|
233,3
|
234,2
|
233,3
|
239,1
|
235,4
|
Nettowinst (verlies)
1 |
452,8
|
346,1
|
377,8
|
414,2
|
219,3
|
226
|
196,8
|
171,4
|
158,7
|
169,2
|
172,6
|
173,1
|
172,7
|
167,9
|
172,8
|
Nettomarge
|
8,39%
|
7,42%
|
8,21%
|
9,5%
|
6,37%
|
8,72%
|
8,79%
|
7,82%
|
6,97%
|
7,67%
|
7,78%
|
7,63%
|
7,29%
|
7,27%
|
7,85%
|
WPA
2 |
2,660
|
2,070
|
2,270
|
2,540
|
1,380
|
1,470
|
1,300
|
1,160
|
1,090
|
1,180
|
1,222
|
1,236
|
1,252
|
1,215
|
1,283
|
Dividend per aandeel
2 |
0,5800
|
-
|
0,6700
|
-
|
0,6700
|
-
|
0,6900
|
-
|
0,6900
|
-
|
0,7300
|
-
|
0,7300
|
-
|
-
|
Datum van publicatie
|
22-02-22
|
03-05-22
|
02-08-22
|
08-11-22
|
21-02-23
|
02-05-23
|
08-08-23
|
07-11-23
|
20-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.230
|
1.528
|
1.729
|
1.516
|
985
|
914
|
1.010
|
919
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
725
|
607
|
832
|
2.043
|
1.014
|
736
|
701
|
697
|
ROE (netto-inkomsten/eigen vermogen)
|
28,2%
|
28,7%
|
46%
|
41,1%
|
27,4%
|
30,8%
|
32,9%
|
31,9%
|
ROA (netto-inkomsten/totale activa)
|
16,9%
|
16,2%
|
22,6%
|
20,6%
|
14,9%
|
15,7%
|
16,5%
|
15,7%
|
Totale activa
1 |
3.503
|
4.310
|
6.269
|
6.600
|
5.057
|
4.359
|
4.265
|
4.727
|
Nettoactief per aandeel
2 |
12,90
|
15,70
|
20,90
|
20,20
|
16,60
|
16,00
|
16,60
|
16,60
|
Cashflow per aandeel
2 |
4,430
|
3,830
|
5,070
|
13,00
|
7,010
|
5,780
|
5,680
|
5,690
|
Capex
1 |
47
|
47,5
|
36,2
|
86,8
|
39,3
|
51,1
|
53,4
|
50,4
|
Capex/omzet
|
0,58%
|
0,47%
|
0,22%
|
0,51%
|
0,42%
|
0,57%
|
0,57%
|
0,52%
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
116,7
USD Gemiddelde koersdoel
109,6
USD Spread / Gemiddelde doel -6,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,26% | 16,48 mld. | | -11,53% | 119 mld. | | -13,16% | 48,88 mld. | | -47,60% | 9,21 mld. | | +35,60% | 9,2 mld. | | -20,95% | 6,36 mld. | | -19,06% | 5,91 mld. | | +27,83% | 5,38 mld. | | -1,88% | 4,18 mld. | | -32,58% | 3,85 mld. |
Luchtvracht & Logistiek - NEC
|