Beurs gesloten -
Nyse
22:00:02 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
50,48
USD
|
+2,37%
|
|
-0,08%
|
-17,46%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.413
|
5.065
|
7.275
|
6.029
|
-
|
-
|
Bedrijfswaarde
1 |
11.041
|
6.376
|
8.454
|
7.580
|
7.468
|
6.864
|
K/w-verhouding
|
68,8
x
|
25,6
x
|
31,9
x
|
31,6
x
|
18,1
x
|
15,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,31
x
|
0,56
x
|
0,74
x
|
0,54
x
|
0,49
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
0,71
x
|
0,86
x
|
0,68
x
|
0,61
x
|
0,53
x
|
Bedrijfswaarde/EBITDA
|
18,1
x
|
8,76
x
|
11,4
x
|
9,4
x
|
8,14
x
|
6,86
x
|
Bedrijfswaarde/FCF
|
53,9
x
|
26,6
x
|
28
x
|
33,9
x
|
22,6
x
|
18,2
x
|
FCF Yield
|
1,86%
|
3,76%
|
3,57%
|
2,95%
|
4,43%
|
5,51%
|
Price to Book
|
4,43
x
|
1,92
x
|
2,5
x
|
1,91
x
|
1,81
x
|
1,55
x
|
Aantal aandelen (in duizenden)
|
114.643
|
118.639
|
118.955
|
119.432
|
-
|
-
|
Referentieprijs
2 |
90,83
|
42,69
|
61,16
|
50,48
|
50,48
|
50,48
|
Datum van publicatie
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.195
|
7.940
|
8.993
|
9.778
|
11.220
|
12.199
|
12.849
|
EBITDA
1 |
-
|
611
|
728
|
741
|
806,1
|
917
|
1.000
|
Bedrijfsresultaat (EBIT)
1 |
-
|
254
|
416
|
450
|
494
|
584,4
|
633,2
|
Operationele Marge
|
-
|
3,2%
|
4,63%
|
4,6%
|
4,4%
|
4,79%
|
4,93%
|
Resultaat voor belastingen (EBT)
1 |
-
|
153
|
264
|
266
|
249,1
|
453,7
|
542
|
Nettowinst (verlies)
1 |
-22
|
153
|
197
|
229
|
181,8
|
332,3
|
414
|
Nettomarge
|
-0,36%
|
1,93%
|
2,19%
|
2,34%
|
1,62%
|
2,72%
|
3,22%
|
WPA
2 |
-
|
1,320
|
1,670
|
1,920
|
1,599
|
2,790
|
3,271
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
223,7
|
330,6
|
378
|
FCF-marge
|
-
|
2,58%
|
2,67%
|
3,09%
|
1,99%
|
2,71%
|
2,94%
|
Kasstroomconversie (ebitda)
|
-
|
33,55%
|
32,97%
|
40,76%
|
27,75%
|
36,05%
|
37,79%
|
Kasstroomconversie (nettowinst)
|
-
|
133,99%
|
121,83%
|
131,88%
|
123,05%
|
99,49%
|
91,3%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-03-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
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 |
2.262
|
2.083
|
2.156
|
2.287
|
2.467
|
2.323
|
2.394
|
2.471
|
2.590
|
2.456
|
2.641
|
2.870
|
3.007
|
2.963
|
3.072
|
EBITDA
1 |
167
|
155
|
176
|
192
|
205
|
158
|
190
|
200
|
193
|
154
|
186,3
|
227,5
|
243,2
|
202,4
|
231,4
|
Bedrijfsresultaat (EBIT)
1 |
79
|
83
|
97
|
107
|
143
|
92
|
127
|
110
|
124
|
75
|
113,1
|
149,2
|
159
|
119
|
146
|
Operationele Marge
|
3,49%
|
3,98%
|
4,5%
|
4,68%
|
5,8%
|
3,96%
|
5,3%
|
4,45%
|
4,79%
|
3,05%
|
4,28%
|
5,2%
|
5,29%
|
4,02%
|
4,75%
|
Resultaat voor belastingen (EBT)
1 |
70
|
49
|
73
|
83
|
59
|
29
|
86
|
83
|
68
|
-46
|
87,9
|
114,1
|
131,4
|
87,6
|
121,9
|
Nettowinst (verlies)
1 |
56
|
37
|
51
|
63
|
46
|
25
|
65
|
66
|
73
|
-37
|
57,7
|
80,08
|
91,3
|
66,45
|
93,35
|
Nettomarge
|
2,48%
|
1,78%
|
2,37%
|
2,75%
|
1,86%
|
1,08%
|
2,72%
|
2,67%
|
2,82%
|
-1,51%
|
2,18%
|
2,79%
|
3,04%
|
2,24%
|
3,04%
|
WPA
2 |
0,4800
|
0,3200
|
0,4400
|
0,5300
|
0,3900
|
0,2100
|
0,5400
|
0,5500
|
0,6100
|
-0,3100
|
0,4953
|
0,6861
|
0,7803
|
0,5600
|
0,7750
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-02-22
|
04-05-22
|
02-08-22
|
08-11-22
|
14-02-23
|
09-05-23
|
02-08-23
|
07-11-23
|
13-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
628
|
1.311
|
1.179
|
1.551
|
1.440
|
835
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
1,028
x
|
1,801
x
|
1,591
x
|
1,924
x
|
1,57
x
|
0,8345
x
|
Free Cash Flow
1 |
-
|
205
|
240
|
302
|
224
|
331
|
378
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
9,35%
|
13,4%
|
11,1%
|
10,8%
|
12,5%
|
11,8%
|
ROA (netto-inkomsten/totale activa)
|
-
|
3,5%
|
4,08%
|
3,3%
|
3%
|
3,44%
|
-
|
Totale activa
1 |
-
|
4.368
|
4.834
|
6.939
|
6.055
|
9.658
|
-
|
Nettoactief per aandeel
2 |
-
|
20,50
|
22,30
|
24,50
|
26,40
|
27,80
|
32,50
|
Cashflow per aandeel
2 |
-
|
3,940
|
4,610
|
4,670
|
4,500
|
5,820
|
6,620
|
Capex
1 |
-
|
250
|
342
|
274
|
322
|
377
|
376
|
Capex/omzet
|
-
|
3,15%
|
3,8%
|
2,8%
|
2,87%
|
3,09%
|
2,93%
|
Datum van publicatie
|
19-03-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Laatste slotkoers
50,48
USD Gemiddelde koersdoel
68
USD Spread / Gemiddelde doel +34,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,46% | 6,03 mld. | | -12,43% | 118 mld. | | +0,30% | 62,44 mld. | | -0,31% | 17,91 mld. | | +34,56% | 8,96 mld. | | -51,45% | 9,05 mld. | | -27,96% | 5,95 mld. | | +21,41% | 5,43 mld. | | -0,94% | 4,23 mld. | | +22,53% | 4,06 mld. |
Luchtvracht & Logistiek - NEC
|