Beurs gesloten -
Xetra
17:36:23 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
147,9
EUR
|
-2,05%
|
|
-11,86%
|
+9,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.446
|
16.152
|
48.686
|
31.215
|
23.728
|
25.995
|
-
|
-
|
Bedrijfswaarde
1 |
19.331
|
20.607
|
46.459
|
18.628
|
23.728
|
25.087
|
25.236
|
24.587
|
K/w-verhouding
|
37,1
x
|
17,4
x
|
5,37
x
|
1,83
x
|
8,08
x
|
51,4
x
|
39
x
|
37,6
x
|
Dividendrendement
|
1,44%
|
3,81%
|
12,6%
|
35,5%
|
-
|
1,56%
|
1,21%
|
1,52%
|
Marktkapitalisatie/omzet
|
1,07
x
|
1,26
x
|
2,05
x
|
0,9
x
|
1,32
x
|
1,66
x
|
1,68
x
|
1,6
x
|
Bedrijfswaarde/omzet
|
1,53
x
|
1,61
x
|
1,95
x
|
0,54
x
|
1,32
x
|
1,61
x
|
1,63
x
|
1,52
x
|
Bedrijfswaarde/EBITDA
|
9,73
x
|
7,63
x
|
4,01
x
|
0,97
x
|
5,32
x
|
9,99
x
|
12,2
x
|
8,81
x
|
Bedrijfswaarde/FCF
|
12,1
x
|
8,51
x
|
5,06
x
|
1,21
x
|
-
|
23,6
x
|
17
x
|
11,9
x
|
FCF Yield
|
8,29%
|
11,7%
|
19,8%
|
82,9%
|
-
|
4,24%
|
5,89%
|
8,37%
|
Price to Book
|
2,04
x
|
2,41
x
|
3,02
x
|
1,12
x
|
-
|
1,5
x
|
1,52
x
|
1,48
x
|
Aantal aandelen (in duizenden)
|
175.760
|
175.760
|
175.760
|
175.760
|
175.760
|
175.760
|
-
|
-
|
Referentieprijs
2 |
76,50
|
91,90
|
277,0
|
177,6
|
135,0
|
147,9
|
147,9
|
147,9
|
Datum van publicatie
|
20-03-20
|
18-03-21
|
10-03-22
|
01-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.608
|
12.772
|
23.789
|
34.543
|
17.930
|
15.617
|
15.471
|
16.219
|
EBITDA
1 |
1.986
|
2.700
|
11.591
|
19.184
|
4.461
|
2.511
|
2.075
|
2.791
|
Bedrijfsresultaat (EBIT)
1 |
811,4
|
1.315
|
10.029
|
17.435
|
2.516
|
723
|
649,1
|
1.071
|
Operationele Marge
|
6,44%
|
10,3%
|
42,16%
|
50,47%
|
14,03%
|
4,63%
|
4,2%
|
6,61%
|
Resultaat voor belastingen (EBT)
1 |
416,3
|
981,3
|
9.146
|
17.243
|
3.035
|
559
|
717
|
-
|
Nettowinst (verlies)
1 |
362
|
926,8
|
9.075
|
17.030
|
2.935
|
416,3
|
629,5
|
-
|
Nettomarge
|
2,87%
|
7,26%
|
38,15%
|
49,3%
|
16,37%
|
2,67%
|
4,07%
|
-
|
WPA
2 |
2,060
|
5,270
|
51,63
|
96,89
|
16,70
|
2,876
|
3,789
|
3,936
|
Free Cash Flow
1 |
1.602
|
2.420
|
9.178
|
15.438
|
-
|
1.064
|
1.485
|
2.059
|
FCF-marge
|
12,71%
|
18,95%
|
38,58%
|
44,69%
|
-
|
6,82%
|
9,6%
|
12,7%
|
Kasstroomconversie (ebitda)
|
80,68%
|
89,63%
|
79,18%
|
80,47%
|
-
|
42,39%
|
71,58%
|
73,76%
|
Kasstroomconversie (nettowinst)
|
442,57%
|
261,15%
|
101,14%
|
90,65%
|
-
|
255,66%
|
235,95%
|
-
|
Dividend per aandeel
2 |
1,100
|
3,500
|
35,00
|
63,00
|
-
|
2,309
|
1,796
|
2,250
|
Datum van publicatie
|
20-03-20
|
18-03-21
|
10-03-22
|
01-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
6.245
|
7.592
|
7.977
|
8.993
|
16.970
|
9.741
|
7.832
|
5.492
|
4.417
|
4.099
|
3.794
|
4.109
|
4.149
|
3.974
|
3.750
|
4.099
|
EBITDA
1 |
-
|
-
|
4.726
|
5.277
|
10.004
|
5.634
|
-
|
2.167
|
1.276
|
679
|
289,2
|
617,7
|
645,2
|
406,3
|
315,1
|
766,8
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
9.068
|
5.155
|
3.293
|
1.707
|
-
|
204,4
|
-244
|
190
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
53,44%
|
52,92%
|
42,04%
|
31,09%
|
-
|
4,99%
|
-6,43%
|
4,62%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
4.167
|
-
|
-
|
-
|
3.268
|
1.850
|
1.005
|
257,6
|
-215,7
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
52,24%
|
-
|
-
|
-
|
41,73%
|
33,69%
|
22,76%
|
6,28%
|
-5,69%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,710
|
1,470
|
-1,230
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-11-21
|
10-03-22
|
12-05-22
|
11-08-22
|
11-08-22
|
10-11-22
|
01-03-23
|
11-05-23
|
10-08-23
|
09-11-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.886
|
4.455
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
2.226
|
12.587
|
-
|
908
|
759
|
1.408
|
Hefboom (schuld/ebitda)
|
2,964
x
|
1,65
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.602
|
2.420
|
9.178
|
15.438
|
-
|
1.064
|
1.485
|
2.059
|
ROE (netto-inkomsten/eigen vermogen)
|
5,84%
|
13,9%
|
79,4%
|
77,3%
|
-
|
4,48%
|
3,58%
|
5,82%
|
ROA (netto-inkomsten/totale activa)
|
2,38%
|
5,91%
|
43,3%
|
52,1%
|
-
|
-3,57%
|
0,33%
|
3,75%
|
Totale activa
1 |
15.210
|
15.692
|
20.949
|
32.701
|
-
|
-11.648
|
190.850
|
-
|
Nettoactief per aandeel
2 |
37,60
|
38,20
|
91,90
|
159,0
|
-
|
98,30
|
97,40
|
99,70
|
Cashflow per aandeel
2 |
11,50
|
16,50
|
59,20
|
111,0
|
-
|
14,30
|
15,40
|
16,80
|
Capex
1 |
426
|
534
|
1.253
|
1.441
|
-
|
1.804
|
1.536
|
1.421
|
Capex/omzet
|
3,38%
|
4,18%
|
5,27%
|
4,17%
|
-
|
11,55%
|
9,93%
|
8,76%
|
Datum van publicatie
|
20-03-20
|
18-03-21
|
10-03-22
|
01-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
147,9
EUR Gemiddelde koersdoel
106,2
EUR Spread / Gemiddelde doel -28,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,56% | 28 mld. | | +33,25% | 25,03 mld. | | -1,97% | 12,87 mld. | | +3,17% | 11,04 mld. | | +6,24% | 9,91 mld. | | +5,05% | 9,68 mld. | | +45,07% | 9,6 mld. | | +3,66% | 8 mld. | | -21,81% | 7,79 mld. | | +39,32% | 6,45 mld. |
Zeevracht & Logistiek - Andere
|