Beurs gesloten -
Nyse
22:00:02 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
219,9
USD
|
-0,87%
|
|
-1,86%
|
-6,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
50.619
|
60.349
|
72.446
|
59.965
|
53.361
|
49.678
|
-
|
-
|
Bedrijfswaarde
1 |
62.235
|
71.915
|
85.447
|
74.591
|
68.972
|
66.740
|
66.818
|
66.526
|
K/w-verhouding
|
18,9
x
|
30,3
x
|
24,6
x
|
17,8
x
|
29,5
x
|
22,8
x
|
15,8
x
|
14
x
|
Dividendrendement
|
1,85%
|
1,58%
|
1,4%
|
2,01%
|
-
|
2,48%
|
2,65%
|
2,96%
|
Marktkapitalisatie/omzet
|
4,48
x
|
6,17
x
|
6,5
x
|
4,7
x
|
4,39
x
|
4
x
|
3,81
x
|
3,64
x
|
Bedrijfswaarde/omzet
|
5,51
x
|
7,35
x
|
7,67
x
|
5,85
x
|
5,67
x
|
5,37
x
|
5,12
x
|
4,87
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
15,5
x
|
15,2
x
|
12,4
x
|
13,1
x
|
12
x
|
10,9
x
|
10
x
|
Bedrijfswaarde/FCF
|
33,2
x
|
33,6
x
|
30,7
x
|
32,8
x
|
83,1
x
|
45,4
x
|
27,4
x
|
24,4
x
|
FCF Yield
|
3,01%
|
2,98%
|
3,26%
|
3,05%
|
1,2%
|
2,2%
|
3,65%
|
4,1%
|
Price to Book
|
3,3
x
|
4,12
x
|
5,24
x
|
4,41
x
|
4,21
x
|
3,62
x
|
3,46
x
|
3,36
x
|
Aantal aandelen (in duizenden)
|
260.747
|
253.985
|
243.345
|
243.345
|
225.742
|
225.914
|
-
|
-
|
Referentieprijs
2 |
194,1
|
237,6
|
297,7
|
246,4
|
236,4
|
219,9
|
219,9
|
219,9
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.296
|
9.789
|
11.142
|
12.745
|
12.156
|
12.421
|
13.047
|
13.657
|
EBITDA
1 |
5.159
|
4.640
|
5.628
|
6.030
|
5.265
|
5.548
|
6.131
|
6.641
|
Bedrijfsresultaat (EBIT)
1 |
4.021
|
3.486
|
4.447
|
4.809
|
3.967
|
4.171
|
4.725
|
5.197
|
Operationele Marge
|
35,6%
|
35,61%
|
39,91%
|
37,73%
|
32,63%
|
33,58%
|
36,21%
|
38,05%
|
Resultaat voor belastingen (EBT)
1 |
3.491
|
2.530
|
3.878
|
4.130
|
2.320
|
2.783
|
3.993
|
4.387
|
Nettowinst (verlies)
1 |
2.722
|
2.013
|
3.005
|
3.270
|
1.827
|
2.220
|
3.084
|
3.430
|
Nettomarge
|
24,1%
|
20,56%
|
26,97%
|
25,66%
|
15,03%
|
17,87%
|
23,64%
|
25,12%
|
WPA
2 |
10,25
|
7,840
|
12,11
|
13,88
|
8,020
|
9,647
|
13,93
|
15,65
|
Free Cash Flow
1 |
1.873
|
2.143
|
2.785
|
2.274
|
830
|
1.469
|
2.439
|
2.728
|
FCF-marge
|
16,58%
|
21,89%
|
25%
|
17,84%
|
6,83%
|
11,82%
|
18,69%
|
19,98%
|
Kasstroomconversie (ebitda)
|
36,31%
|
46,19%
|
49,48%
|
37,71%
|
15,76%
|
26,47%
|
39,78%
|
41,09%
|
Kasstroomconversie (nettowinst)
|
68,81%
|
106,46%
|
92,68%
|
69,54%
|
45,43%
|
66,15%
|
79,07%
|
79,54%
|
Dividend per aandeel
2 |
3,600
|
3,760
|
4,160
|
4,960
|
-
|
5,446
|
5,832
|
6,504
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
26-01-24
|
-
|
-
|
-
|
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 |
2.852
|
2.900
|
3.250
|
3.343
|
3.237
|
3.132
|
2.980
|
2.971
|
3.073
|
3.004
|
3.060
|
3.135
|
3.205
|
3.153
|
3.230
|
EBITDA
1 |
1.427
|
1.387
|
1.575
|
1.578
|
1.490
|
1.419
|
1.313
|
1.245
|
1.288
|
1.241
|
1.371
|
1.447
|
1.480
|
1.416
|
1.537
|
Bedrijfsresultaat (EBIT)
1 |
1.129
|
1.100
|
1.271
|
1.272
|
1.181
|
1.098
|
992
|
919
|
958
|
904
|
1.028
|
1.097
|
1.131
|
1.064
|
1.177
|
Operationele Marge
|
39,59%
|
37,93%
|
39,11%
|
38,05%
|
36,48%
|
35,06%
|
33,29%
|
30,93%
|
31,17%
|
30,09%
|
33,61%
|
35%
|
35,29%
|
33,76%
|
36,44%
|
Resultaat voor belastingen (EBT)
1 |
985
|
912
|
1.087
|
1.093
|
1.038
|
592
|
463
|
614
|
651
|
-
|
866,3
|
934
|
952,7
|
885,7
|
997,4
|
Nettowinst (verlies)
1 |
760
|
703
|
819
|
958
|
790
|
466
|
356
|
478
|
527
|
53
|
662,3
|
713,2
|
732,1
|
686
|
772,8
|
Nettomarge
|
26,65%
|
24,24%
|
25,2%
|
28,66%
|
24,41%
|
14,88%
|
11,95%
|
16,09%
|
17,15%
|
1,76%
|
21,64%
|
22,75%
|
22,84%
|
21,76%
|
23,92%
|
WPA
2 |
3,120
|
2,930
|
3,450
|
4,100
|
3,420
|
2,040
|
1,560
|
2,100
|
2,320
|
0,2300
|
2,929
|
3,166
|
3,288
|
3,039
|
3,444
|
Dividend per aandeel
2 |
1,090
|
1,240
|
1,240
|
1,240
|
1,240
|
1,350
|
1,350
|
-
|
-
|
1,350
|
1,353
|
1,385
|
1,385
|
1,645
|
1,645
|
Datum van publicatie
|
26-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
25-01-23
|
26-04-23
|
27-07-23
|
25-10-23
|
26-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.616
|
11.566
|
13.001
|
14.626
|
15.611
|
17.062
|
17.139
|
16.848
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,252
x
|
2,493
x
|
2,31
x
|
2,426
x
|
2,965
x
|
3,075
x
|
2,796
x
|
2,537
x
|
Free Cash Flow
1 |
1.873
|
2.143
|
2.785
|
2.274
|
830
|
1.469
|
2.439
|
2.728
|
ROE (netto-inkomsten/eigen vermogen)
|
17,8%
|
15,8%
|
21,1%
|
24,8%
|
20,9%
|
19,9%
|
22,6%
|
25,7%
|
ROA (netto-inkomsten/totale activa)
|
7,34%
|
6,26%
|
7,86%
|
8,45%
|
6,63%
|
5,89%
|
7,04%
|
7,6%
|
Totale activa
1 |
37.079
|
32.159
|
38.228
|
38.689
|
27.558
|
37.721
|
43.796
|
45.137
|
Nettoactief per aandeel
2 |
58,90
|
57,60
|
56,80
|
55,80
|
56,20
|
60,70
|
63,60
|
65,50
|
Cashflow per aandeel
2 |
14,70
|
14,20
|
17,20
|
17,90
|
14,00
|
17,80
|
19,30
|
22,70
|
Capex
1 |
2.019
|
1.494
|
1.470
|
1.948
|
2.349
|
3.600
|
2.180
|
2.207
|
Capex/omzet
|
17,87%
|
15,26%
|
13,19%
|
15,28%
|
19,32%
|
28,98%
|
16,71%
|
16,16%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
26-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
219,9
USD Gemiddelde koersdoel
270
USD Spread / Gemiddelde doel +22,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,97% | 49,68 mld. | | -9,58% | 136 mld. | | -7,18% | 62,91 mld. | | -0,55% | 17,36 mld. | | -0,29% | 9,03 mld. | | +32,59% | 8,31 mld. | | -7,87% | 2,05 mld. | | +20,11% | 1,8 mld. | | +0,17% | 1,09 mld. | | -74,49% | 1,04 mld. |
Spoorwegondernemingen voor goederenvervoer
|