Beurs gesloten -
Euronext Amsterdam
17:35:37 17-05-2024
|
Nabeurs
20:55:24
|
1,285
EUR
|
+0,31%
|
|
1,302
|
+1,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
993,8
|
1.381
|
1.964
|
829
|
698,3
|
633,1
|
-
|
-
|
Bedrijfswaarde
1 |
1.474
|
2.032
|
2.151
|
1.296
|
1.167
|
1.091
|
1.148
|
1.109
|
K/w-verhouding
|
18,6
x
|
6,49
x
|
7,53
x
|
60,7
x
|
12,5
x
|
12
x
|
9
x
|
7,36
x
|
Dividendrendement
|
3,98%
|
10%
|
11%
|
9,41%
|
6,37%
|
6,02%
|
7,84%
|
9,68%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,42
x
|
0,57
x
|
0,26
x
|
0,22
x
|
0,2
x
|
0,19
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,62
x
|
0,62
x
|
0,41
x
|
0,37
x
|
0,34
x
|
0,34
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
4,31
x
|
4,97
x
|
4,71
x
|
5,4
x
|
4,34
x
|
4,1
x
|
3,81
x
|
3,36
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
19,5
x
|
6,96
x
|
12,7
x
|
12
x
|
41,4
x
|
30,2
x
|
19,4
x
|
FCF Yield
|
9,77%
|
5,12%
|
14,4%
|
7,87%
|
8,31%
|
2,41%
|
3,31%
|
5,16%
|
Price to Book
|
-46,3
x
|
6,31
x
|
4,62
x
|
4,68
x
|
3,5
x
|
2,59
x
|
2,25
x
|
1,99
x
|
Aantal aandelen (in duizenden)
|
493.953
|
494.991
|
513.252
|
487.531
|
494.207
|
494.207
|
-
|
-
|
Referentieprijs
2 |
2,012
|
2,790
|
3,827
|
1,700
|
1,413
|
1,281
|
1,281
|
1,281
|
Datum van publicatie
|
24-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.844
|
3.255
|
3.466
|
3.144
|
3.165
|
3.244
|
3.338
|
3.428
|
EBITDA
1 |
342
|
409
|
457
|
240
|
269
|
266
|
301,1
|
330,1
|
Bedrijfsresultaat (EBIT)
1 |
162
|
245
|
308
|
84
|
92
|
92,96
|
114,7
|
138
|
Operationele Marge
|
5,7%
|
7,53%
|
8,89%
|
2,67%
|
2,91%
|
2,87%
|
3,44%
|
4,03%
|
Resultaat voor belastingen (EBT)
1 |
103
|
277
|
302
|
46
|
78
|
69,16
|
97,16
|
123,8
|
Nettowinst (verlies)
1 |
4
|
213
|
257
|
14
|
55
|
52,83
|
71,66
|
88,59
|
Nettomarge
|
0,14%
|
6,54%
|
7,41%
|
0,45%
|
1,74%
|
1,63%
|
2,15%
|
2,58%
|
WPA
2 |
0,1080
|
0,4300
|
0,5080
|
0,0280
|
0,1130
|
0,1064
|
0,1423
|
0,1740
|
Free Cash Flow
1 |
144
|
104
|
309
|
102
|
97
|
26,33
|
38,03
|
57,2
|
FCF-marge
|
5,06%
|
3,2%
|
8,92%
|
3,24%
|
3,06%
|
0,81%
|
1,14%
|
1,67%
|
Kasstroomconversie (ebitda)
|
42,11%
|
25,43%
|
67,61%
|
42,5%
|
36,06%
|
9,9%
|
12,63%
|
17,33%
|
Kasstroomconversie (nettowinst)
|
3.600%
|
48,83%
|
120,23%
|
728,57%
|
176,36%
|
49,85%
|
53,07%
|
64,56%
|
Dividend per aandeel
2 |
0,0800
|
0,2800
|
0,4200
|
0,1600
|
0,0900
|
0,0772
|
0,1004
|
0,1240
|
Datum van publicatie
|
24-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.490
|
729
|
936
|
806
|
746
|
-
|
709
|
883
|
771
|
722
|
889
|
765
|
799,3
|
761
|
946,7
|
788,6
|
EBITDA
1 |
-
|
60
|
134
|
72
|
49
|
-
|
17
|
101
|
62
|
34
|
124
|
37
|
55,06
|
40,99
|
126,8
|
61,29
|
Bedrijfsresultaat (EBIT)
1 |
69
|
23
|
93
|
33
|
10
|
-
|
-20
|
60
|
18
|
-11
|
77
|
-9
|
20,24
|
-6,084
|
85,09
|
12,76
|
Operationele Marge
|
4,63%
|
3,16%
|
9,94%
|
4,09%
|
1,34%
|
-
|
-2,82%
|
6,8%
|
2,33%
|
-1,52%
|
8,66%
|
-1,18%
|
2,53%
|
-0,8%
|
8,99%
|
1,62%
|
Resultaat voor belastingen (EBT)
1 |
-
|
18
|
84
|
24
|
3
|
-
|
-25
|
44
|
15
|
-13
|
71
|
-21
|
23,41
|
-13,13
|
81,52
|
7,512
|
Nettowinst (verlies)
1 |
-
|
12
|
68
|
16
|
-11
|
5
|
-20
|
29
|
11
|
-11
|
50
|
-20
|
13,13
|
-7,834
|
60,79
|
5,634
|
Nettomarge
|
-
|
1,65%
|
7,26%
|
1,99%
|
-1,47%
|
-
|
-2,82%
|
3,28%
|
1,43%
|
-1,52%
|
5,62%
|
-2,61%
|
1,64%
|
-1,03%
|
6,42%
|
0,71%
|
WPA
2 |
-
|
0,0210
|
0,1310
|
0,0320
|
-0,0220
|
0,0100
|
-0,0400
|
0,0580
|
0,0220
|
-0,0200
|
0,1010
|
-0,0400
|
0,0265
|
-0,0157
|
0,1215
|
0,0112
|
Dividend per aandeel
2 |
-
|
-
|
0,3200
|
-
|
0,1400
|
-
|
-
|
-
|
0,0600
|
-
|
0,0300
|
-
|
0,0360
|
-
|
0,0777
|
-
|
Datum van publicatie
|
03-08-20
|
08-11-21
|
28-02-22
|
09-05-22
|
08-08-22
|
08-08-22
|
07-11-22
|
27-02-23
|
07-08-23
|
06-11-23
|
26-02-24
|
06-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
480
|
651
|
187
|
467
|
469
|
458
|
515
|
476
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,404
x
|
1,592
x
|
0,4092
x
|
1,946
x
|
1,743
x
|
1,721
x
|
1,712
x
|
1,442
x
|
Free Cash Flow
1 |
144
|
104
|
309
|
102
|
97
|
26,3
|
38
|
57,2
|
ROE (netto-inkomsten/eigen vermogen)
|
32%
|
215%
|
80,8%
|
4,64%
|
29,3%
|
25,3%
|
27,2%
|
28,3%
|
ROA (netto-inkomsten/totale activa)
|
5,32%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
75,17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-0,0400
|
0,4400
|
0,8300
|
0,3600
|
0,4000
|
0,5000
|
0,5700
|
0,6400
|
Cashflow per aandeel
2 |
0,4300
|
0,3700
|
0,8900
|
0,4900
|
0,4500
|
0,3600
|
0,5000
|
0,5700
|
Capex
1 |
66
|
77
|
141
|
138
|
125
|
139
|
162
|
148
|
Capex/omzet
|
2,32%
|
2,37%
|
4,07%
|
4,39%
|
3,95%
|
4,27%
|
4,85%
|
4,32%
|
Datum van publicatie
|
24-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1,281
EUR Gemiddelde koersdoel
1,244
EUR Spread / Gemiddelde doel -2,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,99% | 688 mln. | | -5,57% | 128 mld. | | +1,59% | 63,68 mld. | | -10,91% | 51,22 mld. | | -7,88% | 16,62 mld. | | -48,42% | 9,33 mld. | | +35,92% | 9,06 mld. | | -19,74% | 6,34 mld. | | -13,51% | 6,29 mld. | | +32,72% | 5,46 mld. |
Luchtvracht & Logistiek - NEC
|