Geschatte realtime
Tradegate
19:25:41 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
126,2
EUR
|
+1,65%
|
|
+4,91%
|
+6,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.423
|
10.498
|
11.210
|
12.351
|
11.562
|
12.278
|
-
|
-
|
Bedrijfswaarde
1 |
22.880
|
18.003
|
19.144
|
19.716
|
19.496
|
20.466
|
20.680
|
20.800
|
K/w-verhouding
|
29,6
x
|
-8,98
x
|
-45,3
x
|
24
x
|
18,3
x
|
22,7
x
|
18,2
x
|
16,7
x
|
Dividendrendement
|
2,1%
|
-
|
-
|
2,5%
|
3,26%
|
2,66%
|
3,28%
|
3,57%
|
Marktkapitalisatie/omzet
|
3,71
x
|
4,91
x
|
4,04
x
|
2,63
x
|
2,1
x
|
2,08
x
|
1,97
x
|
1,9
x
|
Bedrijfswaarde/omzet
|
4,87
x
|
8,42
x
|
6,89
x
|
4,21
x
|
3,55
x
|
3,46
x
|
3,31
x
|
3,21
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
107
x
|
25,5
x
|
11,6
x
|
9,97
x
|
10,2
x
|
9,45
x
|
9,08
x
|
Bedrijfswaarde/FCF
|
65,4
x
|
-32,6
x
|
83,2
x
|
22,8
x
|
33,7
x
|
103
x
|
62,5
x
|
29,8
x
|
FCF Yield
|
1,53%
|
-3,07%
|
1,2%
|
4,38%
|
2,96%
|
0,97%
|
1,6%
|
3,36%
|
Price to Book
|
3,46
x
|
2,88
x
|
3,19
x
|
3,07
x
|
2,65
x
|
2,68
x
|
2,49
x
|
2,33
x
|
Aantal aandelen (in duizenden)
|
98.939
|
98.944
|
98.944
|
98.651
|
98.650
|
98.697
|
-
|
-
|
Referentieprijs
2 |
176,1
|
106,1
|
113,3
|
125,2
|
117,2
|
124,4
|
124,4
|
124,4
|
Datum van publicatie
|
10-02-20
|
17-02-21
|
16-02-22
|
16-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.700
|
2.137
|
2.777
|
4.688
|
5.495
|
5.910
|
6.241
|
6.474
|
EBITDA
1 |
1.772
|
168
|
751
|
1.704
|
1.956
|
2.011
|
2.188
|
2.291
|
Bedrijfsresultaat (EBIT)
1 |
1.094
|
-1.374
|
-20
|
988
|
1.239
|
1.179
|
1.350
|
1.433
|
Operationele Marge
|
23,28%
|
-64,3%
|
-0,72%
|
21,08%
|
22,55%
|
19,95%
|
21,63%
|
22,14%
|
Resultaat voor belastingen (EBT)
1 |
875
|
-1.764
|
-238
|
764
|
1.016
|
887,2
|
1.085
|
1.174
|
Nettowinst (verlies)
1 |
588
|
-1.169
|
-248
|
516
|
631
|
538,5
|
677,4
|
738,3
|
Nettomarge
|
12,51%
|
-54,7%
|
-8,93%
|
11,01%
|
11,48%
|
9,11%
|
10,86%
|
11,41%
|
WPA
2 |
5,950
|
-11,81
|
-2,500
|
5,220
|
6,390
|
5,486
|
6,825
|
7,440
|
Free Cash Flow
1 |
350
|
-552
|
230
|
864
|
578
|
198,7
|
330,9
|
698,1
|
FCF-marge
|
7,45%
|
-25,83%
|
8,28%
|
18,43%
|
10,52%
|
3,36%
|
5,3%
|
10,78%
|
Kasstroomconversie (ebitda)
|
19,75%
|
-
|
30,63%
|
50,7%
|
29,55%
|
9,88%
|
15,12%
|
30,47%
|
Kasstroomconversie (nettowinst)
|
59,52%
|
-
|
-
|
167,44%
|
91,6%
|
36,9%
|
48,84%
|
94,55%
|
Dividend per aandeel
2 |
3,700
|
-
|
-
|
3,130
|
3,820
|
3,313
|
4,081
|
4,444
|
Datum van publicatie
|
10-02-20
|
17-02-21
|
16-02-22
|
16-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
2.515
|
1.168
|
969
|
989
|
879
|
909
|
1.788
|
848
|
1.158
|
2.006
|
1.378
|
1.304
|
2.682
|
1.194
|
1.351
|
2.545
|
1.576
|
1.374
|
2.950
|
1.324
|
1.476
|
2.809
|
1.704
|
1.479
|
3.148
|
EBITDA
|
1.008
|
39
|
129
|
155
|
-
|
-
|
596
|
-
|
-
|
702
|
-
|
-
|
1.002
|
-
|
-
|
863
|
-
|
-
|
1.093
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
641
|
-375
|
-763
|
-243
|
-
|
-
|
223
|
-
|
-
|
340
|
-
|
-
|
648
|
-
|
-
|
449
|
-
|
-
|
790
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
25,49%
|
-32,11%
|
-78,74%
|
-24,57%
|
-
|
-
|
12,47%
|
-
|
-
|
16,95%
|
-
|
-
|
24,16%
|
-
|
-
|
17,64%
|
-
|
-
|
26,78%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-821
|
-
|
-256
|
-
|
-
|
18
|
-
|
-
|
227
|
-
|
-
|
537
|
-
|
-
|
305
|
-
|
-
|
711
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
338
|
-543
|
-626
|
-172
|
-
|
-
|
-76
|
-
|
-
|
160
|
-
|
-
|
356
|
-
|
-
|
211
|
-
|
-
|
420
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
13,44%
|
-46,49%
|
-64,6%
|
-17,39%
|
-
|
-
|
-4,25%
|
-
|
-
|
7,98%
|
-
|
-
|
13,27%
|
-
|
-
|
8,29%
|
-
|
-
|
14,24%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
3,430
|
-5,490
|
-6,320
|
-1,740
|
-
|
-
|
-0,7600
|
-
|
-
|
1,620
|
-
|
-
|
3,600
|
-
|
-
|
2,140
|
-
|
-
|
4,250
|
-
|
-
|
2,300
|
-
|
-
|
4,010
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,820
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-02-20
|
27-07-20
|
17-02-21
|
28-07-21
|
22-10-21
|
16-02-22
|
16-02-22
|
27-04-22
|
28-07-22
|
28-07-22
|
27-10-22
|
16-02-23
|
16-02-23
|
26-04-23
|
27-07-23
|
27-07-23
|
25-10-23
|
14-02-24
|
14-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.457
|
7.505
|
7.934
|
7.365
|
7.934
|
8.188
|
8.402
|
8.522
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,08
x
|
44,67
x
|
10,56
x
|
4,322
x
|
4,056
x
|
4,071
x
|
3,84
x
|
3,72
x
|
Free Cash Flow
1 |
350
|
-552
|
230
|
864
|
578
|
199
|
331
|
698
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
-19,3%
|
-5,91%
|
11,4%
|
15%
|
11,9%
|
14,5%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
3,58%
|
-4,74%
|
1,34%
|
2,77%
|
3,28%
|
2,62%
|
3,44%
|
3,62%
|
Totale activa
1 |
16.430
|
24.647
|
-18.466
|
18.603
|
19.252
|
20.578
|
19.676
|
20.423
|
Nettoactief per aandeel
2 |
50,80
|
36,80
|
35,50
|
40,80
|
44,20
|
46,30
|
49,90
|
53,40
|
Cashflow per aandeel
2 |
15,70
|
2,980
|
7,630
|
15,70
|
16,10
|
16,00
|
17,80
|
18,90
|
Capex
1 |
1.203
|
848
|
527
|
689
|
865
|
1.324
|
1.368
|
1.333
|
Capex/omzet
|
25,6%
|
39,68%
|
18,98%
|
14,7%
|
15,74%
|
22,4%
|
21,93%
|
20,59%
|
Datum van publicatie
|
10-02-20
|
17-02-21
|
16-02-22
|
16-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
124,4
EUR Gemiddelde koersdoel
131,1
EUR Spread / Gemiddelde doel +5,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,97% | 28,23 mld. | | +13,45% | 12,8 mld. | | +16,43% | 10,26 mld. | | +5,96% | 9,37 mld. | | -10,57% | 6,97 mld. | | +8,14% | 6,42 mld. | | -2,48% | 5,83 mld. | | +40,22% | 3,61 mld. | | +12,11% | 2,87 mld. |
Luchthavendiensten - Andere
|