Geschatte realtime
Tradegate
17:12:31 04-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
135,9
EUR
|
-0,07%
|
|
+3,58%
|
-3,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
102.110
|
70.321
|
88.298
|
87.427
|
110.311
|
107.376
|
-
|
-
|
Bedrijfswaarde
1 |
89.576
|
66.009
|
80.655
|
81.950
|
105.337
|
97.004
|
92.307
|
88.821
|
K/w-verhouding
|
-74,6
x
|
-61,9
x
|
21
x
|
20,6
x
|
29,1
x
|
25
x
|
17,6
x
|
15,1
x
|
Dividendrendement
|
-
|
-
|
1,33%
|
1,62%
|
1,29%
|
1,53%
|
2,02%
|
2,47%
|
Marktkapitalisatie/omzet
|
1,45
x
|
1,41
x
|
1,69
x
|
1,49
x
|
1,69
x
|
1,53
x
|
1,37
x
|
1,22
x
|
Bedrijfswaarde/omzet
|
1,27
x
|
1,32
x
|
1,55
x
|
1,39
x
|
1,61
x
|
1,38
x
|
1,17
x
|
1,01
x
|
Bedrijfswaarde/EBITDA
|
9,07
x
|
14,5
x
|
11,2
x
|
9,82
x
|
13
x
|
11,8
x
|
8,67
x
|
7,24
x
|
Bedrijfswaarde/FCF
|
63,4
x
|
-9,19
x
|
22,9
x
|
17,5
x
|
24
x
|
27,8
x
|
16,1
x
|
13,7
x
|
FCF Yield
|
1,58%
|
-10,9%
|
4,36%
|
5,71%
|
4,16%
|
3,6%
|
6,19%
|
7,29%
|
Price to Book
|
17,1
x
|
10,9
x
|
9,33
x
|
6,75
x
|
6,22
x
|
5,31
x
|
4,36
x
|
3,63
x
|
Aantal aandelen (in duizenden)
|
782.573
|
783.254
|
785.848
|
787.488
|
789.177
|
790.459
|
-
|
-
|
Referentieprijs
2 |
130,5
|
89,78
|
112,4
|
111,0
|
139,8
|
135,8
|
135,8
|
135,8
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
70.478
|
49.912
|
52.149
|
58.763
|
65.446
|
70.056
|
78.634
|
87.739
|
EBITDA
1 |
9.873
|
4.537
|
7.190
|
8.343
|
8.080
|
8.229
|
10.648
|
12.266
|
Bedrijfsresultaat (EBIT)
1 |
6.946
|
1.706
|
4.865
|
5.627
|
5.838
|
5.822
|
7.998
|
9.536
|
Operationele Marge
|
9,86%
|
3,42%
|
9,33%
|
9,58%
|
8,92%
|
8,31%
|
10,17%
|
10,87%
|
Resultaat voor belastingen (EBT)
1 |
1.064
|
-1.130
|
5.027
|
5.075
|
4.769
|
6.181
|
8.071
|
9.351
|
Nettowinst (verlies)
1 |
-1.362
|
-1.133
|
4.213
|
4.247
|
3.789
|
4.438
|
6.099
|
6.920
|
Nettomarge
|
-1,93%
|
-2,27%
|
8,08%
|
7,23%
|
5,79%
|
6,33%
|
7,76%
|
7,89%
|
WPA
2 |
-1,750
|
-1,450
|
5,360
|
5,400
|
4,800
|
5,429
|
7,723
|
9,016
|
Free Cash Flow
1 |
1.413
|
-7.179
|
3.515
|
4.680
|
4.386
|
3.494
|
5.718
|
6.475
|
FCF-marge
|
2%
|
-14,38%
|
6,74%
|
7,96%
|
6,7%
|
4,99%
|
7,27%
|
7,38%
|
Kasstroomconversie (ebitda)
|
14,31%
|
-
|
48,89%
|
56,09%
|
54,28%
|
42,46%
|
53,71%
|
52,79%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
83,43%
|
110,2%
|
115,76%
|
78,74%
|
93,76%
|
93,58%
|
Dividend per aandeel
2 |
-
|
-
|
1,500
|
1,800
|
1,800
|
2,081
|
2,744
|
3,350
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
39.612
|
18.948
|
30.964
|
24.637
|
16.994
|
12.000
|
12.810
|
24.810
|
13.309
|
20.644
|
11.763
|
15.900
|
27.663
|
14.897
|
22.886
|
12.830
|
16.402
|
16.396
|
24.233
|
15.641
|
19.360
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2.180
|
1.848
|
1.953
|
-
|
1.320
|
-
|
1.268
|
2.392
|
-
|
1.580
|
2.840
|
1.090
|
1.229
|
2.037
|
3.745
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-945
|
2.651
|
2.703
|
1.496
|
1.263
|
1.382
|
2.645
|
836
|
2.146
|
773
|
1.845
|
2.618
|
1.013
|
2.207
|
577
|
1.019
|
1.383
|
2.420
|
2.512
|
2.896
|
Operationele Marge
|
-
|
-4,99%
|
8,56%
|
10,97%
|
8,8%
|
10,53%
|
10,79%
|
10,66%
|
6,28%
|
10,4%
|
6,57%
|
11,6%
|
9,46%
|
6,8%
|
9,64%
|
4,5%
|
6,21%
|
8,44%
|
9,99%
|
16,06%
|
14,96%
|
Resultaat voor belastingen (EBT)
|
-
|
-1.988
|
-
|
-
|
1.762
|
1.595
|
1.091
|
2.686
|
560
|
1.829
|
539
|
1.450
|
-
|
954
|
-
|
838
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-1.919
|
-
|
-
|
1.578
|
1.219
|
682
|
1.901
|
667
|
1.679
|
466
|
1.060
|
1.526
|
806
|
1.457
|
595
|
514,8
|
1.092
|
2.207
|
-
|
-
|
Nettomarge
|
-
|
-10,13%
|
-
|
-
|
9,29%
|
10,16%
|
5,32%
|
7,66%
|
5,01%
|
8,13%
|
3,96%
|
6,67%
|
5,52%
|
5,41%
|
6,37%
|
4,64%
|
3,14%
|
6,66%
|
9,11%
|
-
|
-
|
WPA
2 |
-
|
-2,450
|
-
|
-
|
2,000
|
1,550
|
0,8700
|
-
|
0,8500
|
2,130
|
0,5900
|
1,340
|
1,940
|
1,020
|
1,850
|
0,7600
|
0,5907
|
1,287
|
2,784
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,500
|
-
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
-
|
1,800
|
-
|
0,9750
|
-
|
1,053
|
-
|
1,050
|
Datum van publicatie
|
13-02-20
|
30-07-20
|
18-02-21
|
29-07-21
|
17-02-22
|
04-05-22
|
27-07-22
|
27-07-22
|
28-10-22
|
16-02-23
|
03-05-23
|
26-07-23
|
26-07-23
|
08-11-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
12.534
|
4.312
|
7.643
|
5.477
|
4.974
|
10.372
|
15.069
|
18.555
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.413
|
-7.179
|
3.515
|
4.680
|
4.386
|
3.494
|
5.718
|
6.475
|
ROE (netto-inkomsten/eigen vermogen)
|
60,1%
|
17,1%
|
42,7%
|
37,9%
|
28,8%
|
22,3%
|
26,1%
|
26,2%
|
ROA (netto-inkomsten/totale activa)
|
4,11%
|
0,95%
|
3,13%
|
3,64%
|
3,76%
|
2,98%
|
4,75%
|
5,18%
|
Totale activa
1 |
-33.163
|
-119.419
|
134.652
|
116.775
|
100.715
|
148.849
|
128.470
|
133.704
|
Nettoactief per aandeel
2 |
7,640
|
8,220
|
12,00
|
16,40
|
22,50
|
25,60
|
31,20
|
37,40
|
Cashflow per aandeel
2 |
4,830
|
-6,920
|
5,900
|
7,980
|
7,930
|
8,320
|
10,80
|
12,60
|
Capex
1 |
2.340
|
1.759
|
1.928
|
2.464
|
3.051
|
2.885
|
3.097
|
3.317
|
Capex/omzet
|
3,32%
|
3,52%
|
3,7%
|
4,19%
|
4,66%
|
4,12%
|
3,94%
|
3,78%
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
135,8
EUR Gemiddelde koersdoel
166,7
EUR Spread / Gemiddelde doel +22,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,82% | 112 mld. | | +7,20% | 16,44 mld. | | -4,07% | 14,46 mld. | | +66,28% | 4,94 mld. | | +2,44% | 4,01 mld. | | -22,56% | 3,65 mld. | | +6,87% | 3,64 mld. | | -14,35% | 911 mln. | | -56,42% | 860 mln. |
Productie van commerciële vliegtuigen
|