Beurs gesloten -
Euronext Paris
17:35:18 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,195
EUR
|
+5,63%
|
|
+2,91%
|
-3,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.587
|
4.635
|
5.216
|
6.077
|
5.257
|
5.055
|
-
|
-
|
Bedrijfswaarde
1 |
23.826
|
22.086
|
23.580
|
6.077
|
38.887
|
49.958
|
52.372
|
53.410
|
K/w-verhouding
|
9,89
x
|
9,13
x
|
5,99
x
|
4,05
x
|
6,02
x
|
5,98
x
|
4,58
x
|
4,13
x
|
Dividendrendement
|
4,55%
|
5,48%
|
8,35%
|
9,85%
|
7,29%
|
7,44%
|
10,3%
|
11,9%
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,47
x
|
0,5
x
|
0,54
x
|
0,28
x
|
0,21
x
|
0,2
x
|
0,21
x
|
Bedrijfswaarde/omzet
|
2,44
x
|
2,22
x
|
2,25
x
|
0,54
x
|
2,06
x
|
2,06
x
|
2,09
x
|
2,21
x
|
Bedrijfswaarde/EBITDA
|
31,8
x
|
32,7
x
|
19,9
x
|
3,54
x
|
25,6
x
|
38,9
x
|
32,1
x
|
30
x
|
Bedrijfswaarde/FCF
|
-20,8
x
|
32
x
|
-122
x
|
-
|
-12,7
x
|
-14,5
x
|
-26,7
x
|
-27
x
|
FCF Yield
|
-4,8%
|
3,12%
|
-0,82%
|
-
|
-7,89%
|
-6,89%
|
-3,74%
|
-3,71%
|
Price to Book
|
1,4
x
|
1,12
x
|
1,08
x
|
-
|
0,52
x
|
0,44
x
|
0,42
x
|
0,37
x
|
Aantal aandelen (in duizenden)
|
403.715
|
403.001
|
403.085
|
564.755
|
815.700
|
815.977
|
-
|
-
|
Referentieprijs
2 |
13,84
|
11,50
|
12,94
|
10,76
|
6,445
|
6,195
|
6,195
|
6,195
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.778
|
9.934
|
10.480
|
11.219
|
18.884
|
24.242
|
25.071
|
24.134
|
EBITDA
1 |
750,2
|
675,6
|
1.186
|
1.718
|
1.522
|
1.283
|
1.631
|
1.778
|
Bedrijfsresultaat (EBIT)
1 |
691,4
|
612,7
|
1.121
|
1.651
|
1.386
|
1.137
|
1.481
|
1.591
|
Operationele Marge
|
7,07%
|
6,17%
|
10,69%
|
14,71%
|
7,34%
|
4,69%
|
5,91%
|
6,59%
|
Resultaat voor belastingen (EBT)
1 |
693,3
|
614,6
|
1.119
|
1.652
|
1.296
|
1.119
|
1.547
|
1.718
|
Nettowinst (verlies)
1 |
564,2
|
509,8
|
873
|
1.203
|
816,2
|
842,8
|
1.075
|
1.201
|
Nettomarge
|
5,77%
|
5,13%
|
8,33%
|
10,72%
|
4,32%
|
3,48%
|
4,29%
|
4,98%
|
WPA
2 |
1,400
|
1,260
|
2,160
|
2,660
|
1,070
|
1,035
|
1,354
|
1,502
|
Free Cash Flow
1 |
-1.143
|
689,7
|
-193
|
-
|
-3.067
|
-3.441
|
-1.961
|
-1.980
|
FCF-marge
|
-11,69%
|
6,94%
|
-1,84%
|
-
|
-16,24%
|
-14,19%
|
-7,82%
|
-8,2%
|
Kasstroomconversie (ebitda)
|
-
|
102,09%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
135,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6300
|
0,6300
|
1,080
|
1,060
|
0,4700
|
0,4606
|
0,6378
|
0,7349
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
-
|
-
|
-
|
500,1
|
-
|
-
|
693,7
|
-
|
645,2
|
2.892
|
-
|
731,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
492,8
|
-
|
461,8
|
444,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
243,3
|
369,4
|
450,3
|
-
|
670,3
|
-
|
466,2
|
814,7
|
425,3
|
424,3
|
424,3
|
471,1
|
892,9
|
-
|
-
|
468,4
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
67,2%
|
-
|
65,92%
|
14,67%
|
-
|
64,39%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
244
|
-
|
451,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
442,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
258,1
|
-
|
255,3
|
350,9
|
-
|
312,1
|
285
|
-
|
315,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
51,61%
|
-
|
-
|
50,58%
|
-
|
48,37%
|
9,86%
|
-
|
43,12%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-
|
-
|
-
|
-
|
1,290
|
-
|
0,8700
|
-
|
0,7020
|
-
|
-
|
-
|
-
|
0,2000
|
-0,0400
|
-
|
0,2110
|
0,2004
|
0,2354
|
0,2030
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-08-20
|
10-02-21
|
03-08-21
|
04-11-21
|
10-02-22
|
05-05-22
|
03-08-22
|
03-08-22
|
04-11-22
|
08-02-23
|
08-02-23
|
12-05-23
|
-
|
03-11-23
|
08-02-24
|
08-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.239
|
17.451
|
18.364
|
-
|
33.630
|
44.903
|
47.317
|
48.355
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
24,31
x
|
25,83
x
|
15,49
x
|
-
|
22,1
x
|
34,99
x
|
29,01
x
|
27,2
x
|
Free Cash Flow
1 |
-1.143
|
690
|
-193
|
-
|
-3.067
|
-3.441
|
-1.961
|
-1.980
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
12,5%
|
19,5%
|
20,6%
|
10,9%
|
8,31%
|
9,31%
|
9,59%
|
ROA (netto-inkomsten/totale activa)
|
2,8%
|
2,01%
|
3,35%
|
5,1%
|
1,9%
|
1,3%
|
1,55%
|
1,46%
|
Totale activa
1 |
20.150
|
25.338
|
26.029
|
23.592
|
43.064
|
64.609
|
69.519
|
82.543
|
Nettoactief per aandeel
2 |
9,900
|
10,30
|
11,90
|
-
|
12,30
|
14,10
|
14,90
|
16,60
|
Cashflow per aandeel
2 |
-2,680
|
1,830
|
10,90
|
-
|
-4,140
|
1,920
|
1,430
|
-0,7600
|
Capex
1 |
62,5
|
51,7
|
34,6
|
-
|
76,6
|
471
|
655
|
674
|
Capex/omzet
|
0,64%
|
0,52%
|
0,33%
|
-
|
0,41%
|
1,94%
|
2,61%
|
2,79%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
6,195
EUR Gemiddelde koersdoel
9,21
EUR Spread / Gemiddelde doel +48,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,88% | 5,4 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | +5,99% | 5,34 mld. | | +1,84% | 4,65 mld. |
Grondvracht & Logistiek - Andere
|