Geschatte realtime
Tradegate
21:53:11 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.394
EUR
|
+2,29%
|
|
+3,35%
|
-16,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.033
|
41.980
|
64.215
|
39.319
|
28.541
|
23.384
|
-
|
-
|
Bedrijfswaarde
1 |
39.695
|
51.212
|
62.685
|
26.687
|
23.883
|
21.820
|
23.931
|
24.523
|
K/w-verhouding
|
-360
x
|
15,5
x
|
3,81
x
|
1,41
x
|
7,92
x
|
-18.747
x
|
-31,3
x
|
31
x
|
Dividendrendement
|
1,53%
|
2,45%
|
10,7%
|
27,7%
|
4,12%
|
0,3%
|
0,5%
|
1,9%
|
Marktkapitalisatie/omzet
|
0,72
x
|
1,06
x
|
1,04
x
|
0,48
x
|
0,56
x
|
0,48
x
|
0,48
x
|
0,46
x
|
Bedrijfswaarde/omzet
|
1,02
x
|
1,29
x
|
1,01
x
|
0,33
x
|
0,47
x
|
0,44
x
|
0,5
x
|
0,48
x
|
Bedrijfswaarde/EBITDA
|
6,95
x
|
6,23
x
|
2,61
x
|
0,72
x
|
2,49
x
|
3,75
x
|
4,61
x
|
3,54
x
|
Bedrijfswaarde/FCF
|
7,87
x
|
7,53
x
|
3,29
x
|
0,88
x
|
3,98
x
|
14
x
|
-13,7
x
|
-17
x
|
FCF Yield
|
12,7%
|
13,3%
|
30,4%
|
114%
|
25,1%
|
7,16%
|
-7,28%
|
-5,89%
|
Price to Book
|
1,08
x
|
1,48
x
|
1,5
x
|
0,64
x
|
0,56
x
|
0,46
x
|
0,47
x
|
0,46
x
|
Aantal aandelen (in duizenden)
|
20.098
|
19.408
|
18.715
|
17.649
|
16.007
|
15.768
|
-
|
-
|
Referentieprijs
2 |
1.441
|
2.247
|
3.572
|
2.249
|
1.798
|
1.466
|
1.466
|
1.466
|
Datum van publicatie
|
20-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
38.890
|
39.740
|
61.787
|
81.529
|
51.065
|
49.208
|
48.336
|
50.915
|
EBITDA
1 |
5.712
|
8.226
|
24.036
|
36.813
|
9.591
|
5.823
|
5.196
|
6.923
|
Bedrijfsresultaat (EBIT)
1 |
1.725
|
4.186
|
19.674
|
30.860
|
3.934
|
-712,3
|
-451,6
|
1.179
|
Operationele Marge
|
4,44%
|
10,53%
|
31,84%
|
37,85%
|
7,7%
|
-1,45%
|
-0,93%
|
2,32%
|
Resultaat voor belastingen (EBT)
1 |
967
|
3.307
|
18.730
|
30.231
|
4.362
|
98,63
|
-1.021
|
534,4
|
Nettowinst (verlies)
1 |
-84
|
2.850
|
17.942
|
29.198
|
3.822
|
-143,4
|
-646,3
|
1.148
|
Nettomarge
|
-0,22%
|
7,17%
|
29,04%
|
35,81%
|
7,48%
|
-0,29%
|
-1,34%
|
2,26%
|
WPA
2 |
-4,000
|
145,0
|
938,0
|
1.595
|
227,0
|
-0,0782
|
-46,82
|
47,20
|
Free Cash Flow
1 |
5.045
|
6.804
|
19.046
|
30.313
|
5.997
|
1.562
|
-1.741
|
-1.444
|
FCF-marge
|
12,97%
|
17,12%
|
30,83%
|
37,18%
|
11,74%
|
3,17%
|
-3,6%
|
-2,84%
|
Kasstroomconversie (ebitda)
|
88,32%
|
82,71%
|
79,24%
|
82,34%
|
62,53%
|
26,83%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
238,74%
|
106,15%
|
103,82%
|
156,91%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
22,00
|
55,00
|
381,0
|
623,0
|
74,00
|
4,369
|
7,292
|
27,85
|
Datum van publicatie
|
20-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
18.506
|
19.292
|
21.650
|
22.767
|
17.820
|
14.207
|
12.988
|
12.129
|
11.741
|
12.355
|
12.828
|
12.559
|
11.945
|
11.409
|
11.508
|
EBITDA
1 |
7.990
|
9.084
|
10.327
|
10.862
|
6.540
|
3.969
|
2.905
|
1.878
|
839
|
1.590
|
1.849
|
1.656
|
1.002
|
856
|
759
|
Bedrijfsresultaat (EBIT)
1 |
6.634
|
7.273
|
8.988
|
9.477
|
5.122
|
2.326
|
1.607
|
538
|
-537
|
177
|
111,8
|
195,2
|
-407,9
|
-601
|
-707
|
Operationele Marge
|
35,85%
|
37,7%
|
41,52%
|
41,63%
|
28,74%
|
16,37%
|
12,37%
|
4,44%
|
-4,57%
|
1,43%
|
0,87%
|
1,55%
|
-3,41%
|
-5,27%
|
-6,14%
|
Resultaat voor belastingen (EBT)
1 |
6.291
|
6.979
|
8.785
|
9.174
|
5.293
|
2.516
|
1.591
|
691
|
-436
|
328
|
560,7
|
266,7
|
-883
|
-578
|
-701
|
Nettowinst (verlies)
1 |
6.094
|
6.776
|
8.593
|
8.879
|
4.950
|
2.284
|
1.453
|
521
|
-436
|
177
|
284
|
174,8
|
-615,8
|
-61,58
|
-182,3
|
Nettomarge
|
32,93%
|
35,12%
|
39,69%
|
39%
|
27,78%
|
16,08%
|
11,19%
|
4,3%
|
-3,71%
|
1,43%
|
2,21%
|
1,39%
|
-5,16%
|
-0,54%
|
-1,58%
|
WPA
2 |
323,0
|
363,0
|
464,0
|
487,0
|
277,0
|
131,0
|
85,00
|
31,00
|
-27,00
|
11,00
|
34,43
|
7,311
|
-24,89
|
-24,08
|
-31,81
|
Dividend per aandeel
2 |
384,2
|
-
|
-
|
-
|
623,0
|
-
|
-
|
-
|
74,00
|
-
|
-
|
-
|
3,081
|
-
|
-
|
Datum van publicatie
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
04-05-23
|
04-08-23
|
03-11-23
|
08-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.662
|
9.232
|
-
|
-
|
-
|
-
|
547
|
1.140
|
Nettokaspositie
1 |
-
|
-
|
1.530
|
12.632
|
4.658
|
1.563
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,042
x
|
1,122
x
|
-
|
-
|
-
|
-
|
0,1053
x
|
0,1646
x
|
Free Cash Flow
1 |
5.045
|
6.804
|
19.046
|
30.313
|
5.997
|
1.562
|
-1.741
|
-1.444
|
ROE (netto-inkomsten/eigen vermogen)
|
1,67%
|
9,84%
|
48,6%
|
53,8%
|
6,48%
|
-0,16%
|
-0,69%
|
2,15%
|
ROA (netto-inkomsten/totale activa)
|
0,9%
|
5,11%
|
28,2%
|
35,2%
|
4,35%
|
0,03%
|
-2,48%
|
-1,6%
|
Totale activa
1 |
-9.298
|
55.762
|
63.708
|
82.976
|
87.890
|
-486.247
|
26.055
|
-71.613
|
Nettoactief per aandeel
2 |
1.338
|
1.521
|
2.379
|
3.506
|
3.207
|
3.205
|
3.121
|
3.196
|
Cashflow per aandeel
2 |
288,0
|
399,0
|
1.151
|
1.883
|
572,0
|
430,0
|
354,0
|
442,0
|
Capex
1 |
2.035
|
1.322
|
2.976
|
4.163
|
3.646
|
4.518
|
4.573
|
4.707
|
Capex/omzet
|
5,23%
|
3,33%
|
4,82%
|
5,11%
|
7,14%
|
9,18%
|
9,46%
|
9,24%
|
Datum van publicatie
|
20-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1.466
USD Gemiddelde koersdoel
1.595
USD Spread / Gemiddelde doel +8,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,07% | 27,23 mld. | | +36,05% | 25,67 mld. | | +2,49% | 12,8 mld. | | +5,36% | 11,17 mld. | | +10,92% | 10,16 mld. | | +8,82% | 9,91 mld. | | +50,00% | 9,63 mld. | | -16,91% | 8,03 mld. | | +3,66% | 8 mld. |
Zeevracht & Logistiek - Andere
|