Beurs gesloten -
London S.E.
15:30:03 15-07-2024
|
Voorbeurs
00:55:43
|
183,5
USD
|
+0,44%
|
|
184,4
|
+0,46%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
183.335
|
120.843
|
118.316
|
113.529
|
157.693
|
110.237
|
-
|
-
|
Bedrijfswaarde
1 |
201.152
|
158.836
|
160.174
|
153.310
|
194.035
|
149.498
|
143.366
|
135.141
|
K/w-verhouding
|
-291
x
|
-10,3
x
|
-28,2
x
|
-23
x
|
-71
x
|
456
x
|
27
x
|
17,9
x
|
Dividendrendement
|
2,52%
|
-
|
-
|
-
|
-
|
-
|
0,06%
|
0,78%
|
Marktkapitalisatie/omzet
|
2,39
x
|
2,08
x
|
1,9
x
|
1,7
x
|
2,03
x
|
1,41
x
|
1,17
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
2,63
x
|
2,73
x
|
2,57
x
|
2,3
x
|
2,49
x
|
1,91
x
|
1,52
x
|
1,27
x
|
Bedrijfswaarde/EBITDA
|
680
x
|
-15,1
x
|
-211
x
|
-97,8
x
|
178
x
|
41
x
|
16,5
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
-51
x
|
-8,06
x
|
-36,4
x
|
66,9
x
|
43,8
x
|
-114
x
|
27,2
x
|
16,6
x
|
FCF Yield
|
-1,96%
|
-12,4%
|
-2,74%
|
1,49%
|
2,28%
|
-0,88%
|
3,68%
|
6,01%
|
Price to Book
|
-21,3
x
|
-6,81
x
|
-7,9
x
|
-7,06
x
|
-
|
-7,16
x
|
-9,63
x
|
-16,9
x
|
Aantal aandelen (in duizenden)
|
562.791
|
564.530
|
587.699
|
595.983
|
604.977
|
615.473
|
-
|
-
|
Referentieprijs
2 |
325,8
|
214,1
|
201,3
|
190,5
|
260,7
|
179,1
|
179,1
|
179,1
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
76.559
|
58.158
|
62.286
|
66.608
|
77.794
|
78.163
|
94.529
|
105.995
|
EBITDA
1 |
296
|
-10.521
|
-758
|
-1.568
|
1.088
|
3.644
|
8.673
|
11.012
|
Bedrijfsresultaat (EBIT)
1 |
-1.975
|
-12.767
|
-2.902
|
-3.547
|
-773
|
1.841
|
6.858
|
8.817
|
Operationele Marge
|
-2,58%
|
-21,95%
|
-4,66%
|
-5,33%
|
-0,99%
|
2,36%
|
7,26%
|
8,32%
|
Resultaat voor belastingen (EBT)
1 |
-2.259
|
-14.476
|
-5.033
|
-5.022
|
-2.005
|
325
|
5.282
|
7.508
|
Nettowinst (verlies)
1 |
-636
|
-11.873
|
-4.202
|
-4.935
|
-2.222
|
148,2
|
4.199
|
6.140
|
Nettomarge
|
-0,83%
|
-20,42%
|
-6,75%
|
-7,41%
|
-2,86%
|
0,19%
|
4,44%
|
5,79%
|
WPA
2 |
-1,120
|
-20,88
|
-7,150
|
-8,300
|
-3,670
|
0,3927
|
6,643
|
10,02
|
Free Cash Flow
1 |
-3.946
|
-19.713
|
-4.396
|
2.290
|
4.433
|
-1.317
|
5.275
|
8.126
|
FCF-marge
|
-5,15%
|
-33,9%
|
-7,06%
|
3,44%
|
5,7%
|
-1,68%
|
5,58%
|
7,67%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
407,44%
|
-
|
60,82%
|
73,8%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
125,63%
|
132,35%
|
Dividend per aandeel
2 |
8,220
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
1,401
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
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 |
14.793
|
13.991
|
16.681
|
15.956
|
19.980
|
17.921
|
19.751
|
18.104
|
22.018
|
16.569
|
17.370
|
20.547
|
23.433
|
21.622
|
22.754
|
EBITDA
1 |
-3.637
|
-683
|
1.272
|
-2.306
|
149
|
308
|
357
|
-341
|
764
|
356
|
350,5
|
1.347
|
1.552
|
2.276
|
2.414
|
Bedrijfsresultaat (EBIT)
1 |
-4.171
|
-1.169
|
774
|
-2.799
|
-353
|
-149
|
-99
|
-808
|
283
|
-86
|
-208,8
|
862,8
|
1.203
|
1.496
|
1.717
|
Operationele Marge
|
-28,2%
|
-8,36%
|
4,64%
|
-17,54%
|
-1,77%
|
-0,83%
|
-0,5%
|
-4,46%
|
1,29%
|
-0,52%
|
-1,2%
|
4,2%
|
5,13%
|
6,92%
|
7,55%
|
Resultaat voor belastingen (EBT)
1 |
-4.700
|
-1.618
|
377
|
-3.132
|
-649
|
-496
|
-400
|
-1.100
|
-9
|
-378
|
-668,2
|
577,7
|
733,4
|
1.309
|
1.496
|
Nettowinst (verlies)
1 |
-4.143
|
-1.219
|
193
|
-3.275
|
-634
|
-414
|
-149
|
-1.636
|
-23
|
-343
|
-478,2
|
391,3
|
563,6
|
993
|
1.132
|
Nettomarge
|
-28,01%
|
-8,71%
|
1,16%
|
-20,53%
|
-3,17%
|
-2,31%
|
-0,75%
|
-9,04%
|
-0,1%
|
-2,07%
|
-2,75%
|
1,9%
|
2,41%
|
4,59%
|
4,98%
|
WPA
2 |
-7,020
|
-2,060
|
0,3200
|
-5,490
|
-1,060
|
-0,6900
|
-0,2500
|
-2,700
|
-0,0400
|
-0,5600
|
-0,7816
|
0,5896
|
1,035
|
1,155
|
1,447
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-01-22
|
27-04-22
|
27-07-22
|
26-10-22
|
25-01-23
|
26-04-23
|
26-07-23
|
25-10-23
|
31-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17.817
|
37.993
|
41.858
|
39.781
|
36.342
|
39.261
|
33.129
|
24.904
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
60,19
x
|
-3,611
x
|
-55,22
x
|
-25,37
x
|
33,4
x
|
10,78
x
|
3,82
x
|
2,262
x
|
Free Cash Flow
1 |
-3.946
|
-19.713
|
-4.396
|
2.290
|
4.433
|
-1.317
|
5.275
|
8.126
|
ROE (netto-inkomsten/eigen vermogen)
|
47,5%
|
-
|
-
|
-
|
-
|
-0,4%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-1,57%
|
-8,31%
|
-2,89%
|
-3,58%
|
-1,62%
|
-0,23%
|
3,06%
|
5,88%
|
Totale activa
1 |
40.636
|
142.881
|
145.343
|
137.811
|
137.059
|
-65.011
|
137.349
|
104.512
|
Nettoactief per aandeel
2 |
-15,30
|
-31,50
|
-25,50
|
-27,00
|
-
|
-25,00
|
-18,60
|
-10,60
|
Cashflow per aandeel
2 |
-4,320
|
-32,40
|
-5,810
|
5,860
|
9,830
|
-1,120
|
11,40
|
17,30
|
Capex
1 |
1.500
|
1.303
|
980
|
1.222
|
1.527
|
1.776
|
1.955
|
2.126
|
Capex/omzet
|
1,96%
|
2,24%
|
1,57%
|
1,83%
|
1,96%
|
2,27%
|
2,07%
|
2,01%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
179,1
USD Gemiddelde koersdoel
218,9
USD Spread / Gemiddelde doel +22,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,38% | 111 mld. | | +16,91% | 17,37 mld. | | -5,36% | 14,58 mld. | | +81,69% | 5,52 mld. | | +12,18% | 4,92 mld. | | +1,76% | 3,93 mld. | | +7,16% | 3,68 mld. | | 0,00% | 1,2 mld. | | -44,54% | 1,09 mld. |
Productie van commerciële vliegtuigen
|