Vertraagde tijd
Nyse
21:59:57 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,5
USD
|
-1,56%
|
|
-2,85%
|
-2,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.404
|
59.303
|
84.573
|
93.896
|
97.700
|
100.513
|
-
|
-
|
Bedrijfswaarde
1 |
54.028
|
68.927
|
104.631
|
113.096
|
119.730
|
120.417
|
119.773
|
120.526
|
K/w-verhouding
|
18,9
x
|
24,6
x
|
21,8
x
|
26,8
x
|
24,9
x
|
26,4
x
|
21,9
x
|
19,7
x
|
Dividendrendement
|
0,95%
|
0,81%
|
0,84%
|
0,75%
|
0,72%
|
0,71%
|
0,77%
|
0,9%
|
Marktkapitalisatie/omzet
|
5,83
x
|
7,69
x
|
10,6
x
|
10,7
x
|
7,78
x
|
6,82
x
|
6,31
x
|
5,86
x
|
Bedrijfswaarde/omzet
|
6,93
x
|
8,94
x
|
13,1
x
|
12,8
x
|
9,54
x
|
8,17
x
|
7,52
x
|
7,03
x
|
Bedrijfswaarde/EBITDA
|
14,1
x
|
16,9
x
|
26
x
|
26,6
x
|
18,6
x
|
16,1
x
|
14,2
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
40,2
x
|
60,9
x
|
48,5
x
|
43,8
x
|
71,7
x
|
41,5
x
|
31,2
x
|
25,9
x
|
FCF Yield
|
2,49%
|
1,64%
|
2,06%
|
2,29%
|
1,39%
|
2,41%
|
3,2%
|
3,86%
|
Price to Book
|
6,52
x
|
8,17
x
|
1,83
x
|
2,41
x
|
2,36
x
|
2,18
x
|
2,08
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
685.806
|
671.558
|
929.573
|
930.124
|
931.895
|
932.918
|
-
|
-
|
Referentieprijs
2 |
66,21
|
88,31
|
90,98
|
101,0
|
104,8
|
107,7
|
107,7
|
107,7
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.792
|
7.710
|
7.995
|
8.814
|
12.555
|
14.743
|
15.925
|
17.148
|
EBITDA
1 |
3.830
|
4.090
|
4.017
|
4.256
|
6.425
|
7.476
|
8.442
|
9.344
|
Bedrijfsresultaat (EBIT)
1 |
3.124
|
3.311
|
3.206
|
3.403
|
4.882
|
5.745
|
6.636
|
7.471
|
Operationele Marge
|
40,09%
|
42,94%
|
40,1%
|
38,61%
|
38,88%
|
38,97%
|
41,67%
|
43,57%
|
Resultaat voor belastingen (EBT)
1 |
3.146
|
3.202
|
3.620
|
4.145
|
-3.053
|
5.168
|
6.196
|
6.800
|
Nettowinst (verlies)
1 |
2.440
|
2.444
|
2.852
|
3.517
|
3.927
|
3.832
|
4.624
|
5.050
|
Nettomarge
|
31,31%
|
31,7%
|
35,67%
|
39,9%
|
31,28%
|
25,99%
|
29,04%
|
29,45%
|
WPA
2 |
3,504
|
3,594
|
4,180
|
3,770
|
4,210
|
4,076
|
4,926
|
5,473
|
Free Cash Flow
1 |
1.343
|
1.131
|
2.156
|
2.585
|
1.669
|
2.904
|
3.835
|
4.651
|
FCF-marge
|
17,24%
|
14,67%
|
26,97%
|
29,33%
|
13,29%
|
19,7%
|
24,08%
|
27,12%
|
Kasstroomconversie (ebitda)
|
35,07%
|
27,65%
|
53,67%
|
60,74%
|
25,98%
|
38,85%
|
45,42%
|
49,77%
|
Kasstroomconversie (nettowinst)
|
55,04%
|
46,28%
|
75,6%
|
73,5%
|
42,5%
|
75,8%
|
82,92%
|
92,09%
|
Dividend per aandeel
2 |
0,6280
|
0,7120
|
0,7600
|
0,7600
|
0,7600
|
0,7616
|
0,8303
|
0,9647
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
2.040
|
1.838
|
2.202
|
2.312
|
2.462
|
2.266
|
3.174
|
3.339
|
3.776
|
3.520
|
3.546
|
3.635
|
3.998
|
3.820
|
3.802
|
EBITDA
1 |
1.038
|
745
|
1.098
|
1.168
|
1.225
|
1.054
|
1.475
|
1.624
|
2.018
|
1.726
|
1.736
|
1.861
|
2.109
|
1.957
|
1.993
|
Bedrijfsresultaat (EBIT)
1 |
832
|
535
|
887
|
955
|
1.006
|
829
|
1.065
|
1.278
|
1.561
|
1.259
|
1.333
|
1.459
|
1.695
|
1.492
|
1.543
|
Operationele Marge
|
40,78%
|
29,11%
|
40,28%
|
41,31%
|
40,86%
|
36,58%
|
33,57%
|
38,27%
|
41,34%
|
35,77%
|
37,59%
|
40,13%
|
42,41%
|
39,06%
|
40,58%
|
Resultaat voor belastingen (EBT)
1 |
683
|
675
|
1.010
|
1.087
|
1.373
|
963
|
-6.347
|
1.038
|
1.293
|
1.033
|
1.221
|
1.348
|
1.564
|
1.349
|
1.398
|
Nettowinst (verlies)
1 |
532
|
590
|
765
|
891
|
1.271
|
800
|
1.324
|
780
|
1.023
|
775
|
915,1
|
1.011
|
1.173
|
1.020
|
1.056
|
Nettomarge
|
26,08%
|
32,1%
|
34,74%
|
38,54%
|
51,62%
|
35,3%
|
41,71%
|
23,36%
|
27,09%
|
22,02%
|
25,81%
|
27,81%
|
29,34%
|
26,71%
|
27,78%
|
WPA
2 |
0,7400
|
0,6300
|
0,8200
|
0,9600
|
1,360
|
0,8600
|
1,420
|
0,8400
|
1,100
|
0,8300
|
0,9702
|
1,072
|
1,256
|
1,132
|
1,170
|
Dividend per aandeel
2 |
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1900
|
0,1905
|
0,1905
|
0,1905
|
0,2025
|
0,2025
|
Datum van publicatie
|
27-01-22
|
27-04-22
|
28-07-22
|
26-10-22
|
31-01-23
|
26-04-23
|
27-07-23
|
25-10-23
|
30-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.624
|
9.624
|
20.058
|
19.200
|
22.030
|
19.904
|
19.260
|
20.014
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,252
x
|
2,353
x
|
4,993
x
|
4,511
x
|
3,429
x
|
2,662
x
|
2,281
x
|
2,142
x
|
Free Cash Flow
1 |
1.343
|
1.131
|
2.156
|
2.585
|
1.669
|
2.904
|
3.835
|
4.651
|
ROE (netto-inkomsten/eigen vermogen)
|
33,4%
|
33,4%
|
12,5%
|
9,68%
|
9,77%
|
9,15%
|
10,2%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
10,5%
|
10,6%
|
6,21%
|
4,96%
|
4,67%
|
4,93%
|
5,72%
|
6,3%
|
Totale activa
1 |
23.239
|
23.005
|
45.908
|
70.836
|
84.005
|
77.743
|
80.856
|
80.159
|
Nettoactief per aandeel
2 |
10,10
|
10,80
|
49,80
|
41,80
|
44,50
|
49,30
|
51,80
|
54,30
|
Cashflow per aandeel
2 |
4,290
|
4,120
|
5,400
|
4,440
|
4,430
|
6,130
|
7,290
|
8,140
|
Capex
1 |
1.647
|
1.671
|
1.532
|
1.557
|
2.468
|
2.679
|
2.712
|
2.767
|
Capex/omzet
|
21,14%
|
21,67%
|
19,16%
|
17,67%
|
19,66%
|
18,17%
|
17,03%
|
16,14%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
107,7
CAD Gemiddelde koersdoel
123,2
CAD Spread / Gemiddelde doel +14,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,94% | 74,95 mld. | | -.--% | 26,71 mld. | | +20,29% | 12,35 mld. | | -13,75% | 11,8 mld. | | +0,52% | 10,32 mld. | | -13,05% | 8,07 mld. | | -10,11% | 6,9 mld. | | +6,87% | 5,43 mld. | | -14,43% | 4,73 mld. |
Grondvracht & Logistiek - Andere
|