Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
265,8
USD
|
+0,12%
|
|
-0,43%
|
+5,09%
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
40.201
|
34.109
|
83.532
|
58.206
|
54.790
|
65.418
|
-
|
-
|
Bedrijfswaarde
1 |
55.463
|
51.231
|
97.324
|
71.573
|
68.546
|
80.297
|
79.913
|
80.613
|
K/w-verhouding
|
76
x
|
26,6
x
|
16,2
x
|
15,7
x
|
14,1
x
|
16
x
|
12,9
x
|
10,9
x
|
Dividendrendement
|
1,69%
|
1,99%
|
0,86%
|
1,51%
|
2,69%
|
1,9%
|
2,04%
|
2,14%
|
Marktkapitalisatie/omzet
|
0,58
x
|
0,49
x
|
0,99
x
|
0,62
x
|
0,61
x
|
0,74
x
|
0,72
x
|
0,69
x
|
Bedrijfswaarde/omzet
|
0,8
x
|
0,74
x
|
1,16
x
|
0,77
x
|
0,76
x
|
0,91
x
|
0,88
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
6,47
x
|
7,6
x
|
9,76
x
|
6,61
x
|
7,18
x
|
7,71
x
|
6,91
x
|
6,43
x
|
Bedrijfswaarde/FCF
|
396
x
|
-68,4
x
|
23,6
x
|
23,3
x
|
26
x
|
23,9
x
|
21,1
x
|
19,7
x
|
FCF Yield
|
0,25%
|
-1,46%
|
4,24%
|
4,29%
|
3,85%
|
4,19%
|
4,74%
|
5,09%
|
Price to Book
|
2,3
x
|
1,87
x
|
3,49
x
|
2,4
x
|
2,14
x
|
2,46
x
|
2,27
x
|
2,01
x
|
Aantal aandelen (in duizenden)
|
260.575
|
261.250
|
265.342
|
259.178
|
251.352
|
246.081
|
-
|
-
|
Referentieprijs
2 |
154,3
|
130,6
|
314,8
|
224,6
|
218,0
|
265,8
|
265,8
|
265,8
|
Datum van publicatie
|
25-06-19
|
30-06-20
|
24-06-21
|
23-06-22
|
20-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
69.693
|
69.217
|
84.000
|
93.512
|
90.155
|
87.852
|
91.068
|
95.248
|
EBITDA
1 |
8.573
|
6.737
|
9.976
|
10.835
|
9.549
|
10.414
|
11.569
|
12.538
|
Bedrijfsresultaat (EBIT)
1 |
5.220
|
3.122
|
6.180
|
6.865
|
5.373
|
6.187
|
7.267
|
8.159
|
Operationele Marge
|
7,49%
|
4,51%
|
7,36%
|
7,34%
|
5,96%
|
7,04%
|
7,98%
|
8,57%
|
Resultaat voor belastingen (EBT)
1 |
655
|
1.669
|
6.674
|
4.896
|
5.363
|
5.672
|
6.673
|
7.196
|
Nettowinst (verlies)
1 |
540
|
1.286
|
5.230
|
3.826
|
3.972
|
4.167
|
4.969
|
5.487
|
Nettomarge
|
0,77%
|
1,86%
|
6,23%
|
4,09%
|
4,41%
|
4,74%
|
5,46%
|
5,76%
|
WPA
2 |
2,030
|
4,900
|
19,45
|
14,33
|
15,48
|
16,57
|
20,57
|
24,37
|
Free Cash Flow
1 |
140
|
-749
|
4.125
|
3.069
|
2.641
|
3.365
|
3.790
|
4.101
|
FCF-marge
|
0,2%
|
-1,08%
|
4,91%
|
3,28%
|
2,93%
|
3,83%
|
4,16%
|
4,31%
|
Kasstroomconversie (ebitda)
|
1,63%
|
-
|
41,35%
|
28,32%
|
27,66%
|
32,32%
|
32,76%
|
32,71%
|
Kasstroomconversie (nettowinst)
|
25,93%
|
-
|
78,87%
|
80,21%
|
66,49%
|
80,76%
|
76,26%
|
74,73%
|
Dividend per aandeel
2 |
2,600
|
2,600
|
2,700
|
3,400
|
5,860
|
5,049
|
5,429
|
5,701
|
Datum van publicatie
|
25-06-19
|
30-06-20
|
24-06-21
|
23-06-22
|
20-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
23.474
|
23.641
|
24.394
|
23.242
|
22.800
|
22.169
|
21.930
|
21.681
|
22.165
|
21.738
|
22.192
|
22.277
|
22.858
|
22.741
|
23.056
|
EBITDA
1 |
2.670
|
2.448
|
3.252
|
2.253
|
2.258
|
2.196
|
2.842
|
2.661
|
2.461
|
2.429
|
2.913
|
2.825
|
2.710
|
2.683
|
3.279
|
Bedrijfsresultaat (EBIT)
1 |
1.680
|
1.460
|
2.234
|
1.230
|
1.212
|
1.165
|
1.767
|
1.590
|
1.421
|
1.357
|
1.848
|
1.744
|
1.652
|
1.605
|
2.182
|
Operationele Marge
|
7,16%
|
6,18%
|
9,16%
|
5,29%
|
5,32%
|
5,26%
|
8,06%
|
7,33%
|
6,41%
|
6,24%
|
8,33%
|
7,83%
|
7,23%
|
7,06%
|
9,46%
|
Resultaat voor belastingen (EBT)
1 |
1.380
|
1.375
|
684
|
1.154
|
1.059
|
1.022
|
2.128
|
1.423
|
1.202
|
1.183
|
1.781
|
1.667
|
1.587
|
1.536
|
2.118
|
Nettowinst (verlies)
1 |
1.040
|
1.100
|
558
|
875
|
788
|
771
|
1.538
|
1.080
|
900
|
879
|
1.316
|
1.251
|
1.190
|
1.152
|
1.589
|
Nettomarge
|
4,43%
|
4,65%
|
2,29%
|
3,76%
|
3,46%
|
3,48%
|
7,01%
|
4,98%
|
4,06%
|
4,04%
|
5,93%
|
5,61%
|
5,21%
|
5,07%
|
6,89%
|
WPA
2 |
3,880
|
4,200
|
2,130
|
3,330
|
3,070
|
3,050
|
6,050
|
4,230
|
3,550
|
3,510
|
5,215
|
5,140
|
4,828
|
4,691
|
6,582
|
Dividend per aandeel
2 |
0,7500
|
0,7500
|
1,150
|
1,150
|
1,150
|
-
|
-
|
1,260
|
-
|
1,260
|
1,273
|
1,338
|
1,338
|
1,353
|
1,353
|
Datum van publicatie
|
16-12-21
|
17-03-22
|
23-06-22
|
15-09-22
|
20-12-22
|
16-03-23
|
20-06-23
|
20-09-23
|
19-12-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Mei |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.262
|
17.122
|
13.792
|
13.367
|
13.756
|
14.879
|
14.494
|
15.195
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,78
x
|
2,541
x
|
1,383
x
|
1,234
x
|
1,441
x
|
1,429
x
|
1,253
x
|
1,212
x
|
Free Cash Flow
1 |
140
|
-749
|
4.125
|
3.069
|
2.641
|
3.365
|
3.790
|
4.101
|
ROE (netto-inkomsten/eigen vermogen)
|
22,2%
|
13,8%
|
23%
|
22,4%
|
15%
|
16,5%
|
18,1%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
7,73%
|
3,9%
|
6,26%
|
6,52%
|
4,44%
|
4,97%
|
5,92%
|
6,3%
|
Totale activa
1 |
6.986
|
32.985
|
83.592
|
58.680
|
89.550
|
83.923
|
83.935
|
87.101
|
Nettoactief per aandeel
2 |
67,00
|
69,80
|
90,20
|
93,80
|
102,0
|
108,0
|
117,0
|
132,0
|
Cashflow per aandeel
2 |
21,20
|
19,50
|
37,80
|
37,00
|
34,40
|
35,20
|
40,20
|
44,60
|
Capex
1 |
5.500
|
5.868
|
5.884
|
6.800
|
6.200
|
5.430
|
5.590
|
5.751
|
Capex/omzet
|
7,89%
|
8,48%
|
7%
|
7,27%
|
6,88%
|
6,18%
|
6,14%
|
6,04%
|
Datum van publicatie
|
25-06-19
|
30-06-20
|
24-06-21
|
23-06-22
|
20-06-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
265,8
USD Gemiddelde koersdoel
310,2
USD Spread / Gemiddelde doel +16,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,09% | 65,42 mld. | | -6,13% | 126 mld. | | -13,41% | 48,51 mld. | | -10,93% | 16,08 mld. | | +22,81% | 8,2 mld. | | -59,73% | 7,17 mld. | | -10,03% | 7,24 mld. | | -17,41% | 6,03 mld. | | +30,89% | 5,68 mld. | | -20,63% | 4,51 mld. |
Luchtvracht & Logistiek - NEC
|