Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
184
USD
|
+0,57%
|
|
+0,28%
|
+5,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
118.081
|
116.751
|
144.551
|
141.048
|
149.779
|
157.970
|
-
|
-
|
Bedrijfswaarde
1 |
126.813
|
125.553
|
156.750
|
141.048
|
174.139
|
190.907
|
191.850
|
194.577
|
K/w-verhouding
|
25,1
x
|
57,1
x
|
21,9
x
|
15,6
x
|
15,6
x
|
18,6
x
|
16,6
x
|
13,4
x
|
Dividendrendement
|
3,75%
|
-
|
-
|
-
|
-
|
4,1%
|
4,44%
|
4,66%
|
Marktkapitalisatie/omzet
|
7,28
x
|
9,84
x
|
7,6
x
|
5,15
x
|
4,51
x
|
4,61
x
|
4,53
x
|
4,15
x
|
Bedrijfswaarde/omzet
|
7,82
x
|
10,6
x
|
8,24
x
|
5,15
x
|
5,24
x
|
5,57
x
|
5,51
x
|
5,11
x
|
Bedrijfswaarde/EBITDA
|
12,9
x
|
21,6
x
|
14,4
x
|
8,75
x
|
9,85
x
|
11
x
|
9,78
x
|
8,86
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
309
x
|
25,5
x
|
-
|
49,9
x
|
24,3
x
|
21
x
|
31,9
x
|
FCF Yield
|
4,48%
|
0,32%
|
3,92%
|
-
|
2%
|
4,11%
|
4,76%
|
3,14%
|
Price to Book
|
6,42
x
|
5,72
x
|
8,21
x
|
-
|
7,57
x
|
6,79
x
|
6,87
x
|
5,28
x
|
Aantal aandelen (in duizenden)
|
525.576
|
525.576
|
512.302
|
505.277
|
505.277
|
505.277
|
-
|
-
|
Referentieprijs
2 |
224,7
|
222,1
|
282,2
|
279,2
|
296,4
|
312,6
|
312,6
|
312,6
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
22-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.226
|
11.866
|
19.015
|
27.380
|
33.224
|
34.273
|
34.849
|
38.081
|
EBITDA
1 |
9.793
|
5.820
|
10.908
|
16.128
|
17.684
|
17.308
|
19.621
|
21.962
|
Bedrijfsresultaat (EBIT)
1 |
8.017
|
3.820
|
8.857
|
13.814
|
15.139
|
14.186
|
16.457
|
18.784
|
Operationele Marge
|
49,41%
|
32,19%
|
46,58%
|
50,45%
|
45,57%
|
41,39%
|
47,22%
|
49,33%
|
Resultaat voor belastingen (EBT)
1 |
7.346
|
2.386
|
7.829
|
12.276
|
12.762
|
12.492
|
13.356
|
15.680
|
Nettowinst (verlies)
1 |
4.937
|
2.165
|
6.510
|
9.043
|
9.621
|
8.624
|
9.922
|
11.715
|
Nettomarge
|
30,43%
|
18,24%
|
34,24%
|
33,03%
|
28,96%
|
25,16%
|
28,47%
|
30,76%
|
WPA
2 |
8,934
|
3,892
|
12,86
|
17,90
|
19,04
|
16,82
|
18,88
|
23,28
|
Free Cash Flow
1 |
5.685
|
406,5
|
6.149
|
-
|
3.491
|
7.850
|
9.132
|
6.102
|
FCF-marge
|
35,04%
|
3,43%
|
32,34%
|
-
|
10,51%
|
22,91%
|
26,2%
|
16,02%
|
Kasstroomconversie (ebitda)
|
58,05%
|
6,98%
|
56,37%
|
-
|
19,74%
|
45,36%
|
46,54%
|
27,78%
|
Kasstroomconversie (nettowinst)
|
115,15%
|
18,78%
|
94,45%
|
-
|
36,28%
|
91,04%
|
92,03%
|
52,09%
|
Dividend per aandeel
2 |
8,420
|
-
|
-
|
-
|
-
|
12,82
|
13,88
|
14,58
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
22-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
5.293
|
5.188
|
6.013
|
6.610
|
6.752
|
8.006
|
8.340
|
8.360
|
7.393
|
9.132
|
8.495
|
8.328
|
8.248
|
8.328
|
-
|
EBITDA
1 |
3.098
|
3.255
|
3.708
|
4.082
|
4.085
|
4.252
|
4.696
|
4.577
|
4.270
|
4.142
|
4.649
|
4.209
|
4.115
|
4.204
|
-
|
Bedrijfsresultaat (EBIT)
1 |
2.580
|
2.736
|
3.144
|
3.519
|
3.497
|
3.654
|
4.078
|
3.956
|
3.650
|
3.455
|
3.986
|
3.451
|
3.392
|
3.563
|
-
|
Operationele Marge
|
48,75%
|
52,73%
|
52,29%
|
53,23%
|
51,8%
|
45,65%
|
48,9%
|
47,32%
|
49,37%
|
37,83%
|
46,92%
|
41,44%
|
41,13%
|
42,79%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.366
|
2.407
|
2.871
|
3.230
|
3.270
|
2.904
|
3.404
|
3.447
|
3.106
|
2.805
|
3.392
|
3.175
|
2.911
|
2.892
|
-
|
Nettowinst (verlies)
1 |
1.780
|
1.923
|
2.222
|
2.365
|
2.663
|
1.817
|
2.561
|
2.488
|
2.379
|
2.249
|
2.439
|
2.310
|
2.112
|
2.095
|
-
|
Nettomarge
|
33,63%
|
37,05%
|
36,95%
|
35,77%
|
39,44%
|
22,7%
|
30,71%
|
29,77%
|
32,18%
|
24,63%
|
28,71%
|
27,74%
|
25,61%
|
25,16%
|
-
|
WPA
2 |
3,458
|
3,821
|
4,390
|
4,650
|
5,270
|
3,597
|
4,255
|
4,925
|
4,708
|
4,451
|
4,827
|
3,481
|
3,431
|
3,767
|
3,836
|
Dividend per aandeel
2 |
-
|
-
|
-
|
7,200
|
7,200
|
-
|
-
|
3,710
|
3,710
|
-
|
2,730
|
2,513
|
2,513
|
2,513
|
-
|
Datum van publicatie
|
27-10-21
|
22-02-22
|
25-04-22
|
25-07-22
|
21-10-22
|
21-02-23
|
17-04-23
|
24-07-23
|
23-10-23
|
26-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.732
|
8.801
|
12.199
|
-
|
24.359
|
32.937
|
33.880
|
36.607
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8916
x
|
1,512
x
|
1,118
x
|
-
|
1,377
x
|
1,903
x
|
1,727
x
|
1,667
x
|
Free Cash Flow
1 |
5.685
|
406
|
6.149
|
-
|
3.491
|
7.851
|
9.132
|
6.102
|
ROE (netto-inkomsten/eigen vermogen)
|
24,5%
|
10,5%
|
31,7%
|
-
|
47,2%
|
39,7%
|
40,3%
|
36,5%
|
ROA (netto-inkomsten/totale activa)
|
12,2%
|
4,66%
|
12,2%
|
-
|
15%
|
11,7%
|
13,6%
|
-
|
Totale activa
1 |
40.564
|
46.469
|
53.342
|
-
|
63.975
|
73.404
|
73.153
|
-
|
Nettoactief per aandeel
2 |
35,00
|
38,80
|
34,40
|
-
|
39,20
|
46,00
|
45,50
|
59,20
|
Cashflow per aandeel
2 |
14,60
|
6,360
|
21,90
|
-
|
27,60
|
27,50
|
30,90
|
28,20
|
Capex
1 |
2.479
|
3.160
|
4.947
|
-
|
10.444
|
9.216
|
8.596
|
7.878
|
Capex/omzet
|
15,28%
|
26,63%
|
26,02%
|
-
|
31,44%
|
26,89%
|
24,67%
|
20,69%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
22-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
312,6
MXN Gemiddelde koersdoel
315,2
MXN Spread / Gemiddelde doel +0,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,24% | 27,91 mld. | | +14,83% | 12,94 mld. | | +3,58% | 12,91 mld. | | +16,00% | 10,17 mld. | | -10,68% | 7 mld. | | +7,00% | 6,38 mld. | | +6,27% | 6,2 mld. | | +38,59% | 3,59 mld. | | +55,46% | 2,82 mld. |
Luchthavendiensten - Andere
|