Vertraagde tijd
OTC Markets
17:31:31 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
185,3
USD
|
+2,68%
|
|
+0,14%
|
+18,12%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.446
|
16.152
|
48.686
|
31.215
|
23.728
|
30.160
|
-
|
-
|
Bedrijfswaarde
1 |
19.331
|
20.607
|
46.459
|
18.628
|
20.688
|
28.572
|
28.675
|
28.610
|
K/w-verhouding
|
37,1
x
|
17,4
x
|
5,37
x
|
1,83
x
|
8,08
x
|
28,4
x
|
57,3
x
|
42,1
x
|
Dividendrendement
|
1,44%
|
3,81%
|
12,6%
|
35,5%
|
6,85%
|
1,81%
|
1,13%
|
1,77%
|
Marktkapitalisatie/omzet
|
1,07
x
|
1,26
x
|
2,05
x
|
0,9
x
|
1,32
x
|
1,81
x
|
1,93
x
|
1,82
x
|
Bedrijfswaarde/omzet
|
1,53
x
|
1,61
x
|
1,95
x
|
0,54
x
|
1,15
x
|
1,71
x
|
1,83
x
|
1,73
x
|
Bedrijfswaarde/EBITDA
|
9,73
x
|
7,63
x
|
4,01
x
|
0,97
x
|
4,64
x
|
9,27
x
|
12,1
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
12,1
x
|
8,51
x
|
5,06
x
|
1,21
x
|
6,24
x
|
45,8
x
|
39,8
x
|
24,2
x
|
FCF Yield
|
8,29%
|
11,7%
|
19,8%
|
82,9%
|
16%
|
2,18%
|
2,51%
|
4,13%
|
Price to Book
|
2,04
x
|
2,41
x
|
3,02
x
|
1,12
x
|
1,27
x
|
1,67
x
|
1,69
x
|
1,65
x
|
Aantal aandelen (in duizenden)
|
175.760
|
175.760
|
175.760
|
175.760
|
175.760
|
175.760
|
-
|
-
|
Referentieprijs
2 |
76,50
|
91,90
|
277,0
|
177,6
|
135,0
|
171,6
|
171,6
|
171,6
|
Datum van publicatie
|
20-03-20
|
18-03-21
|
10-03-22
|
01-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.608
|
12.772
|
23.789
|
34.543
|
17.930
|
16.702
|
15.656
|
16.528
|
EBITDA
1 |
1.986
|
2.700
|
11.591
|
19.184
|
4.461
|
3.083
|
2.373
|
2.820
|
Bedrijfsresultaat (EBIT)
1 |
811,4
|
1.315
|
10.029
|
17.435
|
2.516
|
1.189
|
532,9
|
976,6
|
Operationele Marge
|
6,44%
|
10,3%
|
42,16%
|
50,47%
|
14,03%
|
7,12%
|
3,4%
|
5,91%
|
Resultaat voor belastingen (EBT)
1 |
416,3
|
981,3
|
9.146
|
17.243
|
3.035
|
1.231
|
615,6
|
1.279
|
Nettowinst (verlies)
1 |
362
|
926,8
|
9.075
|
17.030
|
2.935
|
1.056
|
443,1
|
857,7
|
Nettomarge
|
2,87%
|
7,26%
|
38,15%
|
49,3%
|
16,37%
|
6,32%
|
2,83%
|
5,19%
|
WPA
2 |
2,060
|
5,270
|
51,63
|
96,89
|
16,70
|
6,042
|
2,995
|
4,079
|
Free Cash Flow
1 |
1.602
|
2.420
|
9.178
|
15.438
|
3.318
|
624,2
|
720,4
|
1.182
|
FCF-marge
|
12,71%
|
18,95%
|
38,58%
|
44,69%
|
18,5%
|
3,74%
|
4,6%
|
7,15%
|
Kasstroomconversie (ebitda)
|
80,68%
|
89,63%
|
79,18%
|
80,47%
|
74,38%
|
20,24%
|
30,36%
|
41,9%
|
Kasstroomconversie (nettowinst)
|
442,57%
|
261,15%
|
101,14%
|
90,65%
|
113,03%
|
59,1%
|
162,59%
|
137,76%
|
Dividend per aandeel
2 |
1,100
|
3,500
|
35,00
|
63,00
|
9,250
|
3,104
|
1,936
|
3,031
|
Datum van publicatie
|
20-03-20
|
18-03-21
|
10-03-22
|
01-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
7.592
|
7.977
|
8.993
|
16.970
|
9.741
|
7.832
|
5.492
|
4.417
|
4.099
|
3.794
|
3.920
|
4.583
|
4.728
|
3.793
|
3.682
|
3.648
|
EBITDA
1 |
-
|
4.726
|
5.277
|
10.004
|
5.634
|
-
|
2.167
|
1.276
|
679
|
289,2
|
798,2
|
1.131
|
1.213
|
459,5
|
496,6
|
155,9
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
9.068
|
5.155
|
3.293
|
1.707
|
-
|
204,4
|
-244
|
335,5
|
636
|
712,8
|
-45,77
|
22,95
|
-318,1
|
Operationele Marge
|
-
|
-
|
-
|
53,44%
|
52,92%
|
42,04%
|
31,09%
|
-
|
4,99%
|
-6,43%
|
8,56%
|
13,88%
|
15,08%
|
-1,21%
|
0,62%
|
-8,72%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
4.167
|
-
|
-
|
-
|
3.268
|
1.850
|
1.005
|
257,6
|
-215,7
|
271,2
|
605,2
|
449,1
|
-178,5
|
9,343
|
-322,1
|
Nettomarge
|
-
|
52,24%
|
-
|
-
|
-
|
41,73%
|
33,69%
|
22,76%
|
6,28%
|
-5,69%
|
6,92%
|
13,21%
|
9,5%
|
-4,71%
|
0,25%
|
-8,83%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5,710
|
1,470
|
-1,230
|
1,680
|
3,443
|
3,777
|
-0,3778
|
0,0532
|
-1,256
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
9,250
|
-
|
-
|
-
|
3,238
|
-
|
-
|
Datum van publicatie
|
10-03-22
|
12-05-22
|
11-08-22
|
11-08-22
|
10-11-22
|
01-03-23
|
11-05-23
|
10-08-23
|
09-11-23
|
14-03-24
|
15-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.886
|
4.455
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
2.226
|
12.587
|
3.040
|
1.588
|
1.485
|
1.550
|
Hefboom (schuld/ebitda)
|
2,964
x
|
1,65
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.602
|
2.420
|
9.178
|
15.438
|
3.318
|
624
|
720
|
1.182
|
ROE (netto-inkomsten/eigen vermogen)
|
5,84%
|
13,9%
|
79,4%
|
77,3%
|
12,6%
|
5,73%
|
2,82%
|
5,01%
|
ROA (netto-inkomsten/totale activa)
|
2,38%
|
5,91%
|
43,3%
|
52,1%
|
8,67%
|
3,34%
|
0,62%
|
2,71%
|
Totale activa
1 |
15.210
|
15.692
|
20.949
|
32.701
|
33.857
|
31.581
|
71.906
|
31.654
|
Nettoactief per aandeel
2 |
37,60
|
38,20
|
91,90
|
159,0
|
106,0
|
103,0
|
101,0
|
104,0
|
Cashflow per aandeel
2 |
11,50
|
16,50
|
59,20
|
111,0
|
28,20
|
19,50
|
12,10
|
14,30
|
Capex
1 |
426
|
534
|
1.253
|
1.441
|
1.705
|
1.677
|
1.544
|
1.336
|
Capex/omzet
|
3,38%
|
4,18%
|
5,27%
|
4,17%
|
9,51%
|
10,04%
|
9,86%
|
8,08%
|
Datum van publicatie
|
20-03-20
|
18-03-21
|
10-03-22
|
01-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
171,6
EUR Gemiddelde koersdoel
123,2
EUR Spread / Gemiddelde doel -28,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +70,19% | 32,88 mld. | | -0,29% | 26,71 mld. | | +4,92% | 13,07 mld. | | +5,58% | 10,85 mld. | | +14,04% | 10,82 mld. | | -2,91% | 9,75 mld. | | +12,02% | 9,72 mld. | | +38,61% | 9,31 mld. | | +9,14% | 8,36 mld. |
Zeevracht & Logistiek - Andere
|