Geschatte realtime
Cboe BZX
16:33:35 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
156,7
USD
|
+6,28%
|
|
-11,94%
|
-26,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.446
|
14.441
|
21.465
|
18.053
|
20.602
|
16.303
|
-
|
-
|
Bedrijfswaarde
1 |
13.707
|
15.433
|
22.411
|
19.263
|
22.124
|
17.672
|
17.441
|
17.031
|
K/w-verhouding
|
24,6
x
|
28,8
x
|
28,6
x
|
18,9
x
|
28,7
x
|
24,7
x
|
18,6
x
|
15,5
x
|
Dividendrendement
|
0,89%
|
0,79%
|
0,58%
|
0,92%
|
0,84%
|
1,1%
|
1,15%
|
1,03%
|
Marktkapitalisatie/omzet
|
1,36
x
|
1,5
x
|
1,76
x
|
1,22
x
|
1,61
x
|
1,29
x
|
1,18
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,5
x
|
1,6
x
|
1,84
x
|
1,3
x
|
1,72
x
|
1,4
x
|
1,26
x
|
1,13
x
|
Bedrijfswaarde/EBITDA
|
10,6
x
|
12,4
x
|
14
x
|
9,75
x
|
12,8
x
|
10,4
x
|
8,64
x
|
7,63
x
|
Bedrijfswaarde/FCF
|
56,1
x
|
29,6
x
|
64,6
x
|
55,8
x
|
125
x
|
28
x
|
29,2
x
|
27,6
x
|
FCF Yield
|
1,78%
|
3,38%
|
1,55%
|
1,79%
|
0,8%
|
3,57%
|
3,42%
|
3,62%
|
Price to Book
|
5,47
x
|
5,55
x
|
6,89
x
|
4,93
x
|
5,02
x
|
3,69
x
|
3,32
x
|
3,02
x
|
Aantal aandelen (in duizenden)
|
106.578
|
105.679
|
105.014
|
103.537
|
103.143
|
103.197
|
-
|
-
|
Referentieprijs
2 |
116,8
|
136,6
|
204,4
|
174,4
|
199,7
|
158,0
|
158,0
|
158,0
|
Datum van publicatie
|
17-01-20
|
19-01-21
|
18-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.165
|
9.637
|
12.168
|
14.814
|
12.830
|
12.647
|
13.789
|
15.054
|
EBITDA
1 |
1.297
|
1.240
|
1.603
|
1.976
|
1.731
|
1.703
|
2.018
|
2.232
|
Bedrijfsresultaat (EBIT)
1 |
798
|
713,1
|
1.046
|
1.330
|
993,2
|
952,4
|
1.221
|
1.411
|
Operationele Marge
|
8,71%
|
7,4%
|
8,59%
|
8,98%
|
7,74%
|
7,53%
|
8,85%
|
9,37%
|
Resultaat voor belastingen (EBT)
1 |
680,9
|
666
|
999,8
|
1.281
|
934,9
|
877,1
|
1.154
|
1.338
|
Nettowinst (verlies)
1 |
516,3
|
506
|
760,8
|
969,4
|
728,3
|
659,9
|
875,7
|
1.027
|
Nettomarge
|
5,63%
|
5,25%
|
6,25%
|
6,54%
|
5,68%
|
5,22%
|
6,35%
|
6,82%
|
WPA
2 |
4,750
|
4,740
|
7,140
|
9,210
|
6,970
|
6,395
|
8,490
|
10,17
|
Free Cash Flow
1 |
244,2
|
522,1
|
346,9
|
345
|
176,7
|
630,8
|
596,8
|
616
|
FCF-marge
|
2,66%
|
5,42%
|
2,85%
|
2,33%
|
1,38%
|
4,99%
|
4,33%
|
4,09%
|
Kasstroomconversie (ebitda)
|
18,83%
|
42,09%
|
21,64%
|
17,46%
|
10,21%
|
37,05%
|
29,58%
|
27,6%
|
Kasstroomconversie (nettowinst)
|
47,3%
|
103,17%
|
45,59%
|
35,59%
|
24,26%
|
95,59%
|
68,15%
|
59,97%
|
Dividend per aandeel
2 |
1,040
|
1,080
|
1,180
|
1,600
|
1,680
|
1,731
|
1,809
|
1,622
|
Datum van publicatie
|
17-01-20
|
19-01-21
|
18-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
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 |
3.497
|
3.489
|
3.838
|
3.838
|
3.650
|
3.230
|
3.133
|
3.164
|
3.304
|
2.944
|
3.065
|
3.199
|
3.365
|
3.194
|
3.329
|
EBITDA
1 |
463,8
|
483,1
|
510,7
|
528,8
|
453,6
|
453,3
|
450,7
|
429,4
|
397,7
|
377,4
|
411,7
|
435,2
|
456,5
|
446,9
|
459,3
|
Bedrijfsresultaat (EBIT)
1 |
322,5
|
334,3
|
353,1
|
362,2
|
281,9
|
277,5
|
270,7
|
241,7
|
203,3
|
194,4
|
228,1
|
249,3
|
270,7
|
254,9
|
276,8
|
Operationele Marge
|
9,22%
|
9,58%
|
9,2%
|
9,44%
|
7,72%
|
8,59%
|
8,64%
|
7,64%
|
6,15%
|
6,6%
|
7,44%
|
7,79%
|
8,05%
|
7,98%
|
8,31%
|
Resultaat voor belastingen (EBT)
1 |
312,8
|
321,7
|
340,2
|
348,7
|
270,8
|
262,7
|
256,1
|
229,1
|
186,9
|
178,7
|
211
|
231,8
|
251,6
|
218,4
|
261,6
|
Nettowinst (verlies)
1 |
242,2
|
243,3
|
255,3
|
269,4
|
201,3
|
197,8
|
189,6
|
187,4
|
153,5
|
127,5
|
159,7
|
177,4
|
193,1
|
185,7
|
207,8
|
Nettomarge
|
6,93%
|
6,97%
|
6,65%
|
7,02%
|
5,52%
|
6,12%
|
6,05%
|
5,92%
|
4,65%
|
4,33%
|
5,21%
|
5,54%
|
5,74%
|
5,82%
|
6,24%
|
WPA
2 |
2,280
|
2,290
|
2,420
|
2,570
|
1,920
|
1,890
|
1,810
|
1,800
|
1,470
|
1,220
|
1,542
|
1,715
|
1,856
|
1,749
|
2,003
|
Dividend per aandeel
2 |
0,3000
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4200
|
0,4200
|
-
|
0,4200
|
-
|
0,4409
|
0,4409
|
0,4409
|
0,4928
|
0,4928
|
Datum van publicatie
|
18-01-22
|
18-04-22
|
19-07-22
|
18-10-22
|
18-01-23
|
17-04-23
|
18-07-23
|
17-10-23
|
18-01-24
|
16-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.261
|
992
|
946
|
1.210
|
1.523
|
1.369
|
1.138
|
728
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9719
x
|
0,7998
x
|
0,5901
x
|
0,6122
x
|
0,8796
x
|
0,8043
x
|
0,5639
x
|
0,3261
x
|
Free Cash Flow
1 |
244
|
522
|
347
|
345
|
177
|
631
|
597
|
616
|
ROE (netto-inkomsten/eigen vermogen)
|
25,8%
|
20,8%
|
26,6%
|
28,6%
|
18,7%
|
15,6%
|
18,7%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
10,7%
|
8,86%
|
12%
|
13,3%
|
8,91%
|
7,65%
|
9,61%
|
10,9%
|
Totale activa
1 |
4.835
|
5.709
|
6.360
|
7.268
|
8.170
|
8.628
|
9.113
|
9.424
|
Nettoactief per aandeel
2 |
21,30
|
24,60
|
29,70
|
35,30
|
39,80
|
42,80
|
47,60
|
52,40
|
Cashflow per aandeel
2 |
10,10
|
10,50
|
11,50
|
16,90
|
16,70
|
14,30
|
16,70
|
18,90
|
Capex
1 |
688
|
601
|
877
|
1.432
|
1.600
|
953
|
1.054
|
1.100
|
Capex/omzet
|
7,51%
|
6,23%
|
7,21%
|
9,67%
|
12,47%
|
7,54%
|
7,64%
|
7,31%
|
Datum van publicatie
|
17-01-20
|
19-01-21
|
18-01-22
|
18-01-23
|
18-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
158
USD Gemiddelde koersdoel
190,7
USD Spread / Gemiddelde doel +20,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,67% | 37,48 mld. | | +0,20% | 11,24 mld. | | -14,25% | 10 mld. | | -7,83% | 6,47 mld. | | -13,82% | 2,38 mld. | | -13,19% | 2,36 mld. | | +10,16% | 1,69 mld. | | -16,02% | 1,45 mld. | | +241,96% | 1,28 mld. |
Vrachtwagens
|