Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,78
USD
|
+1,05%
|
|
-18,71%
|
+4,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.404
|
4.572
|
4.529
|
2.099
|
1.850
|
1.966
|
-
|
-
|
Bedrijfswaarde
1 |
6.410
|
6.382
|
5.693
|
2.099
|
6.064
|
6.822
|
7.536
|
8.059
|
K/w-verhouding
|
9,8
x
|
-2,96
x
|
-25
x
|
-5,79
x
|
-5,97
x
|
-2,01
x
|
-74,1
x
|
11,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,67
x
|
1,55
x
|
0,75
x
|
0,23
x
|
0,19
x
|
0,21
x
|
0,19
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
0,79
x
|
2,16
x
|
0,94
x
|
0,23
x
|
0,63
x
|
0,72
x
|
0,74
x
|
0,74
x
|
Bedrijfswaarde/EBITDA
|
4,46
x
|
-4,63
x
|
-20,8
x
|
4,08
x
|
8,49
x
|
12,7
x
|
7,08
x
|
6,81
x
|
Bedrijfswaarde/FCF
|
12,4
x
|
-4,33
x
|
8,8
x
|
-5,41
x
|
-8,33
x
|
-5,6
x
|
-9,08
x
|
-
|
FCF Yield
|
8,07%
|
-23,1%
|
11,4%
|
-18,5%
|
-12%
|
-17,9%
|
-11%
|
-
|
Price to Book
|
1,1
x
|
1,16
x
|
1,18
x
|
0,59
x
|
0,55
x
|
0,68
x
|
0,8
x
|
0,74
x
|
Aantal aandelen (in duizenden)
|
288.694
|
314.459
|
318.031
|
323.878
|
333.289
|
340.135
|
-
|
-
|
Referentieprijs
2 |
18,72
|
14,54
|
14,24
|
6,480
|
5,550
|
5,780
|
5,780
|
5,780
|
Datum van publicatie
|
23-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.094
|
2.957
|
6.037
|
9.158
|
9.615
|
9.446
|
10.172
|
10.886
|
EBITDA
1 |
1.438
|
-1.377
|
-274
|
514
|
714
|
536,5
|
1.064
|
1.183
|
Bedrijfsresultaat (EBIT)
1 |
814
|
-1.997
|
-913
|
-185
|
-33
|
-283
|
233,3
|
437
|
Operationele Marge
|
10,06%
|
-67,53%
|
-15,12%
|
-2,02%
|
-0,34%
|
-3%
|
2,29%
|
4,01%
|
Resultaat voor belastingen (EBT)
1 |
768
|
-1.893
|
-263
|
-437
|
-334
|
-1.023
|
-99,14
|
191,2
|
Nettowinst (verlies)
1 |
569
|
-1.362
|
-182
|
-362
|
-310
|
-980,8
|
-25,56
|
177,3
|
Nettomarge
|
7,03%
|
-46,06%
|
-3,01%
|
-3,95%
|
-3,22%
|
-10,38%
|
-0,25%
|
1,63%
|
WPA
2 |
1,910
|
-4,910
|
-0,5700
|
-1,120
|
-0,9300
|
-2,880
|
-0,0780
|
0,5067
|
Free Cash Flow
1 |
517
|
-1.474
|
647
|
-388
|
-728
|
-1.219
|
-830,3
|
-
|
FCF-marge
|
6,39%
|
-49,85%
|
10,72%
|
-4,24%
|
-7,57%
|
-12,9%
|
-8,16%
|
-
|
Kasstroomconversie (ebitda)
|
35,95%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
90,86%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
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
|
---|
Omzet
1 |
1.834
|
1.736
|
2.445
|
2.562
|
2.415
|
2.328
|
2.610
|
2.353
|
2.325
|
2.209
|
2.403
|
2.431
|
2.414
|
2.377
|
EBITDA
1 |
55
|
-198
|
103
|
329
|
281
|
-59
|
448
|
65
|
149
|
28
|
162,5
|
172,7
|
219,7
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-111
|
-367
|
-69
|
152
|
100
|
-242
|
259
|
-123
|
-38
|
-157
|
-49,67
|
-68,95
|
-7,244
|
-
|
Operationele Marge
|
-6,05%
|
-21,14%
|
-2,82%
|
5,93%
|
4,14%
|
-10,4%
|
9,92%
|
-5,23%
|
-1,63%
|
-7,11%
|
-2,07%
|
-2,84%
|
-0,3%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-163
|
-398
|
-151
|
105
|
7
|
-266
|
216
|
-174
|
-110
|
-767
|
-112
|
-160
|
-112
|
-
|
Nettowinst (verlies)
1 |
-129
|
-255
|
-188
|
57
|
24
|
-192
|
138
|
-153
|
-104
|
-716
|
-94,82
|
-99,19
|
-70,97
|
-173,8
|
Nettomarge
|
-7,03%
|
-14,69%
|
-7,69%
|
2,22%
|
0,99%
|
-8,25%
|
5,29%
|
-6,5%
|
-4,47%
|
-32,41%
|
-3,95%
|
-4,08%
|
-2,94%
|
-7,31%
|
WPA
2 |
-0,4000
|
-0,7900
|
-0,5800
|
0,1800
|
0,0700
|
-0,5800
|
0,4100
|
-0,4600
|
-0,3100
|
-2,110
|
-0,2800
|
-0,2900
|
-0,2100
|
-0,5100
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-01-22
|
26-04-22
|
02-08-22
|
25-10-22
|
26-01-23
|
25-04-23
|
01-08-23
|
31-10-23
|
30-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.006
|
1.810
|
1.164
|
-
|
4.214
|
4.856
|
5.570
|
6.094
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6996
x
|
-1,314
x
|
-4,248
x
|
-
|
5,902
x
|
9,051
x
|
5,235
x
|
5,152
x
|
Free Cash Flow
1 |
517
|
-1.474
|
647
|
-388
|
-728
|
-1.219
|
-830
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
-39,9%
|
-20,4%
|
-7,02%
|
-4,38%
|
-11,5%
|
0,06%
|
4,98%
|
ROA (netto-inkomsten/totale activa)
|
4,97%
|
-11,8%
|
-5,89%
|
-1,95%
|
-1,12%
|
-2,94%
|
-0,1%
|
0,78%
|
Totale activa
1 |
11.439
|
11.586
|
3.088
|
18.578
|
27.610
|
33.312
|
24.609
|
22.827
|
Nettoactief per aandeel
2 |
17,00
|
12,50
|
12,00
|
10,90
|
10,00
|
8,530
|
7,210
|
7,820
|
Cashflow per aandeel
2 |
4,860
|
-2,440
|
5,160
|
1,170
|
1,200
|
-0,2600
|
2,220
|
3,020
|
Capex
1 |
932
|
791
|
995
|
767
|
1.128
|
1.596
|
1.428
|
1.602
|
Capex/omzet
|
11,51%
|
26,75%
|
16,48%
|
8,38%
|
11,73%
|
16,89%
|
14,03%
|
14,72%
|
Datum van publicatie
|
23-01-20
|
28-01-21
|
27-01-22
|
26-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
5,78
USD Gemiddelde koersdoel
6,167
USD Spread / Gemiddelde doel +6,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,14% | 1,97 mld. | | +24,09% | 32,21 mld. | | +6,68% | 24,77 mld. | | -0,30% | 19,86 mld. | | +32,63% | 18,21 mld. | | +28,07% | 17,37 mld. | | -16,19% | 14,84 mld. | | +38,67% | 13,47 mld. | | -14,20% | 12,32 mld. | | +13,74% | 10,8 mld. |
Luchtvaartmaatschappijen - Andere
|