Vertraagde tijd
Nyse
22:10:00 13-12-2021
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
293,6
USD
|
-1,69%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Marktkapitalisatie
1 |
10.895
|
9.707
|
15.181
|
19.107
|
26.711
|
26.711
|
Bedrijfswaarde
1 |
13.380
|
12.296
|
18.409
|
22.759
|
30.218
|
30.383
|
K/w-verhouding
|
11,5
x
|
15,6
x
|
28,4
x
|
31,2
x
|
-
|
-
|
Dividendrendement
|
1,31%
|
1,51%
|
0,97%
|
0,8%
|
0,74%
|
-
|
Marktkapitalisatie/omzet
|
4,22
x
|
3,58
x
|
5,3
x
|
7,26
x
|
9,06
x
|
7,93
x
|
Bedrijfswaarde/omzet
|
5,18
x
|
4,53
x
|
6,42
x
|
8,65
x
|
10,3
x
|
9,01
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
9,35
x
|
13,1
x
|
16,3
x
|
19,8
x
|
18,3
x
|
Bedrijfswaarde/FCF
|
64,7
x
|
85
x
|
65,6
x
|
37,6
x
|
71,1
x
|
76,5
x
|
FCF Yield
|
1,54%
|
1,18%
|
1,52%
|
2,66%
|
1,41%
|
1,31%
|
Price to Book
|
2,39
x
|
2
x
|
3,33
x
|
4,59
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
103.543
|
101.697
|
99.120
|
93.602
|
90.980
|
90.980
|
Referentieprijs
2 |
105,2
|
95,45
|
153,2
|
204,1
|
293,6
|
293,6
|
Datum van publicatie
|
26-01-18
|
25-01-19
|
24-01-20
|
29-01-21
|
01-02-22
|
03-02-23
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Omzet
1 |
2.583
|
2.714
|
2.866
|
2.633
|
2.947
|
3.370
|
EBITDA
1 |
1.242
|
1.315
|
1.406
|
1.396
|
1.524
|
1.665
|
Bedrijfsresultaat (EBIT)
1 |
921,6
|
968,4
|
1.055
|
1.039
|
1.158
|
1.274
|
Operationele Marge
|
35,68%
|
35,68%
|
36,81%
|
39,45%
|
39,28%
|
37,79%
|
Resultaat voor belastingen (EBT)
1 |
874,3
|
886,9
|
788,4
|
823,2
|
738,1
|
1.310
|
Nettowinst (verlies)
1 |
962
|
627,4
|
538,9
|
617
|
525,2
|
982,2
|
Nettomarge
|
37,24%
|
23,12%
|
18,8%
|
23,44%
|
17,82%
|
29,14%
|
WPA
2 |
9,160
|
6,130
|
5,400
|
6,540
|
-
|
-
|
Free Cash Flow
1 |
206,7
|
144,6
|
280,7
|
605,2
|
425,1
|
397,1
|
FCF-marge
|
8%
|
5,33%
|
9,79%
|
22,99%
|
14,42%
|
11,78%
|
Kasstroomconversie (ebitda)
|
16,63%
|
11%
|
19,97%
|
43,34%
|
27,9%
|
23,85%
|
Kasstroomconversie (nettowinst)
|
21,48%
|
23,05%
|
52,09%
|
98,09%
|
80,95%
|
40,43%
|
Dividend per aandeel
2 |
1,380
|
1,440
|
1,480
|
1,640
|
2,160
|
-
|
Datum van publicatie
|
26-01-18
|
25-01-19
|
24-01-20
|
29-01-21
|
01-02-22
|
03-02-23
|
Fiscaal tijdperk: december |
2017
|
2018
|
2019
|
2020
|
2021
|
2022
|
---|
Nettoschuldpositie
1 |
2.485
|
2.589
|
3.228
|
3.653
|
3.507
|
3.672
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2
x
|
1,969
x
|
2,296
x
|
2,616
x
|
2,302
x
|
2,206
x
|
Free Cash Flow
1 |
207
|
145
|
281
|
605
|
425
|
397
|
ROE (netto-inkomsten/eigen vermogen)
|
20,8%
|
12,6%
|
10,9%
|
13,6%
|
11,6%
|
20,7%
|
ROA (netto-inkomsten/totale activa)
|
6,39%
|
6,48%
|
6,85%
|
6,57%
|
7,1%
|
7,54%
|
Totale activa
1 |
15.045
|
9.676
|
7.868
|
9.387
|
7.400
|
13.020
|
Nettoactief per aandeel
2 |
44,10
|
47,60
|
46,00
|
44,50
|
-
|
-
|
Cashflow per aandeel
2 |
1,300
|
1,000
|
1,550
|
2,070
|
-
|
-
|
Capex
1 |
628
|
619
|
626
|
490
|
497
|
529
|
Capex/omzet
|
24,31%
|
22,82%
|
21,85%
|
18,62%
|
16,86%
|
15,7%
|
Datum van publicatie
|
26-01-18
|
25-01-19
|
24-01-20
|
29-01-21
|
01-02-22
|
03-02-23
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -.--% | 26,71 mld. | | +6,48% | 76,06 mld. | | +26,61% | 12,9 mld. | | -9,58% | 12,39 mld. | | -18,72% | 8,22 mld. | | -18,66% | 7,55 mld. | | -9,19% | 7,52 mld. | | -3,88% | 5,4 mld. | | +5,99% | 5,34 mld. | | +1,84% | 4,65 mld. |
Grondvracht & Logistiek - Andere
|