Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
177,3
USD
|
-0,10%
|
|
+3,78%
|
-8,46%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.459
|
5.153
|
6.796
|
5.852
|
6.961
|
6.339
|
-
|
-
|
Bedrijfswaarde
1 |
4.306
|
5.080
|
6.773
|
5.709
|
6.491
|
5.941
|
5.823
|
5.545
|
K/w-verhouding
|
19,8
x
|
27
x
|
17,9
x
|
13,9
x
|
26,3
x
|
27,1
x
|
22,1
x
|
20,1
x
|
Dividendrendement
|
0,62%
|
0,59%
|
0,52%
|
0,68%
|
-
|
1,02%
|
1,05%
|
0,77%
|
Marktkapitalisatie/omzet
|
1,09
x
|
1,25
x
|
1,04
x
|
0,79
x
|
1,31
x
|
1,26
x
|
1,13
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
1,23
x
|
1,04
x
|
0,77
x
|
1,22
x
|
1,18
x
|
1,04
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
16
x
|
12,2
x
|
9,08
x
|
16,1
x
|
17,1
x
|
13,7
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
28,2
x
|
26,7
x
|
9,57
x
|
17,6
x
|
22,7
x
|
23
x
|
-
|
FCF Yield
|
6,7%
|
3,55%
|
3,74%
|
10,5%
|
5,67%
|
4,41%
|
4,34%
|
-
|
Price to Book
|
6,23
x
|
7,45
x
|
7,8
x
|
6,95
x
|
7,03
x
|
6,52
x
|
5,85
x
|
4,81
x
|
Aantal aandelen (in duizenden)
|
39.463
|
38.384
|
38.109
|
35.925
|
35.946
|
35.762
|
-
|
-
|
Referentieprijs
2 |
113,0
|
134,3
|
178,3
|
162,9
|
193,6
|
177,3
|
177,3
|
177,3
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.085
|
4.133
|
6.538
|
7.437
|
5.303
|
5.018
|
5.612
|
5.880
|
EBITDA
1 |
343,4
|
316,9
|
555,3
|
628,5
|
402,3
|
347,5
|
425,7
|
458,8
|
Bedrijfsresultaat (EBIT)
1 |
298,9
|
271
|
505,7
|
571,1
|
344,1
|
287,6
|
360,7
|
396,1
|
Operationele Marge
|
7,32%
|
6,56%
|
7,73%
|
7,68%
|
6,49%
|
5,73%
|
6,43%
|
6,74%
|
Resultaat voor belastingen (EBT)
1 |
295,8
|
249
|
501,7
|
567,5
|
348,1
|
288,1
|
361,3
|
398,9
|
Nettowinst (verlies)
1 |
227,7
|
192,1
|
381,5
|
430,9
|
264,4
|
234,3
|
274,3
|
302,1
|
Nettomarge
|
5,58%
|
4,65%
|
5,84%
|
5,79%
|
4,99%
|
4,67%
|
4,89%
|
5,14%
|
WPA
2 |
5,720
|
4,980
|
9,980
|
11,76
|
7,360
|
6,530
|
8,008
|
8,819
|
Free Cash Flow
1 |
288,4
|
180,1
|
253,5
|
596,7
|
368
|
262,2
|
253
|
-
|
FCF-marge
|
7,06%
|
4,36%
|
3,88%
|
8,02%
|
6,94%
|
5,22%
|
4,51%
|
-
|
Kasstroomconversie (ebitda)
|
84%
|
56,83%
|
45,65%
|
94,93%
|
91,46%
|
75,44%
|
59,42%
|
-
|
Kasstroomconversie (nettowinst)
|
126,66%
|
93,75%
|
66,44%
|
138,46%
|
139,17%
|
111,89%
|
92,22%
|
-
|
Dividend per aandeel
2 |
0,7000
|
0,7900
|
0,9200
|
1,100
|
-
|
1,815
|
1,870
|
1,360
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
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 |
1.734
|
1.945
|
1.971
|
1.975
|
1.816
|
1.675
|
1.436
|
1.374
|
1.289
|
1.204
|
1.171
|
1.237
|
1.287
|
1.339
|
1.346
|
EBITDA
1 |
143,7
|
161,8
|
176,6
|
164,7
|
148,1
|
139,2
|
116,5
|
102,9
|
94,71
|
88,22
|
74,1
|
83,07
|
92,65
|
98,95
|
97,6
|
Bedrijfsresultaat (EBIT)
1 |
131,4
|
148,7
|
162,8
|
150,4
|
133,5
|
124,3
|
101,3
|
87,95
|
80,35
|
74,57
|
59,96
|
67,3
|
76,69
|
84,51
|
77,24
|
Operationele Marge
|
7,58%
|
7,65%
|
8,26%
|
7,62%
|
7,35%
|
7,42%
|
7,05%
|
6,4%
|
6,23%
|
6,19%
|
5,12%
|
5,44%
|
5,96%
|
6,31%
|
5,74%
|
Resultaat voor belastingen (EBT)
1 |
130,4
|
147,7
|
161,7
|
149,3
|
132,5
|
124
|
102
|
88,26
|
81,39
|
76,43
|
61,57
|
68,01
|
76,55
|
81,77
|
82,6
|
Nettowinst (verlies)
1 |
98,68
|
113,3
|
124,8
|
112,6
|
100,2
|
93,3
|
78,2
|
66,56
|
61,65
|
57,99
|
47,1
|
51,88
|
59,98
|
64,57
|
-
|
Nettomarge
|
5,69%
|
5,83%
|
6,34%
|
5,7%
|
5,52%
|
5,57%
|
5,45%
|
4,84%
|
4,78%
|
4,81%
|
4,02%
|
4,19%
|
4,66%
|
4,82%
|
-
|
WPA
2 |
2,580
|
2,990
|
3,340
|
3,050
|
2,760
|
2,600
|
2,170
|
1,850
|
1,710
|
1,620
|
1,320
|
1,502
|
1,758
|
1,911
|
1,745
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3300
|
-
|
2,330
|
0,3300
|
0,3600
|
0,3600
|
-
|
Datum van publicatie
|
20-10-21
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
01-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
31-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
153
|
73,8
|
23
|
143
|
470
|
398
|
516
|
795
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
288
|
180
|
253
|
597
|
368
|
262
|
253
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
32,3%
|
27,2%
|
49,1%
|
49,3%
|
27%
|
23,4%
|
27,7%
|
26,6%
|
ROA (netto-inkomsten/totale activa)
|
16,2%
|
12,5%
|
20,6%
|
21,7%
|
14%
|
12,4%
|
15,6%
|
15,6%
|
Totale activa
1 |
1.404
|
1.541
|
1.850
|
1.989
|
1.889
|
1.883
|
1.758
|
1.934
|
Nettoactief per aandeel
2 |
18,10
|
18,00
|
22,90
|
23,40
|
27,50
|
27,20
|
30,30
|
36,80
|
Cashflow per aandeel
2 |
7,740
|
5,460
|
7,240
|
17,00
|
11,00
|
8,320
|
8,120
|
10,20
|
Capex
1 |
19,4
|
30,6
|
23,3
|
26
|
25,7
|
27
|
24,2
|
23,5
|
Capex/omzet
|
0,48%
|
0,74%
|
0,36%
|
0,35%
|
0,48%
|
0,54%
|
0,43%
|
0,4%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
177,3
USD Gemiddelde koersdoel
171,7
USD Spread / Gemiddelde doel -3,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,46% | 6,34 mld. | | -18,89% | 16,74 mld. | | -2,15% | 11,37 mld. | | +4,23% | 11,6 mld. | | -16,77% | 2,28 mld. | | -18,01% | 2,2 mld. | | +14,54% | 1,74 mld. | | -19,26% | 1,38 mld. | | -0,49% | 1,23 mld. | | +63,60% | 1,21 mld. |
Vrachtwagens
|