Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
182,4
USD
|
-7,24%
|
|
-13,88%
|
-9,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.149
|
22.901
|
41.218
|
31.352
|
44.227
|
39.699
|
-
|
-
|
Bedrijfswaarde
1 |
14.790
|
22.269
|
40.855
|
31.266
|
43.873
|
39.189
|
38.821
|
38.172
|
K/w-verhouding
|
24,8
x
|
34,4
x
|
40,3
x
|
23,3
x
|
36
x
|
30
x
|
25,4
x
|
22,7
x
|
Dividendrendement
|
0,36%
|
0,31%
|
0,22%
|
0,42%
|
0,39%
|
0,57%
|
0,71%
|
0,74%
|
Marktkapitalisatie/omzet
|
3,69
x
|
5,7
x
|
7,84
x
|
5,01
x
|
7,54
x
|
6,4
x
|
5,8
x
|
5,23
x
|
Bedrijfswaarde/omzet
|
3,6
x
|
5,55
x
|
7,77
x
|
4,99
x
|
7,48
x
|
6,31
x
|
5,67
x
|
5,03
x
|
Bedrijfswaarde/EBITDA
|
13,8
x
|
19,1
x
|
24,7
x
|
14,8
x
|
22,3
x
|
18,5
x
|
15,9
x
|
14,3
x
|
Bedrijfswaarde/FCF
|
29,3
x
|
31,5
x
|
61,7
x
|
34,1
x
|
54
x
|
42,7
x
|
33,4
x
|
30,3
x
|
FCF Yield
|
3,41%
|
3,18%
|
1,62%
|
2,93%
|
1,85%
|
2,34%
|
2,99%
|
3,3%
|
Price to Book
|
4,95
x
|
6,95
x
|
11,2
x
|
8,73
x
|
10,4
x
|
8,27
x
|
7,06
x
|
6,14
x
|
Aantal aandelen (in duizenden)
|
239.471
|
234.663
|
230.022
|
220.963
|
218.227
|
217.626
|
-
|
-
|
Referentieprijs
2 |
63,26
|
97,59
|
179,2
|
141,9
|
202,7
|
182,4
|
182,4
|
182,4
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.109
|
4.015
|
5.256
|
6.260
|
5.866
|
6.206
|
6.844
|
7.594
|
EBITDA
1 |
1.072
|
1.168
|
1.651
|
2.117
|
1.965
|
2.117
|
2.440
|
2.675
|
Bedrijfsresultaat (EBIT)
1 |
818,7
|
906,9
|
1.392
|
1.841
|
1.641
|
1.759
|
2.056
|
2.259
|
Operationele Marge
|
19,92%
|
22,59%
|
26,47%
|
29,4%
|
27,97%
|
28,35%
|
30,05%
|
29,74%
|
Resultaat voor belastingen (EBT)
1 |
823,9
|
901,4
|
1.388
|
1.841
|
1.648
|
1.752
|
2.066
|
2.283
|
Nettowinst (verlies)
1 |
615,5
|
672,7
|
1.034
|
1.377
|
1.240
|
1.316
|
1.544
|
1.717
|
Nettomarge
|
14,98%
|
16,75%
|
19,68%
|
22%
|
21,13%
|
21,21%
|
22,56%
|
22,62%
|
WPA
2 |
2,553
|
2,840
|
4,445
|
6,090
|
5,630
|
6,083
|
7,180
|
8,027
|
Free Cash Flow
1 |
504,6
|
707,9
|
662,5
|
916,4
|
811,8
|
918,1
|
1.161
|
1.259
|
FCF-marge
|
12,28%
|
17,63%
|
12,6%
|
14,64%
|
13,84%
|
14,79%
|
16,96%
|
16,58%
|
Kasstroomconversie (ebitda)
|
47,05%
|
60,6%
|
40,12%
|
43,3%
|
41,31%
|
43,37%
|
47,58%
|
47,06%
|
Kasstroomconversie (nettowinst)
|
81,98%
|
105,24%
|
64,05%
|
66,55%
|
65,5%
|
69,76%
|
75,19%
|
73,3%
|
Dividend per aandeel
2 |
0,2267
|
0,3000
|
0,4000
|
0,6000
|
0,8000
|
1,036
|
1,287
|
1,353
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
02-02-22
|
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 |
1.400
|
1.410
|
1.497
|
1.667
|
1.604
|
1.492
|
1.442
|
1.413
|
1.515
|
1.496
|
1.460
|
1.526
|
1.612
|
1.583
|
1.621
|
EBITDA
1 |
448,6
|
439,3
|
473
|
577
|
564,4
|
502,3
|
459
|
471,4
|
529,1
|
505,7
|
471
|
520,1
|
556
|
535,4
|
537,9
|
Bedrijfsresultaat (EBIT)
1 |
383,4
|
372,5
|
405,6
|
508,7
|
496,1
|
430,2
|
383
|
391,6
|
445
|
421
|
386,4
|
430,2
|
466,9
|
443,5
|
449,2
|
Operationele Marge
|
27,39%
|
26,41%
|
27,09%
|
30,51%
|
30,93%
|
28,84%
|
26,56%
|
27,71%
|
29,37%
|
28,15%
|
26,47%
|
28,19%
|
28,97%
|
28,02%
|
27,71%
|
Resultaat voor belastingen (EBT)
1 |
383
|
371,8
|
405,1
|
508,2
|
496,1
|
432
|
384,1
|
391,9
|
446,4
|
425,3
|
392,9
|
434,7
|
468,7
|
446,4
|
454,2
|
Nettowinst (verlies)
1 |
286,6
|
278,8
|
299,8
|
376,1
|
377,4
|
323,9
|
285
|
292,4
|
339,3
|
322,8
|
292,3
|
323,2
|
347,4
|
332
|
337,5
|
Nettomarge
|
20,47%
|
19,77%
|
20,02%
|
22,55%
|
23,53%
|
21,72%
|
19,76%
|
20,69%
|
22,39%
|
21,59%
|
20,02%
|
21,18%
|
21,55%
|
20,97%
|
20,83%
|
WPA
2 |
1,235
|
1,205
|
1,300
|
1,650
|
1,680
|
1,460
|
1,290
|
1,300
|
1,545
|
1,470
|
1,340
|
1,484
|
1,617
|
1,550
|
1,551
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,2000
|
0,2000
|
-
|
0,2000
|
0,2233
|
0,2233
|
0,2233
|
0,2233
|
0,3347
|
Datum van publicatie
|
27-10-21
|
02-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
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 |
359
|
632
|
363
|
86,3
|
354
|
510
|
878
|
1.527
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
505
|
708
|
663
|
916
|
812
|
918
|
1.161
|
1.259
|
ROE (netto-inkomsten/eigen vermogen)
|
21,4%
|
21%
|
29,5%
|
37,6%
|
31,3%
|
28,8%
|
30,3%
|
29,4%
|
ROA (netto-inkomsten/totale activa)
|
16,3%
|
16,1%
|
22,5%
|
28,5%
|
23,9%
|
22,7%
|
24,2%
|
21,8%
|
Totale activa
1 |
3.770
|
4.182
|
4.595
|
4.830
|
5.176
|
5.810
|
6.392
|
7.878
|
Nettoactief per aandeel
2 |
12,80
|
14,00
|
16,00
|
16,30
|
19,50
|
22,10
|
25,80
|
29,70
|
Cashflow per aandeel
2 |
4,080
|
3,940
|
5,210
|
7,480
|
3,580
|
7,960
|
9,140
|
-
|
Capex
1 |
479
|
225
|
550
|
775
|
757
|
728
|
760
|
807
|
Capex/omzet
|
11,66%
|
5,61%
|
10,47%
|
12,38%
|
12,91%
|
11,74%
|
11,1%
|
10,62%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
02-02-22
|
01-02-23
|
31-01-24
|
-
|
-
|
-
|
Laatste slotkoers
182,4
USD Gemiddelde koersdoel
206,9
USD Spread / Gemiddelde doel +13,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,99% | 39,7 mld. | | -18,89% | 16,74 mld. | | +4,23% | 11,6 mld. | | -2,15% | 11,37 mld. | | -8,46% | 6,34 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. |
Vrachtwagens
|