Beurs gesloten -
Euronext Amsterdam
17:35:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,25
EUR
|
+3,82%
|
|
+2,04%
|
-11,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
993,8
|
1.381
|
1.964
|
829
|
698,3
|
617,8
|
-
|
-
|
Bedrijfswaarde
1 |
1.474
|
2.032
|
2.151
|
1.296
|
698,3
|
1.126
|
1.149
|
1.130
|
K/w-verhouding
|
18,6
x
|
6,49
x
|
7,53
x
|
60,7
x
|
12,5
x
|
9,22
x
|
7,66
x
|
6,36
x
|
Dividendrendement
|
3,98%
|
10%
|
11%
|
9,41%
|
-
|
6,93%
|
10,2%
|
11,2%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,42
x
|
0,57
x
|
0,26
x
|
0,22
x
|
0,19
x
|
0,19
x
|
0,18
x
|
Bedrijfswaarde/omzet
|
0,52
x
|
0,62
x
|
0,62
x
|
0,41
x
|
0,22
x
|
0,34
x
|
0,34
x
|
0,33
x
|
Bedrijfswaarde/EBITDA
|
4,31
x
|
4,97
x
|
4,71
x
|
5,4
x
|
2,6
x
|
4,08
x
|
3,65
x
|
3,34
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
19,5
x
|
6,96
x
|
12,7
x
|
-
|
28,9
x
|
25,9
x
|
17,6
x
|
FCF Yield
|
9,77%
|
5,12%
|
14,4%
|
7,87%
|
-
|
3,45%
|
3,85%
|
5,68%
|
Price to Book
|
-46,3
x
|
6,31
x
|
4,62
x
|
4,68
x
|
-
|
2,66
x
|
2,18
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
493.953
|
494.991
|
513.252
|
487.531
|
494.207
|
494.207
|
-
|
-
|
Referentieprijs
2 |
2,012
|
2,790
|
3,827
|
1,700
|
1,413
|
1,250
|
1,250
|
1,250
|
Datum van publicatie
|
24-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.844
|
3.255
|
3.466
|
3.144
|
3.165
|
3.337
|
3.333
|
3.470
|
EBITDA
1 |
342
|
409
|
457
|
240
|
269
|
276
|
314,4
|
338,6
|
Bedrijfsresultaat (EBIT)
1 |
162
|
245
|
308
|
84
|
92
|
106,4
|
131,3
|
144,8
|
Operationele Marge
|
5,7%
|
7,53%
|
8,89%
|
2,67%
|
2,91%
|
3,19%
|
3,94%
|
4,17%
|
Resultaat voor belastingen (EBT)
1 |
103
|
277
|
302
|
46
|
78
|
98,64
|
105,4
|
131,5
|
Nettowinst (verlies)
1 |
4
|
213
|
257
|
14
|
55
|
65,72
|
81,11
|
99,72
|
Nettomarge
|
0,14%
|
6,54%
|
7,41%
|
0,45%
|
1,74%
|
1,97%
|
2,43%
|
2,87%
|
WPA
2 |
0,1080
|
0,4300
|
0,5080
|
0,0280
|
0,1130
|
0,1356
|
0,1631
|
0,1967
|
Free Cash Flow
1 |
144
|
104
|
309
|
102
|
-
|
38,9
|
44,27
|
64,2
|
FCF-marge
|
5,06%
|
3,2%
|
8,92%
|
3,24%
|
-
|
1,17%
|
1,33%
|
1,85%
|
Kasstroomconversie (ebitda)
|
42,11%
|
25,43%
|
67,61%
|
42,5%
|
-
|
14,09%
|
14,08%
|
18,96%
|
Kasstroomconversie (nettowinst)
|
3.600%
|
48,83%
|
120,23%
|
728,57%
|
-
|
59,19%
|
54,58%
|
64,38%
|
Dividend per aandeel
2 |
0,0800
|
0,2800
|
0,4200
|
0,1600
|
-
|
0,0867
|
0,1281
|
0,1400
|
Datum van publicatie
|
24-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.490
|
729
|
936
|
806
|
746
|
-
|
709
|
883
|
771
|
722
|
889
|
776,1
|
791,8
|
730,5
|
896,1
|
788,6
|
EBITDA
1 |
-
|
60
|
134
|
72
|
49
|
-
|
17
|
101
|
62
|
34
|
124
|
57,06
|
75
|
36,84
|
135,1
|
61,29
|
Bedrijfsresultaat (EBIT)
1 |
69
|
23
|
93
|
33
|
10
|
-
|
-20
|
60
|
18
|
-11
|
77
|
10,63
|
28,24
|
-10,26
|
87,42
|
12,76
|
Operationele Marge
|
4,63%
|
3,16%
|
9,94%
|
4,09%
|
1,34%
|
-
|
-2,82%
|
6,8%
|
2,33%
|
-1,52%
|
8,66%
|
1,37%
|
3,57%
|
-1,4%
|
9,76%
|
1,62%
|
Resultaat voor belastingen (EBT)
1 |
-
|
18
|
84
|
24
|
3
|
-
|
-25
|
44
|
15
|
-13
|
71
|
6,836
|
23,41
|
-13,13
|
81,52
|
7,512
|
Nettowinst (verlies)
1 |
-
|
12
|
68
|
16
|
-11
|
5
|
-20
|
29
|
11
|
-11
|
50
|
5,127
|
17,56
|
-13,13
|
61,14
|
5,634
|
Nettomarge
|
-
|
1,65%
|
7,26%
|
1,99%
|
-1,47%
|
-
|
-2,82%
|
3,28%
|
1,43%
|
-1,52%
|
5,62%
|
0,66%
|
2,22%
|
-1,8%
|
6,82%
|
0,71%
|
WPA
2 |
-
|
0,0210
|
0,1310
|
0,0320
|
-0,0220
|
0,0100
|
-0,0400
|
0,0580
|
0,0220
|
-0,0200
|
0,1010
|
0,0104
|
0,0354
|
-0,0264
|
0,1227
|
0,0112
|
Dividend per aandeel
2 |
-
|
-
|
0,3200
|
-
|
0,1400
|
-
|
-
|
-
|
0,0600
|
-
|
-
|
-
|
0,0360
|
-
|
0,0777
|
-
|
Datum van publicatie
|
03-08-20
|
08-11-21
|
28-02-22
|
09-05-22
|
08-08-22
|
08-08-22
|
07-11-22
|
27-02-23
|
07-08-23
|
06-11-23
|
26-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
480
|
651
|
187
|
467
|
-
|
508
|
531
|
512
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,404
x
|
1,592
x
|
0,4092
x
|
1,946
x
|
-
|
1,842
x
|
1,688
x
|
1,513
x
|
Free Cash Flow
1 |
144
|
104
|
309
|
102
|
-
|
38,9
|
44,3
|
64,2
|
ROE (netto-inkomsten/eigen vermogen)
|
32%
|
215%
|
80,8%
|
4,64%
|
-
|
26,3%
|
27,3%
|
30,4%
|
ROA (netto-inkomsten/totale activa)
|
5,32%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
75,17
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-0,0400
|
0,4400
|
0,8300
|
0,3600
|
-
|
0,4700
|
0,5700
|
0,6900
|
Cashflow per aandeel
2 |
0,4300
|
0,3700
|
0,8900
|
0,4900
|
-
|
0,3900
|
0,5400
|
0,5800
|
Capex
1 |
66
|
77
|
141
|
138
|
-
|
151
|
172
|
174
|
Capex/omzet
|
2,32%
|
2,37%
|
4,07%
|
4,39%
|
-
|
4,53%
|
5,16%
|
5,02%
|
Datum van publicatie
|
24-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Laatste slotkoers
1,25
EUR Gemiddelde koersdoel
1,342
EUR Spread / Gemiddelde doel +7,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,54% | 637 mln. | | -6,13% | 126 mld. | | +5,09% | 65,34 mld. | | -13,41% | 47,62 mld. | | -10,93% | 16,05 mld. | | +22,81% | 8,19 mld. | | -59,73% | 8,16 mld. | | -10,03% | 7,3 mld. | | -17,41% | 6,04 mld. | | +30,89% | 5,76 mld. |
Luchtvracht & Logistiek - NEC
|