Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
122
USD
|
-0,39%
|
|
+12,18%
|
+5,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.894
|
3.328
|
4.426
|
4.199
|
5.100
|
5.345
|
-
|
-
|
Bedrijfswaarde
1 |
10.745
|
9.787
|
10.772
|
10.284
|
12.010
|
12.725
|
13.013
|
12.391
|
K/w-verhouding
|
-116
x
|
-26,4
x
|
8,53
x
|
4,9
x
|
13,2
x
|
10,6
x
|
9
x
|
-
|
Dividendrendement
|
4,05%
|
3,63%
|
2,77%
|
2,87%
|
-
|
2,17%
|
2,24%
|
2,03%
|
Marktkapitalisatie/omzet
|
0,32
x
|
0,4
x
|
0,46
x
|
0,35
x
|
0,43
x
|
0,4
x
|
0,38
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
1,2
x
|
1,16
x
|
1,11
x
|
0,86
x
|
1,02
x
|
0,96
x
|
0,93
x
|
0,81
x
|
Bedrijfswaarde/EBITDA
|
4,82
x
|
4,33
x
|
4,43
x
|
3,78
x
|
4,51
x
|
4,4
x
|
4,13
x
|
3,25
x
|
Bedrijfswaarde/FCF
|
-9,52
x
|
6,22
x
|
10,2
x
|
11,3
x
|
-222
x
|
35,6
x
|
-63,4
x
|
-
|
FCF Yield
|
-10,5%
|
16,1%
|
9,81%
|
8,89%
|
-0,45%
|
2,81%
|
-1,58%
|
-
|
Price to Book
|
1,17
x
|
1,43
x
|
1,58
x
|
1,32
x
|
-
|
1,7
x
|
1,54
x
|
-
|
Aantal aandelen (in duizenden)
|
53.292
|
53.889
|
53.693
|
50.251
|
44.322
|
43.829
|
-
|
-
|
Referentieprijs
2 |
54,31
|
61,76
|
82,43
|
83,57
|
115,1
|
122,0
|
122,0
|
122,0
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.926
|
8.420
|
9.663
|
12.011
|
11.783
|
13.215
|
14.043
|
15.263
|
EBITDA
1 |
2.228
|
2.258
|
2.432
|
2.722
|
2.665
|
2.893
|
3.150
|
3.816
|
Bedrijfsresultaat (EBIT)
1 |
341,1
|
230,5
|
615
|
973
|
914
|
1.088
|
1.162
|
1.261
|
Operationele Marge
|
3,82%
|
2,74%
|
6,36%
|
8,1%
|
7,76%
|
8,23%
|
8,28%
|
8,26%
|
Resultaat voor belastingen (EBT)
1 |
-42,3
|
-130,4
|
692,6
|
1.216
|
618
|
681,5
|
786,5
|
-
|
Nettowinst (verlies)
1 |
-24,4
|
-112,5
|
519
|
867
|
406
|
504,3
|
581,2
|
-
|
Nettomarge
|
-0,27%
|
-1,34%
|
5,37%
|
7,22%
|
3,45%
|
3,82%
|
4,14%
|
-
|
WPA
2 |
-0,4700
|
-2,340
|
9,660
|
17,04
|
8,730
|
11,51
|
13,55
|
-
|
Free Cash Flow
1 |
-1.129
|
1.574
|
1.056
|
914
|
-54
|
357
|
-205,2
|
-
|
FCF-marge
|
-12,65%
|
18,69%
|
10,93%
|
7,61%
|
-0,46%
|
2,7%
|
-1,46%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
69,68%
|
43,42%
|
33,58%
|
-
|
12,34%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
203,53%
|
105,42%
|
-
|
70,79%
|
-
|
-
|
Dividend per aandeel
2 |
2,200
|
2,240
|
2,280
|
2,400
|
-
|
2,650
|
2,730
|
2,480
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Omzet
1 |
2.600
|
2.854
|
3.034
|
3.036
|
3.088
|
2.952
|
2.884
|
2.924
|
3.023
|
3.098
|
3.260
|
3.390
|
3.467
|
3.392
|
3.549
|
EBITDA
1 |
629,3
|
647,4
|
688,1
|
697
|
691
|
628
|
674
|
680
|
682
|
636
|
716,5
|
760,5
|
784,5
|
672
|
713
|
Bedrijfsresultaat (EBIT)
1 |
178,3
|
208,8
|
262,5
|
269,4
|
255
|
266
|
116
|
250
|
244
|
216
|
266,3
|
302,6
|
307,9
|
239,9
|
273
|
Operationele Marge
|
6,86%
|
7,32%
|
8,65%
|
8,87%
|
8,26%
|
9,01%
|
4,02%
|
8,55%
|
8,07%
|
6,97%
|
8,17%
|
8,92%
|
8,88%
|
7,07%
|
7,69%
|
Resultaat voor belastingen (EBT)
1 |
235,6
|
251,9
|
338,4
|
334,2
|
292
|
201
|
44
|
213
|
160
|
114
|
169
|
190
|
209
|
-
|
-
|
Nettowinst (verlies)
|
181,1
|
175,6
|
239,4
|
246
|
206
|
139
|
-18
|
161
|
124
|
85
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,97%
|
6,15%
|
7,89%
|
8,1%
|
6,67%
|
4,71%
|
-0,62%
|
5,51%
|
4,1%
|
2,74%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
3,350
|
3,350
|
4,700
|
4,820
|
4,180
|
2,940
|
-0,4000
|
3,470
|
2,720
|
1,890
|
2,870
|
3,238
|
3,515
|
2,480
|
3,220
|
Dividend per aandeel
2 |
0,5800
|
0,5800
|
0,6200
|
0,6200
|
0,5800
|
0,6200
|
0,6200
|
-
|
-
|
0,7100
|
0,6500
|
0,6500
|
0,6500
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
15-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
14-02-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.851
|
6.459
|
6.346
|
6.085
|
6.910
|
7.380
|
7.669
|
7.046
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,523
x
|
2,86
x
|
2,609
x
|
2,235
x
|
2,593
x
|
2,551
x
|
2,434
x
|
1,847
x
|
Free Cash Flow
1 |
-1.129
|
1.574
|
1.056
|
914
|
-54
|
357
|
-205
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,14%
|
-0,58%
|
20,4%
|
30,2%
|
19%
|
16,9%
|
18%
|
-
|
ROA (netto-inkomsten/totale activa)
|
0,39%
|
-0,1%
|
3,85%
|
6,14%
|
3,99%
|
3,23%
|
3,36%
|
-
|
Totale activa
1 |
-6.333
|
111.718
|
13.487
|
14.115
|
10.175
|
15.609
|
17.282
|
-
|
Nettoactief per aandeel
2 |
46,50
|
43,10
|
52,00
|
63,50
|
-
|
71,70
|
79,40
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
3.735
|
1.147
|
1.941
|
2.631
|
3.234
|
2.860
|
3.446
|
-
|
Capex/omzet
|
41,85%
|
13,62%
|
20,09%
|
21,9%
|
27,45%
|
21,64%
|
24,54%
|
-
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
122
USD Gemiddelde koersdoel
128,2
USD Spread / Gemiddelde doel +5,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,99% | 5,34 mld. | | +6,48% | 76,06 mld. | | -.--% | 26,71 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. | | +1,84% | 4,65 mld. |
Grondvracht & Logistiek - Andere
|