Beurs gesloten -
Nasdaq
22:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,98
USD
|
+2,33%
|
|
+2,52%
|
+43,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.259
|
2.023
|
1.980
|
835,4
|
2.137
|
3.019
|
-
|
-
|
Bedrijfswaarde
1 |
5.732
|
4.401
|
4.229
|
3.168
|
4.308
|
5.053
|
4.717
|
4.300
|
K/w-verhouding
|
9,76
x
|
-237
x
|
17,9
x
|
11,5
x
|
67,8
x
|
10,9
x
|
9,5
x
|
8,5
x
|
Dividendrendement
|
0,74%
|
0,35%
|
-
|
-
|
-
|
0,27%
|
0,27%
|
0,27%
|
Marktkapitalisatie/omzet
|
1,1
x
|
0,95
x
|
0,73
x
|
0,28
x
|
0,73
x
|
0,9
x
|
0,82
x
|
0,77
x
|
Bedrijfswaarde/omzet
|
1,93
x
|
2,07
x
|
1,56
x
|
1,05
x
|
1,47
x
|
1,5
x
|
1,29
x
|
1,1
x
|
Bedrijfswaarde/EBITDA
|
6,02
x
|
6,78
x
|
4,46
x
|
4,87
x
|
8,4
x
|
5,83
x
|
5,12
x
|
4,3
x
|
Bedrijfswaarde/FCF
|
97
x
|
22,5
x
|
-
|
-
|
9,63
x
|
10
x
|
9,32
x
|
7,8
x
|
FCF Yield
|
1,03%
|
4,44%
|
-
|
-
|
10,4%
|
9,97%
|
10,7%
|
12,8%
|
Price to Book
|
1,51
x
|
0,95
x
|
0,87
x
|
0,36
x
|
1,09
x
|
1,35
x
|
1,1
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
50.421
|
50.181
|
50.380
|
50.598
|
40.944
|
40.259
|
-
|
-
|
Referentieprijs
2 |
64,63
|
40,31
|
39,30
|
16,51
|
52,20
|
74,98
|
74,98
|
74,98
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.972
|
2.127
|
2.713
|
3.005
|
2.935
|
3.370
|
3.670
|
3.899
|
EBITDA
1 |
952,4
|
649,1
|
948,6
|
651,1
|
512,7
|
866,3
|
920,7
|
998,9
|
Bedrijfsresultaat (EBIT)
1 |
512,3
|
108,8
|
360,5
|
181,2
|
104,1
|
460
|
481,8
|
539
|
Operationele Marge
|
17,24%
|
5,12%
|
13,28%
|
6,03%
|
3,55%
|
13,65%
|
13,13%
|
13,82%
|
Resultaat voor belastingen (EBT)
1 |
446,3
|
-7,327
|
150,6
|
92,58
|
40,31
|
385
|
409,2
|
472
|
Nettowinst (verlies)
1 |
340,1
|
-8,515
|
111,9
|
72,95
|
34,34
|
286
|
306,6
|
349
|
Nettomarge
|
11,44%
|
-0,4%
|
4,12%
|
2,43%
|
1,17%
|
8,49%
|
8,35%
|
8,95%
|
WPA
2 |
6,620
|
-0,1700
|
2,200
|
1,440
|
0,7700
|
6,893
|
7,897
|
8,825
|
Free Cash Flow
1 |
59,12
|
195,3
|
-
|
-
|
447,5
|
504
|
506
|
551
|
FCF-marge
|
1,99%
|
9,18%
|
-
|
-
|
15,25%
|
14,95%
|
13,79%
|
14,13%
|
Kasstroomconversie (ebitda)
|
6,21%
|
30,08%
|
-
|
-
|
87,29%
|
58,18%
|
54,96%
|
55,16%
|
Kasstroomconversie (nettowinst)
|
17,38%
|
-
|
-
|
-
|
1.303,17%
|
176,22%
|
165,06%
|
157,88%
|
Dividend per aandeel
2 |
0,4800
|
0,1400
|
-
|
-
|
-
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
777,2
|
735,2
|
799,1
|
789,4
|
681,2
|
691,8
|
725,6
|
766,2
|
751,8
|
803,6
|
814,4
|
860,3
|
885
|
-
|
-
|
EBITDA
1 |
160,1
|
170,8
|
201,9
|
189,1
|
89,3
|
109
|
131,5
|
148
|
122,9
|
196,7
|
218
|
226
|
219
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
32,95
|
52,05
|
88,6
|
75,58
|
-35,06
|
-4,704
|
31,86
|
49,29
|
27,62
|
99,51
|
117
|
125
|
119
|
-
|
-
|
Operationele Marge
|
4,24%
|
7,08%
|
11,09%
|
9,57%
|
-5,15%
|
-0,68%
|
4,39%
|
6,43%
|
3,67%
|
12,38%
|
14,37%
|
14,53%
|
13,45%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
5,039
|
24,76
|
72,75
|
56,75
|
-61,68
|
-26,12
|
17,64
|
24,35
|
24,44
|
80,18
|
98
|
106
|
101
|
-
|
-
|
Nettowinst (verlies)
1 |
4,332
|
17,73
|
53,95
|
48,37
|
-47,1
|
-22,07
|
15,42
|
23,48
|
17,52
|
60,3
|
73
|
79
|
75
|
-
|
-
|
Nettomarge
|
0,56%
|
2,41%
|
6,75%
|
6,13%
|
-6,91%
|
-3,19%
|
2,12%
|
3,06%
|
2,33%
|
7,5%
|
8,96%
|
9,18%
|
8,47%
|
-
|
-
|
WPA
2 |
0,0900
|
0,3500
|
1,070
|
0,9600
|
-0,9300
|
-0,4500
|
0,3500
|
0,5500
|
0,4200
|
1,450
|
1,750
|
1,915
|
1,775
|
1,990
|
2,030
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
01-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.473
|
2.378
|
2.249
|
2.333
|
2.171
|
2.035
|
1.699
|
1.281
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,597
x
|
3,663
x
|
2,371
x
|
3,583
x
|
4,234
x
|
2,349
x
|
1,845
x
|
1,283
x
|
Free Cash Flow
1 |
59,1
|
195
|
-
|
-
|
448
|
504
|
506
|
551
|
ROE (netto-inkomsten/eigen vermogen)
|
15,5%
|
-0,39%
|
7,98%
|
3,16%
|
1,54%
|
12,5%
|
12,7%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
4,95%
|
-0,13%
|
2,51%
|
1%
|
0,48%
|
3,87%
|
4,49%
|
4,64%
|
Totale activa
1 |
6.869
|
6.774
|
4.460
|
7.270
|
7.221
|
7.387
|
6.827
|
7.528
|
Nettoactief per aandeel
2 |
42,70
|
42,60
|
45,00
|
46,40
|
48,10
|
55,60
|
68,00
|
81,30
|
Cashflow per aandeel
|
14,00
|
12,60
|
16,40
|
9,490
|
-
|
-
|
-
|
-
|
Capex
1 |
662
|
426
|
681
|
683
|
289
|
315
|
400
|
320
|
Capex/omzet
|
22,27%
|
20,01%
|
25,11%
|
22,72%
|
9,84%
|
9,35%
|
10,9%
|
8,21%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
74,98
USD Gemiddelde koersdoel
85
USD Spread / Gemiddelde doel +13,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +43,64% | 2,95 mld. | | +26,85% | 32,28 mld. | | +6,37% | 24,47 mld. | | -0,46% | 19,84 mld. | | +38,46% | 18,41 mld. | | +25,25% | 16,66 mld. | | -17,81% | 14,36 mld. | | +42,28% | 13,85 mld. | | -9,97% | 12,24 mld. | | +15,03% | 10,63 mld. |
Luchtvaartmaatschappijen - Andere
|