Beurs gesloten -
BME
17:39:12 23-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,12
EUR
|
-0,10%
|
|
-3,07%
|
-5,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.714
|
2.443
|
3.079
|
2.403
|
2.654
|
2.522
|
-
|
-
|
Bedrijfswaarde
1 |
3.209
|
3.215
|
3.657
|
2.843
|
2.995
|
3.272
|
3.415
|
3.315
|
K/w-verhouding
|
-45,7
x
|
50,2
x
|
5,4
x
|
4,28
x
|
11,7
x
|
8,15
x
|
6,64
x
|
6,33
x
|
Dividendrendement
|
4,98%
|
5,53%
|
4,39%
|
5,41%
|
5,63%
|
6,09%
|
6,09%
|
6,18%
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,52
x
|
0,46
x
|
0,28
x
|
0,4
x
|
0,38
x
|
0,34
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
0,67
x
|
0,69
x
|
0,55
x
|
0,33
x
|
0,45
x
|
0,49
x
|
0,46
x
|
0,43
x
|
Bedrijfswaarde/EBITDA
|
7,98
x
|
8,08
x
|
3,7
x
|
2,23
x
|
4,26
x
|
5,17
x
|
4,52
x
|
4,12
x
|
Bedrijfswaarde/FCF
|
15
x
|
10
x
|
12,7
x
|
6,93
x
|
-
|
9,81
x
|
11,8
x
|
7,78
x
|
FCF Yield
|
6,67%
|
9,98%
|
7,89%
|
14,4%
|
-
|
10,2%
|
8,48%
|
12,8%
|
Price to Book
|
1,45
x
|
1,55
x
|
1,42
x
|
0,93
x
|
-
|
1,43
x
|
1,36
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
270.178
|
270.453
|
270.453
|
260.060
|
249.118
|
249.229
|
-
|
-
|
Referentieprijs
2 |
10,04
|
9,034
|
11,38
|
9,242
|
10,66
|
10,12
|
10,12
|
10,12
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
27-02-22
|
28-02-23
|
01-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.754
|
4.668
|
6.706
|
8.688
|
6.608
|
6.658
|
7.496
|
7.699
|
EBITDA
1 |
402
|
398
|
989
|
1.276
|
703
|
632,7
|
755,4
|
803,6
|
Bedrijfsresultaat (EBIT)
1 |
226
|
163,1
|
810
|
1.080
|
530
|
460,1
|
563
|
598
|
Operationele Marge
|
4,75%
|
3,49%
|
12,08%
|
12,43%
|
8,02%
|
6,91%
|
7,51%
|
7,77%
|
Resultaat voor belastingen (EBT)
1 |
23
|
131,6
|
766
|
831,3
|
355
|
423,3
|
525,1
|
530,9
|
Nettowinst (verlies)
1 |
-60
|
49,05
|
572
|
556,1
|
228
|
306,7
|
375,6
|
396,7
|
Nettomarge
|
-1,26%
|
1,05%
|
8,53%
|
6,4%
|
3,45%
|
4,61%
|
5,01%
|
5,15%
|
WPA
2 |
-0,2200
|
0,1800
|
2,110
|
2,160
|
0,9100
|
1,242
|
1,524
|
1,598
|
Free Cash Flow
1 |
214
|
320,8
|
288,4
|
410
|
-
|
333,6
|
289,5
|
425,8
|
FCF-marge
|
4,5%
|
6,87%
|
4,3%
|
4,72%
|
-
|
5,01%
|
3,86%
|
5,53%
|
Kasstroomconversie (ebitda)
|
53,24%
|
80,61%
|
29,16%
|
32,13%
|
-
|
52,73%
|
38,33%
|
52,99%
|
Kasstroomconversie (nettowinst)
|
-
|
654,12%
|
50,41%
|
73,74%
|
-
|
108,76%
|
77,07%
|
107,33%
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,6000
|
0,6158
|
0,6159
|
0,6256
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
27-02-22
|
28-02-23
|
01-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
---|
Omzet
1 |
2.331
|
3.066
|
1.703
|
1.937
|
2.287
|
2.535
|
4.821
|
2.175
|
1.691
|
1.782
|
1.740
|
-
|
1.557
|
1.529
|
1.481
|
1.541
|
EBITDA
1 |
179
|
378
|
293
|
318
|
422
|
523
|
945
|
241
|
90
|
226
|
236
|
462
|
146
|
96
|
111
|
127,5
|
Bedrijfsresultaat (EBIT)
1 |
90
|
290
|
247
|
273
|
375
|
473
|
847
|
192
|
41
|
182
|
196
|
378
|
101
|
52
|
71
|
-
|
Operationele Marge
|
3,86%
|
9,46%
|
14,5%
|
14,09%
|
16,4%
|
18,66%
|
17,57%
|
8,83%
|
2,42%
|
10,21%
|
11,26%
|
-
|
6,49%
|
3,4%
|
4,79%
|
-
|
Resultaat voor belastingen (EBT)
|
22,43
|
268,6
|
235
|
262
|
367
|
456
|
-
|
186
|
-177,7
|
179
|
191
|
-
|
96
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2,167
|
202,6
|
171
|
198
|
266
|
343
|
-
|
133
|
-185,9
|
136
|
142
|
-
|
70
|
-119
|
53
|
63
|
Nettomarge
|
0,09%
|
6,61%
|
10,04%
|
10,22%
|
11,63%
|
13,53%
|
-
|
6,11%
|
-10,99%
|
7,63%
|
8,16%
|
-
|
4,5%
|
-7,78%
|
3,58%
|
4,09%
|
WPA
2 |
-
|
0,7500
|
0,6300
|
0,7300
|
0,9800
|
1,340
|
-
|
0,5100
|
-0,6900
|
0,5200
|
0,5500
|
1,070
|
0,2800
|
-0,4800
|
0,2100
|
0,2400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29-07-20
|
29-07-21
|
03-11-21
|
27-02-22
|
11-05-22
|
28-07-22
|
28-07-22
|
27-10-22
|
28-02-23
|
27-04-23
|
26-07-23
|
26-07-23
|
03-11-23
|
01-03-24
|
25-04-24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
495
|
772
|
578
|
440
|
341
|
750
|
892
|
793
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,231
x
|
1,94
x
|
0,5844
x
|
0,3448
x
|
0,4851
x
|
1,185
x
|
1,181
x
|
0,9863
x
|
Free Cash Flow
1 |
214
|
321
|
288
|
410
|
-
|
334
|
290
|
426
|
ROE (netto-inkomsten/eigen vermogen)
|
8,94%
|
2,85%
|
30,7%
|
24%
|
-
|
12,2%
|
14%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
3,91%
|
1,07%
|
10,7%
|
9,04%
|
-
|
4,66%
|
5,81%
|
6,07%
|
Totale activa
1 |
-1.535
|
4.565
|
5.360
|
6.151
|
-
|
6.576
|
6.460
|
6.540
|
Nettoactief per aandeel
2 |
6,920
|
5,810
|
7,990
|
9,920
|
-
|
7,100
|
7,420
|
7,160
|
Cashflow per aandeel
2 |
1,310
|
1,550
|
1,430
|
2,090
|
1,930
|
1,920
|
2,140
|
2,310
|
Capex
1 |
145
|
99,7
|
99,5
|
134
|
-
|
236
|
235
|
238
|
Capex/omzet
|
3,04%
|
2,14%
|
1,48%
|
1,54%
|
-
|
3,55%
|
3,14%
|
3,09%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
27-02-22
|
28-02-23
|
01-03-24
|
-
|
-
|
-
|
Laatste slotkoers
10,12
EUR Gemiddelde koersdoel
13,77
EUR Spread / Gemiddelde doel +36,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,02% | 2,74 mld. | | +4,21% | 26,74 mld. | | +17,37% | 21,25 mld. | | +43,57% | 12,97 mld. | | -10,56% | 11,62 mld. | | +7,05% | 10,77 mld. | | +7,53% | 10,03 mld. | | +1,98% | 8,54 mld. | | +20,56% | 8,26 mld. | | +24,73% | 6,99 mld. |
Ijzer, staalfabrieken en gieterijen
|