Geschatte realtime
Cboe Europe
11:39:46 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.212
GBX
|
+0,41%
|
|
-4,11%
|
+31,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.985
|
19.419
|
17.852
|
18.428
|
21.076
|
27.634
|
-
|
-
|
Bedrijfswaarde
1 |
12.548
|
19.501
|
17.312
|
19.314
|
22.236
|
29.240
|
31.117
|
31.815
|
K/w-verhouding
|
23,9
x
|
38,4
x
|
13,8
x
|
12
x
|
25,2
x
|
32,1
x
|
23,5
x
|
20,6
x
|
Dividendrendement
|
2,81%
|
2,78%
|
7,87%
|
3,19%
|
1,68%
|
1,26%
|
1,75%
|
1,84%
|
Marktkapitalisatie/omzet
|
2,41
x
|
3,79
x
|
2,39
x
|
3,14
x
|
3,33
x
|
4,04
x
|
3,67
x
|
3,52
x
|
Bedrijfswaarde/omzet
|
2,53
x
|
3,8
x
|
2,32
x
|
3,29
x
|
3,52
x
|
4,28
x
|
4,14
x
|
4,05
x
|
Bedrijfswaarde/EBITDA
|
5,15
x
|
7,12
x
|
3,58
x
|
6,59
x
|
7,2
x
|
7,73
x
|
6,85
x
|
6,46
x
|
Bedrijfswaarde/FCF
|
12,3
x
|
26
x
|
9,15
x
|
-8.397
x
|
109
x
|
65,5
x
|
-138
x
|
78,6
x
|
FCF Yield
|
8,11%
|
3,85%
|
10,9%
|
-0,01%
|
0,92%
|
1,53%
|
-0,72%
|
1,27%
|
Price to Book
|
1,62
x
|
2,51
x
|
2,14
x
|
2,14
x
|
2,35
x
|
2,95
x
|
2,79
x
|
2,66
x
|
Aantal aandelen (in duizenden)
|
985.857
|
985.857
|
985.857
|
985.857
|
985.857
|
985.857
|
-
|
-
|
Referentieprijs
2 |
12,16
|
19,70
|
18,11
|
18,69
|
21,38
|
28,03
|
28,03
|
28,03
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.964
|
5.129
|
7.470
|
5.862
|
6.324
|
6.834
|
7.524
|
7.855
|
EBITDA
1 |
2.439
|
2.739
|
4.836
|
2.930
|
3.087
|
3.783
|
4.541
|
4.925
|
Bedrijfsresultaat (EBIT)
1 |
1.376
|
1.597
|
3.639
|
1.682
|
1.769
|
2.431
|
3.155
|
3.419
|
Operationele Marge
|
27,71%
|
31,14%
|
48,71%
|
28,7%
|
27,98%
|
35,57%
|
41,93%
|
43,53%
|
Resultaat voor belastingen (EBT)
1 |
1.349
|
1.413
|
3.477
|
2.559
|
1.966
|
2.202
|
3.084
|
3.715
|
Nettowinst (verlies)
1 |
501,4
|
506,4
|
1.290
|
1.533
|
835,1
|
831,5
|
1.199
|
1.461
|
Nettomarge
|
10,1%
|
9,87%
|
17,27%
|
26,15%
|
13,2%
|
12,17%
|
15,94%
|
18,6%
|
WPA
2 |
0,5090
|
0,5130
|
1,309
|
1,555
|
0,8470
|
0,8725
|
1,193
|
1,360
|
Free Cash Flow
1 |
1.017
|
751,3
|
1.893
|
-2,3
|
203,8
|
446,3
|
-225
|
404,8
|
FCF-marge
|
20,49%
|
14,65%
|
25,34%
|
-0,04%
|
3,22%
|
6,53%
|
-2,99%
|
5,15%
|
Kasstroomconversie (ebitda)
|
41,71%
|
27,43%
|
39,13%
|
-
|
6,6%
|
11,8%
|
-
|
8,22%
|
Kasstroomconversie (nettowinst)
|
202,87%
|
148,36%
|
146,69%
|
-
|
24,4%
|
53,68%
|
-
|
27,71%
|
Dividend per aandeel
2 |
0,3410
|
0,5470
|
1,425
|
0,5970
|
0,3600
|
0,3527
|
0,4906
|
0,5144
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
2.439
|
2.139
|
2.990
|
3.591
|
3.879
|
2.528
|
3.334
|
2.890
|
3.434
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
1.013
|
1.726
|
2.357
|
-
|
1.238
|
1.692
|
1.331
|
1.756
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
471
|
-
|
1.820
|
1.819
|
690,4
|
992
|
773,3
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
22,02%
|
-
|
50,68%
|
46,88%
|
27,31%
|
29,76%
|
26,76%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
387,5
|
-
|
-
|
-
|
-
|
1.879
|
764,5
|
1.201
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
260,3
|
1.273
|
330,4
|
504,7
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
10,3%
|
38,18%
|
11,43%
|
14,7%
|
-
|
-
|
-
|
-
|
WPA
1 |
0,2020
|
0,1370
|
-
|
0,6750
|
0,6340
|
0,2640
|
1,291
|
0,3350
|
0,5120
|
0,3600
|
0,5700
|
0,5500
|
0,5400
|
Dividend per aandeel
|
-
|
0,0620
|
0,4850
|
0,2360
|
-
|
0,0920
|
0,5050
|
-
|
0,2430
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-03-20
|
20-08-20
|
16-03-21
|
19-08-21
|
22-02-22
|
11-08-22
|
21-02-23
|
10-08-23
|
20-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
563
|
82
|
-
|
886
|
1.160
|
1.606
|
3.483
|
4.181
|
Nettokaspositie
1 |
-
|
-
|
541
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,231
x
|
0,0299
x
|
-
|
0,3024
x
|
0,3757
x
|
0,4245
x
|
0,767
x
|
0,8489
x
|
Free Cash Flow
1 |
1.017
|
751
|
1.893
|
-2,3
|
204
|
446
|
-225
|
405
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
6,69%
|
16%
|
18,1%
|
8,08%
|
9,98%
|
11,7%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
3,49%
|
3,24%
|
7,62%
|
3,31%
|
3,75%
|
3,58%
|
4,24%
|
3,76%
|
Totale activa
1 |
14.354
|
15.607
|
16.941
|
46.275
|
22.287
|
23.228
|
28.281
|
38.820
|
Nettoactief per aandeel
2 |
7,490
|
7,860
|
8,470
|
8,750
|
9,080
|
9,490
|
10,10
|
10,60
|
Cashflow per aandeel
2 |
2,120
|
2,090
|
3,720
|
1,900
|
2,370
|
2,460
|
2,900
|
3,080
|
Capex
1 |
1.074
|
1.307
|
1.778
|
1.879
|
2.129
|
2.598
|
3.439
|
3.033
|
Capex/omzet
|
21,63%
|
25,49%
|
23,79%
|
32,06%
|
33,67%
|
38,01%
|
45,71%
|
38,61%
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
28,03
USD Gemiddelde koersdoel
23,69
USD Spread / Gemiddelde doel -15,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,94% | 27,63 mld. | | +84,35% | 53,9 mld. | | +10,96% | 14,18 mld. | | +61,38% | 10,61 mld. | | +24,98% | 7,7 mld. | | +20,73% | 7 mld. | | +19,23% | 6,98 mld. | | +48,84% | 5,3 mld. | | +35,22% | 4,12 mld. | | +82,44% | 3,84 mld. |
Koperertsmijnbouw
|