Beurs gesloten -
Borsa Italiana
17:44:59 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,47
EUR
|
-0,47%
|
|
+1,08%
|
+57,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.007
|
3.398
|
3.624
|
4.637
|
8.592
|
13.502
|
-
|
-
|
Bedrijfswaarde
1 |
8.854
|
6.716
|
6.746
|
4.637
|
10.915
|
15.338
|
14.768
|
14.210
|
K/w-verhouding
|
7,32
x
|
14,1
x
|
6,18
x
|
5
x
|
13,1
x
|
16,7
x
|
14,1
x
|
12
x
|
Dividendrendement
|
1,34%
|
2,37%
|
2,22%
|
-
|
1,87%
|
1,24%
|
1,3%
|
1,54%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,25
x
|
0,26
x
|
0,32
x
|
0,56
x
|
0,8
x
|
0,77
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
0,64
x
|
0,5
x
|
0,48
x
|
0,32
x
|
0,71
x
|
0,91
x
|
0,84
x
|
0,76
x
|
Bedrijfswaarde/EBITDA
|
4,87
x
|
4,61
x
|
4,15
x
|
2,63
x
|
5,8
x
|
7,58
x
|
6,61
x
|
5,69
x
|
Bedrijfswaarde/FCF
|
36,7
x
|
168
x
|
32,3
x
|
-
|
17,2
x
|
22
x
|
18,7
x
|
15,9
x
|
FCF Yield
|
2,72%
|
0,6%
|
3,1%
|
-
|
5,82%
|
4,55%
|
5,36%
|
6,29%
|
Price to Book
|
1,14
x
|
0,65
x
|
0,56
x
|
-
|
1,1
x
|
1,57
x
|
1,45
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
574.845
|
575.008
|
575.174
|
575.307
|
575.307
|
575.307
|
-
|
-
|
Referentieprijs
2 |
10,45
|
5,910
|
6,300
|
8,060
|
14,94
|
23,47
|
23,47
|
23,47
|
Datum van publicatie
|
12-03-20
|
09-03-21
|
10-03-22
|
10-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.784
|
13.410
|
14.135
|
14.713
|
15.291
|
16.789
|
17.632
|
18.710
|
EBITDA
1 |
1.817
|
1.458
|
1.626
|
1.763
|
1.883
|
2.024
|
2.235
|
2.499
|
Bedrijfsresultaat (EBIT)
1 |
1.251
|
938
|
1.123
|
1.218
|
1.289
|
1.413
|
1.621
|
1.837
|
Operationele Marge
|
9,08%
|
6,99%
|
7,94%
|
8,28%
|
8,43%
|
8,41%
|
9,19%
|
9,82%
|
Resultaat voor belastingen (EBT)
1 |
869
|
253
|
587
|
748
|
824
|
1.113
|
1.254
|
1.443
|
Nettowinst (verlies)
1 |
821
|
241
|
585
|
927
|
658
|
916,7
|
953,6
|
1.107
|
Nettomarge
|
5,96%
|
1,8%
|
4,14%
|
6,3%
|
4,3%
|
5,46%
|
5,41%
|
5,92%
|
WPA
2 |
1,428
|
0,4190
|
1,019
|
1,611
|
1,144
|
1,406
|
1,667
|
1,957
|
Free Cash Flow
1 |
241
|
40
|
209
|
-
|
635
|
697,2
|
790,8
|
893,7
|
FCF-marge
|
1,75%
|
0,3%
|
1,48%
|
-
|
4,15%
|
4,15%
|
4,49%
|
4,78%
|
Kasstroomconversie (ebitda)
|
13,26%
|
2,74%
|
12,85%
|
-
|
33,72%
|
34,45%
|
35,38%
|
35,76%
|
Kasstroomconversie (nettowinst)
|
29,35%
|
16,6%
|
35,73%
|
-
|
96,5%
|
76,05%
|
82,93%
|
80,7%
|
Dividend per aandeel
2 |
0,1400
|
0,1400
|
0,1400
|
-
|
0,2800
|
0,2914
|
0,3043
|
0,3624
|
Datum van publicatie
|
12-03-20
|
09-03-21
|
10-03-22
|
10-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
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
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
5.878
|
7.532
|
6.345
|
4.571
|
3.006
|
3.570
|
6.576
|
3.341
|
4.796
|
3.034
|
3.860
|
6.894
|
3.375
|
5.022
|
3.664
|
3.828
|
3.785
|
5.644
|
-
|
-
|
EBITDA
|
543
|
-
|
-
|
705
|
251
|
428
|
-
|
329
|
755
|
238
|
465
|
-
|
367
|
813
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
292
|
646
|
400
|
516
|
132
|
286
|
418
|
201
|
599
|
105
|
325
|
430
|
214
|
670
|
182
|
327,9
|
276,6
|
671,3
|
-
|
-
|
Operationele Marge
|
4,97%
|
8,58%
|
6,3%
|
11,29%
|
4,39%
|
8,01%
|
6,36%
|
6,02%
|
12,49%
|
3,46%
|
8,42%
|
6,24%
|
6,34%
|
13,34%
|
4,97%
|
8,57%
|
7,31%
|
11,89%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
259
|
358
|
93
|
222
|
315
|
436
|
292
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
60
|
-
|
176
|
357
|
74
|
192
|
266
|
396
|
265
|
40
|
168
|
208
|
82
|
380
|
-
|
181,6
|
143,5
|
434,9
|
-
|
-
|
Nettomarge
|
1,02%
|
-
|
2,77%
|
7,81%
|
2,46%
|
5,38%
|
4,05%
|
11,85%
|
5,53%
|
1,32%
|
4,35%
|
3,02%
|
2,43%
|
7,57%
|
-
|
4,74%
|
3,79%
|
7,71%
|
-
|
-
|
WPA
2 |
0,1030
|
-
|
0,3060
|
0,6210
|
0,1290
|
0,3330
|
0,4620
|
0,6890
|
0,4600
|
0,0630
|
0,2780
|
-
|
0,1420
|
0,6610
|
0,7770
|
-0,3700
|
0,3000
|
0,7600
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2800
|
-
|
-
|
-
|
0,2800
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
09-03-21
|
29-07-21
|
10-03-22
|
05-05-22
|
28-07-22
|
28-07-22
|
03-11-22
|
10-03-23
|
03-05-23
|
28-07-23
|
28-07-23
|
09-11-23
|
29-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.847
|
3.318
|
3.122
|
-
|
2.323
|
1.835
|
1.265
|
708
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,567
x
|
2,276
x
|
1,92
x
|
-
|
1,234
x
|
0,9067
x
|
0,5661
x
|
0,2832
x
|
Free Cash Flow
1 |
241
|
40
|
209
|
-
|
635
|
697
|
791
|
894
|
ROE (netto-inkomsten/eigen vermogen)
|
14,7%
|
4,55%
|
12,8%
|
-
|
8,78%
|
11,5%
|
10,9%
|
11,2%
|
ROA (netto-inkomsten/totale activa)
|
3,13%
|
0,89%
|
2,11%
|
-
|
2,22%
|
3,37%
|
3,23%
|
3,56%
|
Totale activa
1 |
26.206
|
26.982
|
27.726
|
-
|
29.637
|
27.225
|
29.500
|
31.083
|
Nettoactief per aandeel
2 |
9,210
|
9,160
|
11,20
|
-
|
13,60
|
14,90
|
16,20
|
18,00
|
Cashflow per aandeel
2 |
1,120
|
0,4800
|
1,290
|
-
|
2,060
|
2,650
|
2,640
|
2,740
|
Capex
1 |
594
|
311
|
615
|
-
|
782
|
833
|
875
|
909
|
Capex/omzet
|
4,31%
|
2,32%
|
4,35%
|
-
|
5,11%
|
4,96%
|
4,96%
|
4,86%
|
Datum van publicatie
|
12-03-20
|
09-03-21
|
10-03-22
|
10-03-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
23,47
EUR Gemiddelde koersdoel
24,55
EUR Spread / Gemiddelde doel +4,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +57,15% | 14,68 mld. | | +26,30% | 140 mld. | | +15,38% | 81,22 mld. | | -0,37% | 69,14 mld. | | +24,81% | 53,46 mld. | | +48,42% | 46,82 mld. | | +6,00% | 42,32 mld. | | +84,26% | 39,75 mld. | | +61,38% | 25,31 mld. | | +84,95% | 25,09 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|