Beurs gesloten -
London S.E.
17:35:26 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9.290
GBX
|
-0,60%
|
|
+1,89%
|
+0,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.061
|
31.622
|
38.591
|
39.525
|
50.168
|
49.543
|
-
|
-
|
Bedrijfswaarde
1 |
27.691
|
31.805
|
44.320
|
45.187
|
56.264
|
55.744
|
54.489
|
53.396
|
K/w-verhouding
|
65,6
x
|
75,8
x
|
12
x
|
30,7
x
|
67,2
x
|
57,2
x
|
42,8
x
|
35,1
x
|
Dividendrendement
|
0,9%
|
0,83%
|
1,37%
|
1,5%
|
-
|
1,33%
|
1,48%
|
1,65%
|
Marktkapitalisatie/omzet
|
11,7
x
|
12,9
x
|
5,67
x
|
5,1
x
|
5,99
x
|
5,69
x
|
5,32
x
|
4,95
x
|
Bedrijfswaarde/omzet
|
12
x
|
13
x
|
6,51
x
|
5,84
x
|
6,71
x
|
6,4
x
|
5,85
x
|
5,33
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
23,9
x
|
13,5
x
|
12,7
x
|
14,9
x
|
13,5
x
|
12,1
x
|
10,8
x
|
Bedrijfswaarde/FCF
|
43,1
x
|
42,4
x
|
22,8
x
|
25,5
x
|
30,3
x
|
27,3
x
|
20,6
x
|
18
x
|
FCF Yield
|
2,32%
|
2,36%
|
4,38%
|
3,92%
|
3,3%
|
3,67%
|
4,86%
|
5,55%
|
Price to Book
|
7,87
x
|
8,52
x
|
1,63
x
|
1,52
x
|
-
|
2,05
x
|
1,98
x
|
1,9
x
|
Aantal aandelen (in duizenden)
|
349.169
|
351.046
|
556.873
|
553.881
|
540.950
|
530.096
|
-
|
-
|
Referentieprijs
2 |
77,50
|
90,08
|
69,30
|
71,36
|
92,74
|
93,46
|
93,46
|
93,46
|
Datum van publicatie
|
28-02-20
|
05-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.314
|
2.444
|
6.811
|
7.743
|
8.379
|
8.712
|
9.320
|
10.012
|
EBITDA
1 |
1.265
|
1.329
|
3.283
|
3.550
|
3.777
|
4.118
|
4.512
|
4.952
|
Bedrijfsresultaat (EBIT)
1 |
1.065
|
1.118
|
2.509
|
2.728
|
2.862
|
3.120
|
3.506
|
3.957
|
Operationele Marge
|
46,02%
|
45,74%
|
36,84%
|
35,23%
|
34,16%
|
35,81%
|
37,62%
|
39,52%
|
Resultaat voor belastingen (EBT)
1 |
651
|
685
|
987
|
1.241
|
1.195
|
2.170
|
2.518
|
2.884
|
Nettowinst (verlies)
1 |
417
|
421
|
3.129
|
1.302
|
761
|
867,2
|
1.169
|
1.466
|
Nettomarge
|
18,02%
|
17,23%
|
45,94%
|
16,82%
|
9,08%
|
9,95%
|
12,54%
|
14,64%
|
WPA
2 |
1,181
|
1,189
|
5,781
|
2,325
|
1,381
|
1,634
|
2,182
|
2,665
|
Free Cash Flow
1 |
642
|
750
|
1.940
|
1.771
|
1.858
|
2.044
|
2.647
|
2.962
|
FCF-marge
|
27,74%
|
30,69%
|
28,48%
|
22,87%
|
22,17%
|
23,46%
|
28,4%
|
29,59%
|
Kasstroomconversie (ebitda)
|
50,75%
|
56,43%
|
59,09%
|
49,89%
|
49,19%
|
49,64%
|
58,67%
|
59,82%
|
Kasstroomconversie (nettowinst)
|
153,96%
|
178,15%
|
62%
|
136,02%
|
244,15%
|
235,69%
|
226,46%
|
202,05%
|
Dividend per aandeel
2 |
0,7000
|
0,7500
|
0,9500
|
1,070
|
-
|
1,240
|
1,381
|
1,543
|
Datum van publicatie
|
28-02-20
|
05-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.174
|
1.235
|
1.209
|
3.356
|
1.691
|
3.455
|
1.751
|
1.984
|
3.735
|
4.008
|
2.100
|
2.079
|
4.179
|
2.054
|
2.146
|
4.200
|
2.182
|
4.382
|
2.206
|
2.245
|
4.482
|
2.324
|
4.675
|
4.745
|
EBITDA
|
644
|
674
|
655
|
1.657
|
-
|
1.626
|
-
|
756,5
|
1.799
|
1.751
|
-
|
-
|
1.872
|
-
|
-
|
1.905
|
-
|
2.042
|
-
|
-
|
2.056
|
-
|
2.222
|
2.246
|
Bedrijfsresultaat (EBIT)
|
532
|
575
|
543
|
1.294
|
-
|
1.215
|
-
|
464,5
|
1.408
|
1.320
|
-
|
-
|
1.418
|
-
|
-
|
1.444
|
-
|
1.545
|
-
|
-
|
1.578
|
-
|
1.728
|
1.753
|
Operationele Marge
|
45,32%
|
46,56%
|
44,91%
|
38,56%
|
-
|
35,17%
|
-
|
23,41%
|
37,7%
|
32,93%
|
-
|
-
|
33,93%
|
-
|
-
|
34,38%
|
-
|
35,27%
|
-
|
-
|
35,19%
|
-
|
36,96%
|
36,94%
|
Resultaat voor belastingen (EBT)
|
288
|
362
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
171
|
226
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
14,57%
|
18,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,4860
|
0,6380
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,4990
|
0,2330
|
0,5170
|
-
|
-
|
-
|
-
|
-
|
0,3170
|
0,7530
|
-
|
-
|
0,3570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-20
|
31-07-20
|
05-03-21
|
06-08-21
|
03-03-22
|
03-03-22
|
05-05-22
|
05-08-22
|
05-08-22
|
02-03-23
|
27-04-23
|
03-08-23
|
03-08-23
|
19-10-23
|
29-02-24
|
29-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
630
|
183
|
5.729
|
5.662
|
6.096
|
6.201
|
4.946
|
3.853
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,498
x
|
0,1377
x
|
1,745
x
|
1,595
x
|
1,614
x
|
1,506
x
|
1,096
x
|
0,7781
x
|
Free Cash Flow
1 |
642
|
750
|
1.940
|
1.771
|
1.858
|
2.044
|
2.647
|
2.962
|
ROE (netto-inkomsten/eigen vermogen)
|
20,6%
|
20,5%
|
11,9%
|
7,13%
|
7,13%
|
8,1%
|
9,46%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
0,08%
|
0,05%
|
0,2%
|
0,22%
|
0,22%
|
0,27%
|
0,29%
|
0,31%
|
Totale activa
1 |
491.166
|
842.000
|
1.575.529
|
596.700
|
351.664
|
319.402
|
407.288
|
476.804
|
Nettoactief per aandeel
2 |
9,840
|
10,60
|
42,40
|
46,90
|
-
|
45,70
|
47,30
|
49,20
|
Cashflow per aandeel
2 |
2,370
|
2,750
|
4,810
|
4,890
|
-
|
5,240
|
6,110
|
6,560
|
Capex
1 |
195
|
222
|
662
|
966
|
1.084
|
953
|
906
|
885
|
Capex/omzet
|
8,43%
|
9,08%
|
9,72%
|
12,48%
|
12,94%
|
10,93%
|
9,72%
|
8,84%
|
Datum van publicatie
|
28-02-20
|
05-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
93,46
GBP Gemiddelde koersdoel
105,2
GBP Spread / Gemiddelde doel +12,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,17% | 63 mld. | | +6,67% | 78,74 mld. | | +5,90% | 46,21 mld. | | +7,58% | 36 mld. | | -23,71% | 12,22 mld. | | +11,38% | 9,91 mld. | | -24,68% | 8,24 mld. | | -3,87% | 7,5 mld. | | +14,88% | 7,47 mld. | | -1,37% | 5,66 mld. |
Financiële en goederenmarktoperatoren - Andere
|