Beurs gesloten -
Borsa Italiana
17:44:59 20-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,64
EUR
|
0,00%
|
|
+3,04%
|
+40,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.657
|
7.656
|
8.722
|
9.133
|
11.227
|
15.730
|
-
|
-
|
Bedrijfswaarde
1 |
7.797
|
9.642
|
10.482
|
10.550
|
12.415
|
16.378
|
16.081
|
15.779
|
K/w-verhouding
|
19,4
x
|
42,8
x
|
28,3
x
|
18,2
x
|
22,4
x
|
19,1
x
|
18,3
x
|
17,5
x
|
Dividendrendement
|
2,33%
|
1,72%
|
1,66%
|
1,73%
|
1,46%
|
1,34%
|
1,49%
|
1,63%
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,76
x
|
0,68
x
|
0,57
x
|
0,73
x
|
1,01
x
|
0,95
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
0,68
x
|
0,96
x
|
0,82
x
|
0,66
x
|
0,81
x
|
1,05
x
|
0,97
x
|
0,89
x
|
Bedrijfswaarde/EBITDA
|
7,74
x
|
11,5
x
|
10,7
x
|
7,61
x
|
7,63
x
|
9,57
x
|
8,59
x
|
7,75
x
|
Bedrijfswaarde/FCF
|
14,6
x
|
20,7
x
|
20,2
x
|
17,3
x
|
15,2
x
|
21,8
x
|
22,9
x
|
21,6
x
|
FCF Yield
|
6,86%
|
4,82%
|
4,95%
|
5,77%
|
6,58%
|
4,59%
|
4,37%
|
4,64%
|
Price to Book
|
2,34
x
|
3,39
x
|
2,99
x
|
2,59
x
|
3,17
x
|
3,61
x
|
3,16
x
|
2,81
x
|
Aantal aandelen (in duizenden)
|
263.222
|
263.259
|
263.410
|
263.495
|
272.694
|
272.894
|
-
|
-
|
Referentieprijs
2 |
21,49
|
29,08
|
33,11
|
34,66
|
41,17
|
57,64
|
57,64
|
57,64
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
01-03-22
|
09-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.519
|
10.016
|
12.736
|
16.067
|
15.354
|
15.600
|
16.622
|
17.648
|
EBITDA
1 |
1.007
|
840
|
976
|
1.387
|
1.628
|
1.712
|
1.871
|
2.037
|
Bedrijfsresultaat (EBIT)
1 |
689
|
515
|
647
|
1.119
|
1.270
|
1.311
|
1.382
|
1.484
|
Operationele Marge
|
5,98%
|
5,14%
|
5,08%
|
6,96%
|
8,27%
|
8,4%
|
8,31%
|
8,41%
|
Resultaat voor belastingen (EBT)
1 |
444
|
252
|
476
|
739
|
764
|
1.230
|
1.262
|
1.305
|
Nettowinst (verlies)
1 |
292
|
178
|
308
|
504
|
529
|
885,8
|
834,5
|
831,3
|
Nettomarge
|
2,53%
|
1,78%
|
2,42%
|
3,14%
|
3,45%
|
5,68%
|
5,02%
|
4,71%
|
WPA
2 |
1,110
|
0,6800
|
1,170
|
1,900
|
1,840
|
3,018
|
3,147
|
3,289
|
Free Cash Flow
1 |
535
|
465
|
519
|
609
|
817
|
752
|
702,5
|
731,7
|
FCF-marge
|
4,64%
|
4,64%
|
4,08%
|
3,79%
|
5,32%
|
4,82%
|
4,23%
|
4,15%
|
Kasstroomconversie (ebitda)
|
53,13%
|
55,36%
|
53,18%
|
43,91%
|
50,18%
|
43,93%
|
37,55%
|
35,92%
|
Kasstroomconversie (nettowinst)
|
183,22%
|
261,24%
|
168,51%
|
120,83%
|
154,44%
|
84,9%
|
84,18%
|
88,02%
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5500
|
0,6000
|
0,6000
|
0,7720
|
0,8577
|
0,9411
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
01-03-22
|
09-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
4.985
|
6.034
|
3.442
|
6.702
|
3.677
|
4.272
|
7.949
|
4.140
|
3.978
|
3.992
|
4.011
|
8.003
|
3.822
|
3.529
|
-
|
3.687
|
3.983
|
3.927
|
3.669
|
4.045
|
EBITDA
1 |
419
|
470
|
251
|
506
|
288
|
411
|
699
|
432
|
256
|
427
|
451
|
878
|
408
|
342
|
750
|
412
|
433
|
459
|
449
|
-
|
Bedrijfsresultaat (EBIT)
1 |
253
|
312
|
164
|
335
|
201
|
320
|
521
|
338
|
260
|
294
|
408
|
702
|
317
|
380
|
-
|
312
|
299,5
|
290,3
|
373,1
|
343,2
|
Operationele Marge
|
5,08%
|
5,17%
|
4,76%
|
5%
|
5,47%
|
7,49%
|
6,55%
|
8,16%
|
6,54%
|
7,36%
|
10,17%
|
8,77%
|
8,29%
|
10,77%
|
-
|
8,46%
|
7,52%
|
7,39%
|
10,17%
|
8,48%
|
Resultaat voor belastingen (EBT)
|
118
|
238
|
97
|
-
|
-
|
184
|
368
|
250
|
121
|
271
|
311
|
-
|
238
|
-56
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
78
|
162
|
53
|
146
|
126
|
133
|
259
|
172
|
73
|
182
|
223
|
405
|
170
|
-46
|
-
|
185
|
220
|
211,1
|
268
|
246,3
|
Nettomarge
|
1,56%
|
2,68%
|
1,54%
|
2,18%
|
3,43%
|
3,11%
|
3,26%
|
4,15%
|
1,84%
|
4,56%
|
5,56%
|
5,06%
|
4,45%
|
-1,3%
|
-
|
5,02%
|
5,52%
|
5,38%
|
7,3%
|
6,09%
|
WPA
2 |
0,3000
|
-
|
0,2000
|
-
|
0,4800
|
0,5000
|
0,9800
|
0,6500
|
0,2700
|
0,6700
|
0,8200
|
-
|
0,6200
|
-0,2700
|
-
|
-
|
0,7519
|
0,7815
|
0,8752
|
0,8551
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
28-07-21
|
01-03-22
|
01-03-22
|
12-05-22
|
28-07-22
|
28-07-22
|
10-11-22
|
09-03-23
|
11-05-23
|
27-07-23
|
27-07-23
|
09-11-23
|
29-02-24
|
29-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.140
|
1.986
|
1.760
|
1.417
|
1.188
|
648
|
351
|
49,1
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,125
x
|
2,364
x
|
1,803
x
|
1,022
x
|
0,7297
x
|
0,3785
x
|
0,1877
x
|
0,0241
x
|
Free Cash Flow
1 |
535
|
465
|
519
|
609
|
817
|
752
|
703
|
732
|
ROE (netto-inkomsten/eigen vermogen)
|
15,6%
|
9,36%
|
11,9%
|
15,5%
|
17,1%
|
21,2%
|
18,4%
|
17,4%
|
ROA (netto-inkomsten/totale activa)
|
3,47%
|
2,14%
|
3,1%
|
4,07%
|
4,84%
|
5,62%
|
6,01%
|
-
|
Totale activa
1 |
8.420
|
8.307
|
9.943
|
12.386
|
10.925
|
15.769
|
13.878
|
-
|
Nettoactief per aandeel
2 |
9,180
|
8,580
|
11,10
|
13,40
|
13,00
|
16,00
|
18,30
|
20,50
|
Cashflow per aandeel
2 |
2,950
|
2,680
|
2,940
|
3,910
|
4,860
|
4,880
|
4,110
|
4,070
|
Capex
1 |
240
|
240
|
258
|
429
|
599
|
639
|
575
|
534
|
Capex/omzet
|
2,08%
|
2,4%
|
2,03%
|
2,67%
|
3,9%
|
4,1%
|
3,46%
|
3,03%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
01-03-22
|
09-03-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
57,64
EUR Gemiddelde koersdoel
54,64
EUR Spread / Gemiddelde doel -5,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,00% | 16,8 mld. | | +38,93% | 5,19 mld. | | +29,94% | 4,58 mld. | | +13,12% | 4,52 mld. | | +0,65% | 4,52 mld. | | +31,32% | 4,43 mld. | | +14,04% | 4,19 mld. | | +101,18% | 3,39 mld. | | +95,24% | 2,52 mld. | | +13,11% | 2,41 mld. |
Draden & Kabels
|