Beurs gesloten -
London S.E.
17:35:22 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
777,4
GBX
|
-0,51%
|
|
-0,05%
|
+16,62%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.170
|
20.054
|
18.679
|
21.788
|
22.357
|
25.110
|
-
|
-
|
Bedrijfswaarde
1 |
30.170
|
20.054
|
18.679
|
21.788
|
22.357
|
25.110
|
25.110
|
25.110
|
K/w-verhouding
|
16,7
x
|
61,9
x
|
10
x
|
8,93
x
|
7,99
x
|
6,9
x
|
6,42
x
|
4,96
x
|
Dividendrendement
|
0,74%
|
1,41%
|
1,98%
|
-
|
3,18%
|
3,09%
|
3,5%
|
3,91%
|
Marktkapitalisatie/omzet
|
1,98
x
|
1,36
x
|
1,27
x
|
1,34
x
|
1,29
x
|
1,33
x
|
1,28
x
|
1,23
x
|
Bedrijfswaarde/omzet
|
1,98
x
|
1,36
x
|
1,27
x
|
1,34
x
|
1,29
x
|
1,33
x
|
1,28
x
|
1,23
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,62
x
|
0,45
x
|
0,42
x
|
-
|
0,52
x
|
0,56
x
|
0,5
x
|
0,45
x
|
Aantal aandelen (in duizenden)
|
3.193.841
|
3.147.836
|
3.079.037
|
2.894.270
|
2.634.866
|
2.538.523
|
-
|
-
|
Referentieprijs
2 |
9,446
|
6,371
|
6,066
|
7,528
|
8,485
|
9,891
|
9,891
|
9,891
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.271
|
14.765
|
14.713
|
16.255
|
17.378
|
18.865
|
19.604
|
20.386
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.862
|
4.623
|
4.338
|
5.512
|
6.242
|
7.020
|
7.311
|
7.925
|
Operationele Marge
|
31,84%
|
31,31%
|
29,48%
|
33,91%
|
35,92%
|
37,21%
|
37,29%
|
38,88%
|
Resultaat voor belastingen (EBT)
1 |
3.713
|
1.613
|
3.347
|
4.286
|
5.093
|
5.965
|
5.998
|
6.834
|
Nettowinst (verlies)
1 |
1.855
|
329
|
1.905
|
2.547
|
3.017
|
3.734
|
3.731
|
4.453
|
Nettomarge
|
12,15%
|
2,23%
|
12,95%
|
15,67%
|
17,36%
|
19,8%
|
19,03%
|
21,84%
|
WPA
2 |
0,5640
|
0,1030
|
0,6040
|
0,8430
|
1,062
|
1,433
|
1,540
|
1,992
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0700
|
0,0900
|
0,1200
|
-
|
0,2700
|
0,3055
|
0,3464
|
0,3867
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
8.047
|
6.718
|
7.618
|
3.330
|
4.274
|
3.926
|
4.318
|
3.737
|
4.396
|
4.555
|
4.403
|
4.024
|
5.152
|
4.834
|
4.655
|
4.264
|
5.156
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
3.334
|
1.289
|
2.526
|
641
|
1.638
|
1.295
|
1.659
|
920
|
1.721
|
1.726
|
1.633
|
1.162
|
2.366
|
-
|
-
|
-
|
-
|
Operationele Marge
|
41,43%
|
19,19%
|
33,16%
|
19,25%
|
38,32%
|
32,99%
|
38,42%
|
24,62%
|
39,15%
|
37,89%
|
37,09%
|
28,88%
|
45,92%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.627
|
-14
|
2.559
|
-208
|
1.492
|
1.280
|
1.391
|
123
|
1.808
|
1.515
|
633
|
1.137
|
1.914
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.048
|
-487
|
1.718
|
-457
|
1.055
|
818
|
964
|
-291
|
1.163
|
982
|
-35
|
907
|
1.223
|
-
|
-
|
-
|
-
|
Nettomarge
|
13,02%
|
-7,25%
|
22,55%
|
-13,72%
|
24,68%
|
20,84%
|
22,33%
|
-7,79%
|
26,46%
|
21,56%
|
-0,79%
|
22,54%
|
23,74%
|
-
|
-
|
-
|
-
|
WPA
2 |
0,2550
|
-0,1520
|
0,5390
|
-0,1400
|
0,3410
|
0,2690
|
0,3200
|
-0,0990
|
0,3980
|
0,3400
|
-0,0130
|
0,3330
|
0,4540
|
0,3950
|
0,3049
|
0,2308
|
-
|
Dividend per aandeel
|
-
|
0,0900
|
0,0300
|
0,0900
|
-
|
0,0400
|
-
|
-
|
-
|
0,0600
|
-
|
0,2100
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
25-02-21
|
03-08-21
|
17-02-22
|
28-04-22
|
29-07-22
|
26-10-22
|
16-02-23
|
26-04-23
|
28-07-23
|
26-10-23
|
23-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,91%
|
2,26%
|
4,61%
|
5%
|
6,96%
|
8,73%
|
8,73%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
0,35%
|
0,15%
|
0,29%
|
0,31%
|
0,42%
|
0,48%
|
0,48%
|
0,53%
|
Totale activa
1 |
530.000
|
217.621
|
650.615
|
823.872
|
714.421
|
784.716
|
783.715
|
838.782
|
Nettoactief per aandeel
2 |
15,30
|
14,10
|
14,60
|
-
|
16,30
|
17,80
|
19,70
|
22,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,891
USD Gemiddelde koersdoel
11,75
USD Spread / Gemiddelde doel +18,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,62% | 25,12 mld. | | +19,12% | 582 mld. | | +18,87% | 313 mld. | | +15,71% | 251 mld. | | +21,74% | 209 mld. | | +19,14% | 180 mld. | | +24,16% | 169 mld. | | +9,58% | 164 mld. | | +11,18% | 154 mld. | | -10,40% | 140 mld. |
Banken - Andere
|