Beurs gesloten -
Nyse
22:01:28 26-04-2024
|
Nabeurs
02:00:00
|
36,88
USD
|
+2,62%
|
|
37,34
|
+1,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.992
|
4.286
|
11.148
|
8.045
|
6.068
|
6.622
|
-
|
-
|
Bedrijfswaarde
1 |
4.913
|
5.221
|
11.136
|
8.489
|
6.991
|
7.749
|
7.570
|
7.083
|
K/w-verhouding
|
-3,54
x
|
-25,3
x
|
26,4
x
|
-
|
-9,32
x
|
-75,9
x
|
14,6
x
|
13,3
x
|
Dividendrendement
|
-
|
-
|
0,17%
|
0,88%
|
-
|
1,08%
|
0,95%
|
1,09%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,46
x
|
0,92
x
|
-
|
0,58
x
|
0,61
x
|
0,59
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
0,56
x
|
0,92
x
|
-
|
0,66
x
|
0,71
x
|
0,67
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
2,97
x
|
4,54
x
|
4,03
x
|
-
|
13
x
|
7,66
x
|
5,21
x
|
3,93
x
|
Bedrijfswaarde/FCF
|
16
x
|
127
x
|
21
x
|
24,8
x
|
-15,9
x
|
-52,8
x
|
30,6
x
|
33,5
x
|
FCF Yield
|
6,25%
|
0,79%
|
4,76%
|
4,03%
|
-6,29%
|
-1,89%
|
3,27%
|
2,99%
|
Price to Book
|
0,98
x
|
1,3
x
|
2,39
x
|
1,59
x
|
-
|
1,63
x
|
1,51
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
185.573
|
185.930
|
187.103
|
176.937
|
178.472
|
179.559
|
-
|
-
|
Referentieprijs
2 |
21,51
|
23,05
|
59,58
|
45,47
|
34,00
|
36,88
|
36,88
|
36,88
|
Datum van publicatie
|
15-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.433
|
9.286
|
12.152
|
-
|
10.551
|
10.859
|
11.277
|
11.782
|
EBITDA
1 |
1.656
|
1.151
|
2.763
|
-
|
536
|
1.012
|
1.452
|
1.803
|
Bedrijfsresultaat (EBIT)
1 |
943
|
498
|
2.099
|
-
|
-96
|
428,5
|
878,1
|
1.200
|
Operationele Marge
|
9,04%
|
5,36%
|
17,27%
|
-
|
-0,91%
|
3,95%
|
7,79%
|
10,19%
|
Resultaat voor belastingen (EBT)
1 |
-438
|
173
|
1.199
|
-
|
-584
|
73,97
|
799,4
|
954,5
|
Nettowinst (verlies)
1 |
-1.125
|
-170
|
429
|
-
|
-651
|
-187,8
|
406
|
510,7
|
Nettomarge
|
-10,78%
|
-1,83%
|
3,53%
|
-
|
-6,17%
|
-1,73%
|
3,6%
|
4,33%
|
WPA
2 |
-6,070
|
-0,9100
|
2,260
|
-
|
-3,650
|
-0,4857
|
2,523
|
2,766
|
Free Cash Flow
1 |
307
|
41
|
530
|
342
|
-440
|
-146,8
|
247,6
|
211,6
|
FCF-marge
|
2,94%
|
0,44%
|
4,36%
|
-
|
-4,17%
|
-1,35%
|
2,2%
|
1,8%
|
Kasstroomconversie (ebitda)
|
18,54%
|
3,56%
|
19,18%
|
-
|
-
|
-
|
17,05%
|
11,74%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
123,54%
|
-
|
-
|
-
|
60,97%
|
41,44%
|
Dividend per aandeel
2 |
-
|
-
|
0,1000
|
0,4000
|
-
|
0,3994
|
0,3500
|
0,4020
|
Datum van publicatie
|
15-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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 |
3.109
|
3.340
|
3.293
|
3.644
|
2.851
|
-
|
2.670
|
2.684
|
2.602
|
2.595
|
2.599
|
2.681
|
2.772
|
2.828
|
2.628
|
EBITDA
1 |
728
|
896
|
1.072
|
913
|
210
|
-
|
240
|
137
|
70
|
89
|
132
|
246,3
|
262,9
|
299,7
|
382,2
|
Bedrijfsresultaat (EBIT)
1 |
572
|
731
|
912
|
752
|
61
|
-
|
87
|
-16
|
-93
|
-74
|
-29
|
121,1
|
166,8
|
251,4
|
306,6
|
Operationele Marge
|
18,4%
|
21,89%
|
27,7%
|
20,64%
|
2,14%
|
-
|
3,26%
|
-0,6%
|
-3,57%
|
-2,85%
|
-1,12%
|
4,52%
|
6,02%
|
8,89%
|
11,67%
|
Resultaat voor belastingen (EBT)
1 |
497
|
-71
|
763
|
908
|
-729
|
-
|
-180
|
-99
|
-228
|
-77
|
-325
|
-19
|
164
|
187
|
-
|
Nettowinst (verlies)
1 |
337
|
-392
|
469
|
549
|
-746
|
-
|
-231
|
-102
|
-168
|
-150
|
-252
|
-29
|
68
|
81
|
-
|
Nettomarge
|
10,84%
|
-11,74%
|
14,24%
|
15,07%
|
-26,17%
|
-
|
-8,65%
|
-3,8%
|
-6,46%
|
-5,78%
|
-9,7%
|
-1,08%
|
2,45%
|
2,86%
|
-
|
WPA
2 |
1,760
|
-2,110
|
2,490
|
2,950
|
-4,170
|
-
|
-1,300
|
-0,5700
|
-0,9400
|
-0,8400
|
-1,410
|
-0,1768
|
0,2975
|
0,3330
|
0,4150
|
Dividend per aandeel
2 |
-
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
-
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
Datum van publicatie
|
14-10-21
|
19-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
18-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
17-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
921
|
935
|
-
|
444
|
923
|
1.127
|
948
|
461
|
Nettokaspositie
1 |
-
|
-
|
12
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5562
x
|
0,8123
x
|
-
|
-
|
1,722
x
|
1,114
x
|
0,6528
x
|
0,2556
x
|
Free Cash Flow
1 |
307
|
41
|
530
|
342
|
-440
|
-147
|
248
|
212
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,79%
|
-5,81%
|
32,6%
|
18,3%
|
-8,68%
|
2,35%
|
7,69%
|
7,83%
|
ROA (netto-inkomsten/totale activa)
|
-7,31%
|
-1,15%
|
8,69%
|
-
|
-4,5%
|
-1,49%
|
3,3%
|
-
|
Totale activa
1 |
15.386
|
14.747
|
4.939
|
-
|
14.457
|
12.638
|
12.289
|
-
|
Nettoactief per aandeel
2 |
22,00
|
17,70
|
24,90
|
28,60
|
-
|
22,60
|
24,40
|
28,60
|
Cashflow per aandeel
2 |
3,700
|
2,120
|
4,840
|
4,550
|
0,5100
|
3,460
|
5,690
|
6,820
|
Capex
1 |
379
|
353
|
390
|
480
|
531
|
555
|
594
|
580
|
Capex/omzet
|
3,63%
|
3,8%
|
3,21%
|
-
|
5,03%
|
5,11%
|
5,27%
|
4,92%
|
Datum van publicatie
|
15-01-20
|
20-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Laatste slotkoers
36,88
USD Gemiddelde koersdoel
35,98
USD Spread / Gemiddelde doel -2,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,47% | 6,62 mld. | | +5,64% | 17,31 mld. | | +35,38% | 16,39 mld. | | +2,25% | 12,7 mld. | | +31,79% | 6,87 mld. | | -.--% | 5,94 mld. | | +35,81% | 5,99 mld. | | +43,16% | 4,16 mld. | | +6,62% | 3,36 mld. | | +3,71% | 3,04 mld. |
Aluminium - Andere
|