Beurs gesloten -
London S.E.
17:35:09 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.255
GBX
|
+1,26%
|
|
+0,22%
|
+34,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.985
|
19.419
|
17.852
|
18.428
|
21.076
|
27.691
|
-
|
-
|
Bedrijfswaarde
1 |
12.548
|
19.501
|
17.312
|
19.314
|
22.236
|
29.127
|
30.659
|
31.786
|
K/w-verhouding
|
23,9
x
|
38,4
x
|
13,8
x
|
12
x
|
25,2
x
|
32,9
x
|
25,5
x
|
21,4
x
|
Dividendrendement
|
2,81%
|
2,78%
|
7,87%
|
3,19%
|
1,68%
|
1,23%
|
1,71%
|
1,87%
|
Marktkapitalisatie/omzet
|
2,41
x
|
3,79
x
|
2,39
x
|
3,14
x
|
3,33
x
|
4,04
x
|
3,7
x
|
3,53
x
|
Bedrijfswaarde/omzet
|
2,53
x
|
3,8
x
|
2,32
x
|
3,29
x
|
3,52
x
|
4,25
x
|
4,1
x
|
4,05
x
|
Bedrijfswaarde/EBITDA
|
5,15
x
|
7,12
x
|
3,58
x
|
6,59
x
|
7,2
x
|
7,93
x
|
6,92
x
|
6,56
x
|
Bedrijfswaarde/FCF
|
12,3
x
|
26
x
|
9,15
x
|
-8.397
x
|
109
x
|
98,7
x
|
-101
x
|
61,8
x
|
FCF Yield
|
8,11%
|
3,85%
|
10,9%
|
-0,01%
|
0,92%
|
1,01%
|
-0,99%
|
1,62%
|
Price to Book
|
1,62
x
|
2,51
x
|
2,14
x
|
2,14
x
|
2,35
x
|
2,97
x
|
2,81
x
|
2,69
x
|
Aantal aandelen (in duizenden)
|
985.857
|
985.857
|
985.857
|
985.857
|
985.857
|
985.857
|
-
|
-
|
Referentieprijs
2 |
12,16
|
19,70
|
18,11
|
18,69
|
21,38
|
28,09
|
28,09
|
28,09
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.964
|
5.129
|
7.470
|
5.862
|
6.324
|
6.848
|
7.476
|
7.841
|
EBITDA
1 |
2.439
|
2.739
|
4.836
|
2.930
|
3.087
|
3.675
|
4.433
|
4.844
|
Bedrijfsresultaat (EBIT)
1 |
1.376
|
1.597
|
3.639
|
1.682
|
1.769
|
2.405
|
3.068
|
3.322
|
Operationele Marge
|
27,71%
|
31,14%
|
48,71%
|
28,7%
|
27,98%
|
35,12%
|
41,04%
|
42,36%
|
Resultaat voor belastingen (EBT)
1 |
1.349
|
1.413
|
3.477
|
2.559
|
1.966
|
2.288
|
3.065
|
3.630
|
Nettowinst (verlies)
1 |
501,4
|
506,4
|
1.290
|
1.533
|
835,1
|
862,5
|
1.181
|
1.446
|
Nettomarge
|
10,1%
|
9,87%
|
17,27%
|
26,15%
|
13,2%
|
12,59%
|
15,79%
|
18,44%
|
WPA
2 |
0,5090
|
0,5130
|
1,309
|
1,555
|
0,8470
|
0,8544
|
1,102
|
1,315
|
Free Cash Flow
1 |
1.017
|
751,3
|
1.893
|
-2,3
|
203,8
|
295,1
|
-302,5
|
514,1
|
FCF-marge
|
20,49%
|
14,65%
|
25,34%
|
-0,04%
|
3,22%
|
4,31%
|
-4,05%
|
6,56%
|
Kasstroomconversie (ebitda)
|
41,71%
|
27,43%
|
39,13%
|
-
|
6,6%
|
8,03%
|
-
|
10,61%
|
Kasstroomconversie (nettowinst)
|
202,87%
|
148,36%
|
146,69%
|
-
|
24,4%
|
34,21%
|
-
|
35,55%
|
Dividend per aandeel
2 |
0,3410
|
0,5470
|
1,425
|
0,5970
|
0,3600
|
0,3445
|
0,4810
|
0,5248
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
2.439
|
2.139
|
2.990
|
3.591
|
3.879
|
2.528
|
3.334
|
2.890
|
3.434
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
1.013
|
1.726
|
2.357
|
-
|
1.238
|
1.692
|
1.331
|
1.756
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
471
|
-
|
1.820
|
1.819
|
690,4
|
992
|
773,3
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
22,02%
|
-
|
50,68%
|
46,88%
|
27,31%
|
29,76%
|
26,76%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
387,5
|
-
|
-
|
-
|
-
|
1.879
|
764,5
|
1.201
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
260,3
|
1.273
|
330,4
|
504,7
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
10,3%
|
38,18%
|
11,43%
|
14,7%
|
-
|
-
|
-
|
-
|
WPA
1 |
0,2020
|
0,1370
|
-
|
0,6750
|
0,6340
|
0,2640
|
1,291
|
0,3350
|
0,5120
|
0,3600
|
0,5700
|
0,5500
|
0,5400
|
Dividend per aandeel
|
-
|
0,0620
|
0,4850
|
0,2360
|
-
|
0,0920
|
0,5050
|
-
|
0,2430
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-03-20
|
20-08-20
|
16-03-21
|
19-08-21
|
22-02-22
|
11-08-22
|
21-02-23
|
10-08-23
|
20-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
563
|
82
|
-
|
886
|
1.160
|
1.437
|
2.969
|
4.095
|
Nettokaspositie
1 |
-
|
-
|
541
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,231
x
|
0,0299
x
|
-
|
0,3024
x
|
0,3757
x
|
0,391
x
|
0,6697
x
|
0,8454
x
|
Free Cash Flow
1 |
1.017
|
751
|
1.893
|
-2,3
|
204
|
295
|
-302
|
514
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
6,69%
|
16%
|
18,1%
|
8,08%
|
8,96%
|
10,7%
|
12,1%
|
ROA (netto-inkomsten/totale activa)
|
3,49%
|
3,24%
|
7,62%
|
3,31%
|
3,75%
|
3,58%
|
4,24%
|
3,76%
|
Totale activa
1 |
14.354
|
15.607
|
16.941
|
46.275
|
22.287
|
24.094
|
27.838
|
38.430
|
Nettoactief per aandeel
2 |
7,490
|
7,860
|
8,470
|
8,750
|
9,080
|
9,450
|
9,980
|
10,40
|
Cashflow per aandeel
2 |
2,120
|
2,090
|
3,720
|
1,900
|
2,370
|
2,350
|
2,660
|
2,960
|
Capex
1 |
1.074
|
1.307
|
1.778
|
1.879
|
2.129
|
2.593
|
3.433
|
3.008
|
Capex/omzet
|
21,63%
|
25,49%
|
23,79%
|
32,06%
|
33,67%
|
37,86%
|
45,92%
|
38,36%
|
Datum van publicatie
|
17-03-20
|
16-03-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
28,09
USD Gemiddelde koersdoel
22,66
USD Spread / Gemiddelde doel -19,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +34,27% | 27,69 mld. | | +44,66% | 42,35 mld. | | +4,52% | 13,35 mld. | | +68,39% | 11,03 mld. | | +22,87% | 7,04 mld. | | +19,23% | 6,98 mld. | | +13,85% | 6,9 mld. | | +59,53% | 5,66 mld. | | +42,85% | 4,53 mld. | | +61,87% | 3,03 mld. |
Koperertsmijnbouw
|