Beurs gesloten -
London S.E.
17:35:16 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6.104
GBX
|
+5,97%
|
|
+9,82%
|
+11,75%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.918
|
9.740
|
20.739
|
18.491
|
20.024
|
26.638
|
-
|
-
|
Bedrijfswaarde
1 |
13.663
|
15.103
|
24.929
|
24.380
|
27.129
|
34.820
|
34.549
|
34.252
|
K/w-verhouding
|
12,8
x
|
13,5
x
|
30
x
|
18,2
x
|
15,6
x
|
21
x
|
19,8
x
|
17,1
x
|
Dividendrendement
|
1,89%
|
1,87%
|
0,91%
|
1,57%
|
1,73%
|
1,35%
|
1,45%
|
1,59%
|
Marktkapitalisatie/omzet
|
2,2
x
|
1,93
x
|
4,12
x
|
2,82
x
|
2,59
x
|
3,08
x
|
2,91
x
|
2,7
x
|
Bedrijfswaarde/omzet
|
3,04
x
|
2,99
x
|
4,96
x
|
3,72
x
|
3,51
x
|
4,03
x
|
3,78
x
|
3,47
x
|
Bedrijfswaarde/EBITDA
|
6,49
x
|
6,36
x
|
10,8
x
|
8,21
x
|
7,69
x
|
8,89
x
|
8,25
x
|
7,53
x
|
Bedrijfswaarde/FCF
|
37,1
x
|
19,1
x
|
18
x
|
26,3
x
|
64,4
x
|
156
x
|
29,8
x
|
29,8
x
|
FCF Yield
|
2,69%
|
5,24%
|
5,54%
|
3,8%
|
1,55%
|
0,64%
|
3,35%
|
3,35%
|
Price to Book
|
3,55
x
|
3,29
x
|
6,39
x
|
4,49
x
|
4,22
x
|
5,14
x
|
4,17
x
|
3,75
x
|
Aantal aandelen (in duizenden)
|
467.371
|
447.810
|
445.910
|
442.473
|
437.493
|
436.399
|
-
|
-
|
Referentieprijs
2 |
21,22
|
21,75
|
46,51
|
41,79
|
45,77
|
61,04
|
61,04
|
61,04
|
Datum van publicatie
|
18-06-19
|
16-06-20
|
15-06-21
|
14-06-22
|
13-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.500
|
5.054
|
5.031
|
6.549
|
7.730
|
8.637
|
9.141
|
9.863
|
EBITDA
1 |
2.107
|
2.376
|
2.301
|
2.968
|
3.528
|
3.917
|
4.188
|
4.551
|
Bedrijfsresultaat (EBIT)
1 |
1.264
|
1.285
|
1.197
|
1.691
|
2.111
|
2.206
|
2.325
|
2.580
|
Operationele Marge
|
28,08%
|
25,43%
|
23,79%
|
25,83%
|
27,31%
|
25,54%
|
25,44%
|
26,16%
|
Resultaat voor belastingen (EBT)
1 |
1.060
|
983
|
936
|
1.372
|
1.724
|
1.691
|
1.792
|
2.019
|
Nettowinst (verlies)
1 |
796,9
|
739,7
|
697,4
|
1.029
|
1.293
|
1.268
|
1.341
|
1.523
|
Nettomarge
|
17,71%
|
14,64%
|
13,86%
|
15,71%
|
16,73%
|
14,69%
|
14,67%
|
15,44%
|
WPA
2 |
1,654
|
1,615
|
1,552
|
2,301
|
2,927
|
2,913
|
3,081
|
3,575
|
Free Cash Flow
1 |
368
|
792,1
|
1.382
|
925,7
|
421,5
|
222,5
|
1.158
|
1.148
|
FCF-marge
|
8,18%
|
15,67%
|
27,46%
|
14,13%
|
5,45%
|
2,58%
|
12,67%
|
11,64%
|
Kasstroomconversie (ebitda)
|
17,47%
|
33,34%
|
60,05%
|
31,18%
|
11,95%
|
5,68%
|
27,65%
|
25,23%
|
Kasstroomconversie (nettowinst)
|
46,18%
|
107,08%
|
198,12%
|
89,95%
|
32,59%
|
17,54%
|
86,34%
|
75,37%
|
Dividend per aandeel
2 |
0,4000
|
0,4065
|
0,4215
|
0,6580
|
0,7930
|
0,8236
|
0,8844
|
0,9688
|
Datum van publicatie
|
18-06-19
|
16-06-20
|
15-06-21
|
14-06-22
|
13-06-23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020 S1
|
2020 S2
|
2021 S1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
2.681
|
2.373
|
2.554
|
2.032
|
3.884
|
1.525
|
1.709
|
1.963
|
2.537
|
2.018
|
1.954
|
2.146
|
2.279
|
2.093
|
2.093
|
2.238
|
2.411
|
2.181
|
-
|
EBITDA
1 |
1.327
|
1.049
|
1.211
|
971,9
|
1.832
|
668,5
|
740,3
|
902,9
|
1.207
|
907,9
|
858,4
|
978,5
|
1.073
|
919,9
|
915,8
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
801
|
484,3
|
645,6
|
597,6
|
1.095
|
368,7
|
392,9
|
-
|
775,1
|
530,4
|
483,7
|
583,6
|
657,8
|
489,6
|
477,9
|
-
|
-
|
-
|
-
|
Operationele Marge
|
29,87%
|
20,41%
|
25,28%
|
29,41%
|
28,2%
|
24,18%
|
22,99%
|
-
|
30,55%
|
26,29%
|
24,75%
|
27,19%
|
28,86%
|
23,39%
|
22,84%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
226,7
|
242,6
|
344
|
-
|
-
|
-
|
-
|
-
|
261,2
|
265,6
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
14,87%
|
14,2%
|
17,52%
|
-
|
-
|
-
|
-
|
-
|
12,48%
|
12,69%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,5077
|
0,5445
|
0,7760
|
-
|
-
|
-
|
-
|
-
|
0,5954
|
0,6028
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,0945
|
-
|
-
|
0,5552
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3390
|
-
|
0,3640
|
-
|
0,3640
|
Datum van publicatie
|
10-12-19
|
16-06-20
|
08-12-20
|
07-12-21
|
07-12-21
|
08-03-22
|
14-06-22
|
06-09-22
|
06-12-22
|
07-03-23
|
13-06-23
|
05-09-23
|
05-12-23
|
05-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.745
|
5.363
|
4.190
|
5.889
|
7.105
|
8.182
|
7.911
|
7.614
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,778
x
|
2,257
x
|
1,821
x
|
1,984
x
|
2,014
x
|
2,089
x
|
1,889
x
|
1,673
x
|
Free Cash Flow
1 |
368
|
792
|
1.382
|
926
|
422
|
223
|
1.158
|
1.148
|
ROE (netto-inkomsten/eigen vermogen)
|
29,9%
|
25,6%
|
22,3%
|
26,2%
|
30,9%
|
25,8%
|
24,6%
|
24,4%
|
ROA (netto-inkomsten/totale activa)
|
10,6%
|
7,83%
|
7,04%
|
8,9%
|
10%
|
8,45%
|
8,6%
|
9,35%
|
Totale activa
1 |
7.550
|
9.445
|
9.903
|
11.568
|
12.898
|
15.011
|
15.598
|
16.290
|
Nettoactief per aandeel
2 |
5,970
|
6,620
|
7,270
|
9,300
|
10,90
|
11,90
|
14,60
|
16,30
|
Cashflow per aandeel
2 |
4,240
|
2,160
|
3,290
|
2,760
|
1,790
|
7,820
|
7,470
|
8,720
|
Capex
1 |
1.385
|
1.208
|
410
|
1.671
|
2.504
|
2.688
|
2.041
|
2.453
|
Capex/omzet
|
30,78%
|
23,9%
|
8,15%
|
25,52%
|
32,39%
|
31,12%
|
22,33%
|
24,87%
|
Datum van publicatie
|
18-06-19
|
16-06-20
|
15-06-21
|
14-06-22
|
13-06-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
61,04
GBP Gemiddelde koersdoel
61,96
GBP Spread / Gemiddelde doel +1,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,75% | 33,18 mld. | | +20,47% | 46 mld. | | +15,03% | 16,73 mld. | | -12,99% | 7,38 mld. | | +23,18% | 5,75 mld. | | +2,27% | 4,32 mld. | | -1,61% | 3,73 mld. | | -6,61% | 2,74 mld. | | +12,10% | 2,14 mld. | | +15,42% | 2,11 mld. |
Verhuur van commercieel materiaal
|