Beurs gesloten -
London S.E.
17:35:29 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.340
GBX
|
+1,52%
|
|
+3,40%
|
+20,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.092
|
15.718
|
17.381
|
26.285
|
33.599
|
40.372
|
-
|
-
|
Bedrijfswaarde
1 |
19.808
|
19.441
|
19.541
|
28.308
|
36.063
|
47.051
|
46.880
|
46.221
|
K/w-verhouding
|
12,3
x
|
12,1
x
|
10,1
x
|
17
x
|
18,4
x
|
20,8
x
|
18,6
x
|
16,9
x
|
Dividendrendement
|
4,11%
|
4,85%
|
4,57%
|
3,15%
|
2,7%
|
2,43%
|
2,62%
|
2,86%
|
Marktkapitalisatie/omzet
|
0,9
x
|
0,75
x
|
0,82
x
|
1,13
x
|
1,33
x
|
1,44
x
|
1,34
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
0,99
x
|
0,93
x
|
0,92
x
|
1,22
x
|
1,43
x
|
1,67
x
|
1,55
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
7,13
x
|
6,93
x
|
6,68
x
|
8,72
x
|
10,4
x
|
12,6
x
|
11,6
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
17,3
x
|
24,9
x
|
10,5
x
|
13,2
x
|
13,9
x
|
33
x
|
26,4
x
|
23,1
x
|
FCF Yield
|
5,8%
|
4,02%
|
9,54%
|
7,58%
|
7,19%
|
3,03%
|
3,78%
|
4,33%
|
Price to Book
|
3,32
x
|
3,52
x
|
2,36
x
|
2,35
x
|
3,21
x
|
3,58
x
|
3,34
x
|
2,95
x
|
Aantal aandelen (in duizenden)
|
3.203.329
|
3.215.557
|
3.161.416
|
3.070.678
|
3.025.615
|
3.012.799
|
-
|
-
|
Referentieprijs
2 |
5,648
|
4,888
|
5,498
|
8,560
|
11,10
|
13,40
|
13,40
|
13,40
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.109
|
20.862
|
21.310
|
23.256
|
25.284
|
28.098
|
30.173
|
31.940
|
EBITDA
1 |
2.777
|
2.807
|
2.925
|
3.246
|
3.469
|
3.728
|
4.057
|
4.321
|
Bedrijfsresultaat (EBIT)
1 |
2.117
|
2.132
|
2.205
|
2.479
|
2.682
|
3.027
|
3.329
|
3.570
|
Operationele Marge
|
10,53%
|
10,22%
|
10,35%
|
10,66%
|
10,61%
|
10,77%
|
11,03%
|
11,18%
|
Resultaat voor belastingen (EBT)
1 |
1.626
|
1.596
|
2.110
|
1.989
|
2.326
|
2.337
|
2.195
|
2.312
|
Nettowinst (verlies)
1 |
1.476
|
1.299
|
1.758
|
1.591
|
1.857
|
1.938
|
2.146
|
2.346
|
Nettomarge
|
7,34%
|
6,23%
|
8,25%
|
6,84%
|
7,34%
|
6,9%
|
7,11%
|
7,34%
|
WPA
2 |
0,4610
|
0,4050
|
0,5470
|
0,5050
|
0,6040
|
0,6442
|
0,7202
|
0,7933
|
Free Cash Flow
1 |
1.148
|
781
|
1.864
|
2.146
|
2.593
|
1.425
|
1.774
|
2.003
|
FCF-marge
|
5,71%
|
3,74%
|
8,75%
|
9,23%
|
10,26%
|
5,07%
|
5,88%
|
6,27%
|
Kasstroomconversie (ebitda)
|
41,34%
|
27,82%
|
63,73%
|
66,11%
|
74,75%
|
38,24%
|
43,73%
|
46,34%
|
Kasstroomconversie (nettowinst)
|
77,78%
|
60,12%
|
106,03%
|
134,88%
|
139,63%
|
73,55%
|
82,66%
|
85,36%
|
Dividend per aandeel
2 |
0,2320
|
0,2370
|
0,2510
|
0,2700
|
0,3000
|
0,3250
|
0,3515
|
0,3830
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
10.693
|
9.871
|
10.991
|
10.035
|
11.275
|
10.581
|
12.675
|
12.018
|
13.266
|
13.337
|
14.884
|
EBITDA
1 |
-
|
1.158
|
-
|
-
|
-
|
-
|
-
|
1.644
|
1.825
|
1.696
|
2.028
|
Bedrijfsresultaat (EBIT)
1 |
1.118
|
895
|
1.237
|
1.028
|
1.177
|
1.112
|
1.367
|
1.258
|
1.424
|
1.356
|
1.663
|
Operationele Marge
|
10,46%
|
9,07%
|
11,25%
|
10,24%
|
10,44%
|
10,51%
|
10,79%
|
10,47%
|
10,73%
|
10,17%
|
11,17%
|
Resultaat voor belastingen (EBT)
|
850
|
689
|
907
|
1.151
|
959
|
779
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
681
|
532
|
767
|
1.000
|
758
|
615
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
6,37%
|
5,39%
|
6,98%
|
9,97%
|
6,72%
|
5,81%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
0,2480
|
0,2990
|
0,1940
|
-
|
0,3140
|
0,2900
|
0,2627
|
0,3432
|
Dividend per aandeel
|
0,1380
|
0,0940
|
0,1430
|
0,0990
|
0,1520
|
0,1040
|
-
|
0,1150
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
30-07-20
|
25-02-21
|
29-07-21
|
24-02-22
|
28-07-22
|
23-02-23
|
02-08-23
|
21-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.716
|
3.723
|
2.160
|
2.023
|
2.464
|
6.680
|
6.508
|
5.850
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6179
x
|
1,326
x
|
0,7385
x
|
0,6232
x
|
0,7103
x
|
1,792
x
|
1,604
x
|
1,354
x
|
Free Cash Flow
1 |
1.148
|
781
|
1.864
|
2.146
|
2.593
|
1.425
|
1.774
|
2.003
|
ROE (netto-inkomsten/eigen vermogen)
|
27%
|
26,3%
|
29,1%
|
18,5%
|
17,6%
|
18,5%
|
19,1%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
5,86%
|
4,89%
|
6,43%
|
5,9%
|
6,03%
|
6,1%
|
6,14%
|
6,54%
|
Totale activa
1 |
25.188
|
26.580
|
27.333
|
26.976
|
30.785
|
31.765
|
34.964
|
35.898
|
Nettoactief per aandeel
2 |
1,700
|
1,390
|
2,330
|
3,640
|
3,460
|
3,740
|
4,020
|
4,540
|
Cashflow per aandeel
2 |
0,5000
|
0,3600
|
0,7600
|
0,9000
|
1,220
|
0,7400
|
0,9000
|
0,9500
|
Capex
1 |
350
|
385
|
366
|
599
|
789
|
931
|
965
|
960
|
Capex/omzet
|
1,74%
|
1,85%
|
1,72%
|
2,58%
|
3,12%
|
3,31%
|
3,2%
|
3,01%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,4
GBP Gemiddelde koersdoel
13,61
GBP Spread / Gemiddelde doel +1,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,67% | 50,29 mld. | | +20,53% | 135 mld. | | +9,53% | 77,91 mld. | | +2,63% | 71,1 mld. | | +40,51% | 43,87 mld. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +82,72% | 24,31 mld. | | +19,32% | 23,26 mld. | | +29,77% | 20,94 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|