Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,03
EUR
|
+1,16%
|
|
-1,38%
|
+17,53%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
3.728
|
6.490
|
5.214
|
6.392
|
5.755
|
7.434
|
7.434
|
-
|
Bedrijfswaarde
1 |
3.749
|
6.419
|
4.233
|
6.801
|
4.075
|
6.325
|
6.989
|
6.928
|
K/w-verhouding
|
14,7
x
|
11,5
x
|
12
x
|
8,99
x
|
11,1
x
|
9,62
x
|
8,96
x
|
8,83
x
|
Dividendrendement
|
7,86%
|
6,21%
|
11%
|
5,3%
|
6,41%
|
5,74%
|
7,32%
|
7,49%
|
Marktkapitalisatie/omzet
|
2,28
x
|
3,04
x
|
2,97
x
|
3,14
x
|
2,61
x
|
3,55
x
|
2,68
x
|
2,58
x
|
Bedrijfswaarde/omzet
|
2,3
x
|
3,01
x
|
2,41
x
|
3,34
x
|
1,85
x
|
3,55
x
|
2,52
x
|
2,4
x
|
Bedrijfswaarde/EBITDA
|
7,62
x
|
7,03
x
|
7,1
x
|
5,07
x
|
2,71
x
|
5,87
x
|
5,96
x
|
5,92
x
|
Bedrijfswaarde/FCF
|
-
|
19,6
x
|
-
|
8,02
x
|
1,82
x
|
8,15
x
|
8,98
x
|
8,61
x
|
FCF Yield
|
-
|
5,11%
|
-
|
12,5%
|
54,9%
|
12,3%
|
11,1%
|
11,6%
|
Price to Book
|
1,81
x
|
2,77
x
|
1,91
x
|
2,22
x
|
1,96
x
|
2,18
x
|
1,97
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
732.388
|
732.874
|
734.369
|
736.438
|
738.063
|
741.185
|
741.185
|
-
|
Referentieprijs
2 |
5,090
|
8,855
|
7,100
|
8,680
|
7,798
|
10,03
|
10,03
|
10,03
|
Datum van publicatie
|
11-02-19
|
11-02-20
|
11-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.632
|
2.134
|
1.755
|
2.036
|
2.208
|
1.782
|
2.776
|
2.887
|
EBITDA
1 |
492
|
912,8
|
595,8
|
1.343
|
1.502
|
1.077
|
1.173
|
1.171
|
Bedrijfsresultaat (EBIT)
1 |
454,8
|
876,5
|
559,1
|
1.304
|
1.461
|
1.032
|
1.132
|
1.123
|
Operationele Marge
|
27,88%
|
41,07%
|
31,86%
|
64,03%
|
66,16%
|
57,91%
|
40,76%
|
38,9%
|
Resultaat voor belastingen (EBT)
1 |
333,2
|
739
|
531,4
|
890,5
|
661,6
|
1.067
|
1.108
|
1.113
|
Nettowinst (verlies)
1 |
255,7
|
565,4
|
434,5
|
713,1
|
521,8
|
821,9
|
832,3
|
840,1
|
Nettomarge
|
15,67%
|
26,49%
|
24,76%
|
35,02%
|
23,64%
|
46,12%
|
29,98%
|
29,1%
|
WPA
2 |
0,3470
|
0,7670
|
0,5911
|
0,9650
|
0,7010
|
1,042
|
1,120
|
1,136
|
Free Cash Flow
1 |
-
|
328,1
|
-
|
848,5
|
2.236
|
712
|
778
|
805
|
FCF-marge
|
-
|
15,37%
|
-
|
41,67%
|
101,28%
|
28,05%
|
28,02%
|
27,89%
|
Kasstroomconversie (ebitda)
|
-
|
35,94%
|
-
|
63,2%
|
148,92%
|
66,22%
|
66,32%
|
68,76%
|
Kasstroomconversie (nettowinst)
|
-
|
58,02%
|
-
|
118,99%
|
428,51%
|
91,9%
|
93,48%
|
95,82%
|
Dividend per aandeel
2 |
0,4000
|
0,5500
|
0,7800
|
0,4600
|
0,5000
|
0,5757
|
0,7341
|
0,7509
|
Datum van publicatie
|
11-02-19
|
11-02-20
|
11-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2020 S1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
-
|
440,3
|
-
|
508,6
|
541,7
|
460,2
|
533,4
|
-
|
525
|
618,7
|
588,1
|
607
|
-
|
620,2
|
471
|
671
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
143,8
|
1.117
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
124,7
|
-
|
134,3
|
1.106
|
143,5
|
167,6
|
-
|
186,8
|
407,7
|
237,7
|
367,7
|
-
|
-
|
264,2
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
28,32%
|
-
|
26,41%
|
204,24%
|
31,18%
|
31,42%
|
-
|
35,58%
|
65,9%
|
40,41%
|
60,58%
|
-
|
-
|
56,09%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
214,5
|
184,9
|
174,8
|
349,3
|
130,3
|
410,8
|
143,6
|
154,3
|
297,9
|
169,7
|
194
|
235,4
|
241,6
|
477
|
275
|
315,1
|
271
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
171,3
|
150,5
|
135,4
|
268,7
|
97,2
|
337,2
|
114,3
|
123,6
|
237,9
|
133,6
|
150,3
|
178,3
|
185
|
363,3
|
208,8
|
249,7
|
209,4
|
183,9
|
201,7
|
213,6
|
Nettomarge
|
-
|
-
|
30,75%
|
-
|
19,11%
|
62,24%
|
24,84%
|
23,17%
|
-
|
25,46%
|
24,29%
|
30,31%
|
30,49%
|
-
|
33,67%
|
53,02%
|
31,21%
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,1830
|
-
|
0,1450
|
0,4560
|
-
|
-
|
-
|
0,1790
|
-
|
0,2390
|
0,2490
|
-
|
0,2810
|
0,2759
|
0,2898
|
0,2482
|
0,2722
|
0,2883
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,4600
|
-
|
-
|
-
|
-
|
0,2600
|
-
|
-
|
-
|
-
|
0,5700
|
-
|
-
|
-
|
0,7500
|
Datum van publicatie
|
31-07-19
|
29-07-20
|
29-07-21
|
29-07-21
|
10-11-21
|
10-02-22
|
10-05-22
|
03-08-22
|
03-08-22
|
09-11-22
|
08-02-23
|
10-05-23
|
01-08-23
|
01-08-23
|
09-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
20,9
|
-
|
-
|
409
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
70,7
|
982
|
-
|
1.681
|
1.630
|
445
|
506
|
Hefboom (schuld/ebitda)
|
0,0425
x
|
-
|
-
|
0,3048
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
328
|
-
|
848
|
2.236
|
712
|
778
|
805
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
25,7%
|
17,1%
|
25,4%
|
17,9%
|
24,4%
|
22,7%
|
20,7%
|
ROA (netto-inkomsten/totale activa)
|
0,56%
|
1,12%
|
-
|
-
|
0,71%
|
1%
|
1%
|
1%
|
Totale activa
1 |
45.319
|
50.404
|
-
|
-
|
73.555
|
77.476
|
83.230
|
84.009
|
Nettoactief per aandeel
2 |
2,810
|
3,190
|
3,730
|
3,910
|
3,980
|
4,610
|
5,100
|
5,500
|
Cashflow per aandeel
2 |
0,4800
|
0,4900
|
-0,0100
|
1,230
|
3,080
|
1,750
|
3,350
|
7,020
|
Capex
1 |
43,8
|
35,2
|
42,8
|
60,8
|
59,5
|
44,3
|
54,5
|
55,7
|
Capex/omzet
|
2,68%
|
1,65%
|
2,44%
|
2,99%
|
2,69%
|
1,74%
|
1,96%
|
1,93%
|
Datum van publicatie
|
11-02-19
|
11-02-20
|
11-02-21
|
10-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
Laatste slotkoers
10,03
EUR Gemiddelde koersdoel
11,44
EUR Spread / Gemiddelde doel +14,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,53% | 7,94 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|