Beurs gesloten -
London S.E.
17:35:25 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.235
GBX
|
+0,04%
|
|
-2,99%
|
-16,90%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
139.218
|
116.017
|
169.397
|
143.969
|
151.748
|
144.445
|
-
|
-
|
Bedrijfswaarde
1 |
148.433
|
129.555
|
174.904
|
144.302
|
162.914
|
155.501
|
154.771
|
154.646
|
K/w-verhouding
|
18,1
x
|
15,7
x
|
16,3
x
|
4,67
x
|
11,8
x
|
20,1
x
|
10,9
x
|
12
x
|
Dividendrendement
|
4,6%
|
4,86%
|
8,27%
|
11,4%
|
5,67%
|
5,2%
|
5,35%
|
4,86%
|
Marktkapitalisatie/omzet
|
3,14
x
|
2,7
x
|
2,79
x
|
2,21
x
|
2,82
x
|
2,61
x
|
2,59
x
|
2,72
x
|
Bedrijfswaarde/omzet
|
3,35
x
|
3,02
x
|
2,88
x
|
2,22
x
|
3,03
x
|
2,81
x
|
2,78
x
|
2,92
x
|
Bedrijfswaarde/EBITDA
|
6,41
x
|
5,87
x
|
4,68
x
|
3,55
x
|
5,83
x
|
5,42
x
|
5,29
x
|
5,55
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
16,1
x
|
8,7
x
|
5,72
x
|
13,6
x
|
16,1
x
|
14,7
x
|
15,6
x
|
FCF Yield
|
7,24%
|
6,23%
|
11,5%
|
17,5%
|
7,35%
|
6,22%
|
6,83%
|
6,39%
|
Price to Book
|
3,17
x
|
2,61
x
|
3,59
x
|
3,2
x
|
3,41
x
|
3,27
x
|
2,93
x
|
2,73
x
|
Aantal aandelen (in duizenden)
|
5.057.685
|
5.056.735
|
5.057.690
|
5.061.151
|
5.064.466
|
5.069.816
|
-
|
-
|
Referentieprijs
2 |
28,89
|
24,72
|
36,41
|
28,45
|
29,96
|
28,49
|
28,49
|
28,49
|
Datum van publicatie
|
19-08-19
|
17-08-20
|
17-08-21
|
15-08-22
|
21-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.288
|
42.931
|
60.817
|
65.098
|
53.817
|
55.299
|
55.743
|
53.038
|
EBITDA
1 |
23.158
|
22.071
|
37.379
|
40.634
|
27.956
|
28.666
|
29.284
|
27.843
|
Bedrijfsresultaat (EBIT)
1 |
17.065
|
15.874
|
30.291
|
34.400
|
22.820
|
23.438
|
24.013
|
22.008
|
Operationele Marge
|
38,53%
|
36,98%
|
49,81%
|
52,84%
|
42,4%
|
42,38%
|
43,08%
|
41,49%
|
Resultaat voor belastingen (EBT)
1 |
15.049
|
13.510
|
24.601
|
33.137
|
21.401
|
17.345
|
21.365
|
19.384
|
Nettowinst (verlies)
1 |
8.306
|
7.956
|
11.304
|
30.900
|
12.921
|
7.952
|
13.415
|
12.839
|
Nettomarge
|
18,75%
|
18,53%
|
18,59%
|
47,47%
|
24,01%
|
14,38%
|
24,07%
|
24,21%
|
WPA
2 |
1,599
|
1,570
|
2,235
|
6,093
|
2,547
|
1,417
|
2,608
|
2,378
|
Free Cash Flow
1 |
10.748
|
8.066
|
20.114
|
25.215
|
11.968
|
9.664
|
10.563
|
9.890
|
FCF-marge
|
24,27%
|
18,79%
|
33,07%
|
38,73%
|
22,24%
|
17,48%
|
18,95%
|
18,65%
|
Kasstroomconversie (ebitda)
|
46,41%
|
36,55%
|
53,81%
|
62,05%
|
42,81%
|
33,71%
|
36,07%
|
35,52%
|
Kasstroomconversie (nettowinst)
|
129,4%
|
101,38%
|
177,94%
|
81,6%
|
92,62%
|
121,54%
|
78,74%
|
77,03%
|
Dividend per aandeel
2 |
1,330
|
1,200
|
3,010
|
3,250
|
1,700
|
1,480
|
1,524
|
1,384
|
Datum van publicatie
|
19-08-19
|
17-08-20
|
17-08-21
|
15-08-22
|
21-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
---|
Omzet
1 |
22.294
|
20.637
|
25.639
|
35.178
|
30.527
|
34.571
|
12.992
|
25.713
|
28.104
|
27.232
|
28.962
|
-
|
-
|
28.005
|
EBITDA
|
12.084
|
9.987
|
14.680
|
22.699
|
18.463
|
22.171
|
-
|
13.230
|
14.726
|
13.875
|
15.333
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
9.041
|
6.833
|
11.292
|
18.999
|
15.574
|
18.826
|
-
|
10.753
|
12.067
|
11.233
|
12.056
|
11.357
|
10.863
|
11.062
|
Operationele Marge
|
40,55%
|
33,11%
|
44,04%
|
54,01%
|
51,02%
|
54,46%
|
-
|
41,82%
|
42,94%
|
41,25%
|
41,63%
|
-
|
-
|
39,5%
|
Resultaat voor belastingen (EBT)
|
7.790
|
5.720
|
8.826
|
15.775
|
14.493
|
18.644
|
-
|
10.181
|
11.220
|
3.982
|
12.985
|
-
|
-
|
-
|
Nettowinst (verlies)
|
4.868
|
3.088
|
3.876
|
7.428
|
9.443
|
21.457
|
-
|
6.457
|
6.464
|
927
|
7.694
|
-
|
-
|
-
|
Nettomarge
|
21,84%
|
14,96%
|
15,12%
|
21,12%
|
30,93%
|
62,07%
|
-
|
25,11%
|
23%
|
3,4%
|
26,57%
|
-
|
-
|
-
|
WPA
|
0,9602
|
-
|
-
|
-
|
1,866
|
-
|
-
|
1,273
|
1,274
|
0,1830
|
1,570
|
-
|
-
|
-
|
Dividend per aandeel
|
0,6500
|
-
|
1,010
|
-
|
1,500
|
1,750
|
-
|
0,9000
|
0,8000
|
0,7200
|
0,8800
|
-
|
-
|
-
|
Datum van publicatie
|
17-02-20
|
17-08-20
|
15-02-21
|
17-08-21
|
14-02-22
|
15-08-22
|
20-02-23
|
20-02-23
|
21-08-23
|
19-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.215
|
13.538
|
5.507
|
333
|
11.166
|
11.057
|
10.326
|
10.201
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3979
x
|
0,6134
x
|
0,1473
x
|
0,008195
x
|
0,3994
x
|
0,3857
x
|
0,3526
x
|
0,3664
x
|
Free Cash Flow
1 |
10.748
|
8.066
|
20.114
|
25.215
|
11.968
|
9.664
|
10.563
|
9.890
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
19%
|
31,7%
|
49,5%
|
28,9%
|
29,8%
|
29,1%
|
24,1%
|
ROA (netto-inkomsten/totale activa)
|
8,57%
|
8,81%
|
15,9%
|
30,3%
|
13,2%
|
12,7%
|
13,8%
|
12,3%
|
Totale activa
1 |
96.886
|
90.306
|
71.047
|
102.047
|
98.231
|
62.414
|
97.210
|
104.198
|
Nettoactief per aandeel
2 |
9,120
|
9,480
|
10,10
|
8,880
|
8,790
|
8,700
|
9,720
|
10,40
|
Cashflow per aandeel
2 |
3,440
|
3,100
|
5,370
|
5,780
|
3,690
|
3,990
|
4,250
|
3,940
|
Capex
1 |
6.250
|
7.640
|
6.606
|
5.855
|
6.733
|
9.507
|
9.608
|
9.389
|
Capex/omzet
|
14,11%
|
17,8%
|
10,86%
|
8,99%
|
12,51%
|
17,19%
|
17,24%
|
17,7%
|
Datum van publicatie
|
19-08-19
|
17-08-20
|
17-08-21
|
15-08-22
|
21-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
28,49
USD Gemiddelde koersdoel
31,02
USD Spread / Gemiddelde doel +8,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,66% | 112 mld. | | -3,72% | 70,06 mld. | | -7,72% | 43,67 mld. | | -1,05% | 39,36 mld. | | +21,21% | 36,74 mld. | | +17,14% | 24,77 mld. | | +73,12% | 19,9 mld. | | +36,03% | 16,33 mld. | | +9,91% | 10,92 mld. |
Geïntegreerde mijnbouw
|