Beurs gesloten -
London S.E.
08:00:01 03-03-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,3
USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Marktkapitalisatie
1 |
3.086
|
6.388
|
5.224
|
5.877
|
4.672
|
4.672
|
Bedrijfswaarde
1 |
13.969
|
16.400
|
14.870
|
14.372
|
14.794
|
13.341
|
K/w-verhouding
|
3,19
x
|
7,37
x
|
7,88
x
|
2,74
x
|
4,31
x
|
7,84
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,25
x
|
0,54
x
|
0,5
x
|
0,42
x
|
0,28
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,4
x
|
1,44
x
|
1,02
x
|
0,89
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
4,25
x
|
7,67
x
|
7,99
x
|
3,6
x
|
4,74
x
|
6,18
x
|
Bedrijfswaarde/FCF
|
-35,3
x
|
65,3
x
|
16,6
x
|
-12,8
x
|
-13,6
x
|
33,6
x
|
FCF Yield
|
-2,83%
|
1,53%
|
6,01%
|
-7,82%
|
-7,36%
|
2,98%
|
Price to Book
|
1,16
x
|
1,48
x
|
1,66
x
|
1,02
x
|
0,62
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
571.429
|
638.849
|
502.338
|
502.338
|
502.338
|
502.338
|
Referentieprijs
2 |
5,400
|
10,00
|
10,40
|
11,70
|
9,300
|
9,300
|
Datum van publicatie
|
28-03-19
|
27-03-20
|
25-03-21
|
31-03-22
|
23-03-23
|
21-03-24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Omzet
1 |
12.378
|
11.752
|
10.356
|
14.126
|
16.549
|
14.648
|
EBITDA
1 |
3.287
|
2.138
|
1.861
|
3.992
|
3.119
|
2.157
|
Bedrijfsresultaat (EBIT)
1 |
2.565
|
1.304
|
1.059
|
3.102
|
2.312
|
1.417
|
Operationele Marge
|
20,72%
|
11,1%
|
10,23%
|
21,96%
|
13,97%
|
9,67%
|
Resultaat voor belastingen (EBT)
1 |
2.268
|
1.580
|
1.125
|
4.138
|
2.453
|
876
|
Nettowinst (verlies)
1 |
967
|
860
|
684
|
2.142
|
1.083
|
596
|
Nettomarge
|
7,81%
|
7,32%
|
6,6%
|
15,16%
|
6,54%
|
4,07%
|
WPA
2 |
1,692
|
1,356
|
1,320
|
4,264
|
2,156
|
1,186
|
Free Cash Flow
1 |
-396
|
251
|
894,4
|
-1.123
|
-1.088
|
397,1
|
FCF-marge
|
-3,2%
|
2,14%
|
8,64%
|
-7,95%
|
-6,58%
|
2,71%
|
Kasstroomconversie (ebitda)
|
-
|
11,74%
|
48,06%
|
-
|
-
|
18,41%
|
Kasstroomconversie (nettowinst)
|
-
|
29,19%
|
130,76%
|
-
|
-
|
66,63%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-03-19
|
27-03-20
|
25-03-21
|
31-03-22
|
23-03-23
|
21-03-24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
10.883
|
10.012
|
9.646
|
8.495
|
10.122
|
8.669
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,311
x
|
4,683
x
|
5,183
x
|
2,128
x
|
3,245
x
|
4,019
x
|
Free Cash Flow
1 |
-396
|
251
|
894
|
-1.123
|
-1.089
|
397
|
ROE (netto-inkomsten/eigen vermogen)
|
38,1%
|
20,4%
|
15,1%
|
43,2%
|
16%
|
5,89%
|
ROA (netto-inkomsten/totale activa)
|
7,44%
|
3,6%
|
2,84%
|
7,96%
|
5,09%
|
3,1%
|
Totale activa
1 |
13.000
|
23.907
|
24.127
|
26.913
|
21.261
|
19.202
|
Nettoactief per aandeel
2 |
4,650
|
6,780
|
6,280
|
11,50
|
14,90
|
10,80
|
Cashflow per aandeel
2 |
2,070
|
3,570
|
5,100
|
4,640
|
6,920
|
3,670
|
Capex
1 |
982
|
1.024
|
1.108
|
1.485
|
1.674
|
1.413
|
Capex/omzet
|
7,93%
|
8,71%
|
10,7%
|
10,51%
|
10,12%
|
9,65%
|
Datum van publicatie
|
28-03-19
|
27-03-20
|
25-03-21
|
31-03-22
|
23-03-23
|
21-03-24
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -.--% | 5,94 mld. | | +5,64% | 17,31 mld. | | +35,38% | 16,39 mld. | | +31,79% | 6,87 mld. | | +8,47% | 6,62 mld. | | +35,81% | 5,99 mld. | | +43,16% | 4,16 mld. | | +6,62% | 3,36 mld. | | +3,71% | 3,04 mld. | | +69,06% | 2,89 mld. |
Aluminium - Andere
|