slotkoers
London S.E.
00:00:00 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,53
CAD
|
+0,30%
|
|
+1,47%
|
-5,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.697
|
4.829
|
6.863
|
7.124
|
7.301
|
7.053
|
-
|
-
|
Bedrijfswaarde
1 |
3.425
|
4.929
|
6.799
|
6.957
|
8.056
|
7.768
|
6.870
|
6.590
|
K/w-verhouding
|
-12,1
x
|
28,9
x
|
23,7
x
|
-77,9
x
|
-244
x
|
17,3
x
|
9,44
x
|
6,6
x
|
Dividendrendement
|
-
|
1,55%
|
2,96%
|
3,23%
|
3,7%
|
4,11%
|
4,22%
|
4,51%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,72
x
|
1,94
x
|
2,06
x
|
2,54
x
|
1,95
x
|
1,72
x
|
1,86
x
|
Bedrijfswaarde/omzet
|
2,88
x
|
2,77
x
|
1,92
x
|
2,01
x
|
2,81
x
|
2,14
x
|
1,68
x
|
1,74
x
|
Bedrijfswaarde/EBITDA
|
7,16
x
|
5,64
x
|
3,54
x
|
3,93
x
|
5,67
x
|
4,13
x
|
3,15
x
|
3,47
x
|
Bedrijfswaarde/FCF
|
36,8
x
|
7,73
x
|
8,36
x
|
10,1
x
|
-37,4
x
|
13,3
x
|
5,12
x
|
5,5
x
|
FCF Yield
|
2,72%
|
12,9%
|
12%
|
9,86%
|
-2,68%
|
7,53%
|
19,5%
|
18,2%
|
Price to Book
|
2,76
x
|
1,58
x
|
1,39
x
|
1,42
x
|
1,67
x
|
1,56
x
|
1,37
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
109.927
|
163.036
|
247.478
|
245.814
|
245.257
|
244.803
|
-
|
-
|
Referentieprijs
2 |
24,53
|
29,62
|
27,73
|
28,98
|
29,77
|
28,81
|
28,81
|
28,81
|
Datum van publicatie
|
09-03-20
|
18-03-21
|
17-03-22
|
09-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.190
|
1.778
|
3.540
|
3.454
|
2.870
|
3.622
|
4.094
|
3.785
|
EBITDA
1 |
478,2
|
874,2
|
1.919
|
1.768
|
1.421
|
1.879
|
2.181
|
1.898
|
Bedrijfsresultaat (EBIT)
1 |
215,7
|
550,2
|
1.324
|
919,9
|
812,9
|
1.207
|
1.396
|
1.187
|
Operationele Marge
|
18,13%
|
30,95%
|
37,39%
|
26,63%
|
28,32%
|
33,33%
|
34,1%
|
31,36%
|
Resultaat voor belastingen (EBT)
1 |
-112,8
|
273,5
|
540,2
|
199,7
|
344,7
|
985,3
|
1.302
|
1.280
|
Nettowinst (verlies)
1 |
-222,5
|
139,8
|
281,6
|
-90,89
|
-31,21
|
560,1
|
809,9
|
831,5
|
Nettomarge
|
-18,69%
|
7,87%
|
7,96%
|
-2,63%
|
-1,09%
|
15,46%
|
19,79%
|
21,97%
|
WPA
2 |
-2,025
|
1,024
|
1,172
|
-0,3718
|
-0,1221
|
1,670
|
3,052
|
4,364
|
Free Cash Flow
1 |
93
|
637,9
|
813,6
|
685,9
|
-215,7
|
584,7
|
1.341
|
1.198
|
FCF-marge
|
7,82%
|
35,88%
|
22,99%
|
19,86%
|
-7,51%
|
16,14%
|
32,75%
|
31,66%
|
Kasstroomconversie (ebitda)
|
19,45%
|
72,97%
|
42,4%
|
38,79%
|
-
|
31,12%
|
61,48%
|
63,14%
|
Kasstroomconversie (nettowinst)
|
-
|
456,22%
|
288,93%
|
-
|
-
|
104,39%
|
165,55%
|
144,1%
|
Dividend per aandeel
2 |
-
|
0,4600
|
0,8217
|
0,9352
|
1,101
|
1,184
|
1,217
|
1,299
|
Datum van publicatie
|
09-03-20
|
18-03-21
|
17-03-22
|
09-03-23
|
27-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
888,1
|
880,1
|
809,3
|
763,8
|
849,7
|
802,7
|
696,6
|
729,5
|
785,8
|
650,9
|
765,2
|
1.055
|
1.182
|
1.044
|
1.021
|
EBITDA
1 |
472,7
|
510,5
|
422,9
|
344,5
|
396,6
|
378,9
|
336,3
|
362
|
396,3
|
293,1
|
379,8
|
546,7
|
656,7
|
572,7
|
560,9
|
Bedrijfsresultaat (EBIT)
1 |
198,8
|
315,5
|
219,8
|
122
|
158,4
|
202,4
|
203,4
|
205,1
|
215,8
|
143,1
|
272,1
|
474,7
|
563
|
379,6
|
354,7
|
Operationele Marge
|
22,38%
|
35,85%
|
27,16%
|
15,98%
|
18,64%
|
25,21%
|
29,2%
|
28,11%
|
27,46%
|
21,99%
|
35,56%
|
44,98%
|
47,65%
|
36,37%
|
34,74%
|
Resultaat voor belastingen (EBT)
1 |
-132,5
|
-
|
-
|
177,9
|
-
|
81,49
|
206,1
|
177,5
|
-111,3
|
33,02
|
199,2
|
341,7
|
447,7
|
348,3
|
323,4
|
Nettowinst (verlies)
1 |
-131,2
|
-73,11
|
242,9
|
77,51
|
-
|
5,433
|
103,7
|
82,58
|
-217,1
|
-27,52
|
82,78
|
185,5
|
272,6
|
204,1
|
186,4
|
Nettomarge
|
-14,78%
|
-8,31%
|
30,02%
|
10,15%
|
-
|
0,68%
|
14,89%
|
11,32%
|
-27,63%
|
-4,23%
|
10,82%
|
17,58%
|
23,07%
|
19,56%
|
18,26%
|
WPA
2 |
-0,5224
|
-0,2950
|
0,9769
|
0,3095
|
-1,432
|
0,0272
|
0,4254
|
0,3303
|
-0,8821
|
-0,1101
|
0,1280
|
0,8480
|
0,8340
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
0,5350
|
-
|
0,5467
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-03-22
|
05-05-22
|
03-08-22
|
10-11-22
|
09-03-23
|
04-05-23
|
02-08-23
|
09-11-23
|
27-03-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
728
|
100
|
-
|
-
|
754
|
715
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
63,1
|
167
|
-
|
-
|
183
|
462
|
Hefboom (schuld/ebitda)
|
1,523
x
|
0,1145
x
|
-
|
-
|
0,5308
x
|
0,3806
x
|
-
|
-
|
Free Cash Flow
1 |
93
|
638
|
814
|
686
|
-216
|
585
|
1.341
|
1.198
|
ROE (netto-inkomsten/eigen vermogen)
|
9,39%
|
8,07%
|
19,3%
|
10,7%
|
6,68%
|
15,1%
|
17,9%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
-8,63%
|
3,89%
|
10,8%
|
6,14%
|
3,75%
|
12%
|
21%
|
-
|
Totale activa
1 |
2.578
|
3.592
|
2.596
|
-1.480
|
-832,9
|
4.667
|
3.857
|
-
|
Nettoactief per aandeel
2 |
8,870
|
18,80
|
20,00
|
20,40
|
17,90
|
18,40
|
21,00
|
23,60
|
Cashflow per aandeel
2 |
3,640
|
5,700
|
6,090
|
6,160
|
4,100
|
6,320
|
7,610
|
6,670
|
Capex
1 |
317
|
293
|
661
|
713
|
1.094
|
788
|
450
|
382
|
Capex/omzet
|
26,65%
|
16,49%
|
18,66%
|
20,64%
|
38,12%
|
21,76%
|
11%
|
10,1%
|
Datum van publicatie
|
09-03-20
|
18-03-21
|
17-03-22
|
09-03-23
|
27-03-24
|
-
|
-
|
-
|
Laatste slotkoers
28,81
CAD Gemiddelde koersdoel
39,66
CAD Spread / Gemiddelde doel +37,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,42% | 22,35 mld. | | -5,69% | 12,45 mld. | | +49,70% | 9,67 mld. | | +34,38% | 5,43 mld. | | -10,48% | 4,72 mld. | | +19,27% | 3,09 mld. | | +9,78% | 2,11 mld. | | -28,74% | 1,77 mld. | | +46,12% | 1,69 mld. |
Goud - Andere
|