Beurs gesloten -
London S.E.
17:35:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3.272
GBX
|
+1,46%
|
|
+2,31%
|
+2,19%
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.432
|
25.138
|
31.437
|
35.457
|
29.934
|
37.180
|
-
|
-
|
Bedrijfswaarde
1 |
27.607
|
29.258
|
35.574
|
39.374
|
33.831
|
40.702
|
40.083
|
39.342
|
K/w-verhouding
|
35,7
x
|
37,5
x
|
39,3
x
|
31,1
x
|
39,2
x
|
32,1
x
|
28,7
x
|
25,5
x
|
Dividendrendement
|
1,71%
|
1,68%
|
1,37%
|
1,33%
|
1,67%
|
1,43%
|
1,55%
|
1,69%
|
Marktkapitalisatie/omzet
|
5,03
x
|
4,85
x
|
5,85
x
|
5,64
x
|
4,52
x
|
5,27
x
|
4,92
x
|
4,57
x
|
Bedrijfswaarde/omzet
|
5,68
x
|
5,65
x
|
6,62
x
|
6,26
x
|
5,11
x
|
5,77
x
|
5,3
x
|
4,84
x
|
Bedrijfswaarde/EBITDA
|
16,9
x
|
16,3
x
|
19,3
x
|
18,5
x
|
14,9
x
|
16,6
x
|
15,1
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
34,4
x
|
38
x
|
33,4
x
|
30
x
|
31
x
|
31,4
x
|
27,7
x
|
24,8
x
|
FCF Yield
|
2,91%
|
2,63%
|
3%
|
3,33%
|
3,22%
|
3,18%
|
3,61%
|
4,03%
|
Price to Book
|
9,88
x
|
11,1
x
|
10,2
x
|
9,01
x
|
7,69
x
|
8,29
x
|
7,3
x
|
6,43
x
|
Aantal aandelen (in duizenden)
|
901.019
|
900.295
|
913.434
|
914.038
|
912.453
|
912.265
|
-
|
-
|
Referentieprijs
2 |
27,12
|
27,92
|
34,42
|
38,79
|
32,81
|
40,76
|
40,76
|
40,76
|
Datum van publicatie
|
15-05-19
|
20-05-20
|
19-05-21
|
18-05-22
|
17-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.861
|
5.179
|
5.372
|
6.288
|
6.619
|
7.052
|
7.562
|
8.128
|
EBITDA
1 |
1.637
|
1.800
|
1.839
|
2.129
|
2.276
|
2.451
|
2.648
|
2.870
|
Bedrijfsresultaat (EBIT)
1 |
1.311
|
1.387
|
1.386
|
1.645
|
1.794
|
1.938
|
2.107
|
2.293
|
Operationele Marge
|
26,97%
|
26,78%
|
25,8%
|
26,16%
|
27,1%
|
27,48%
|
27,86%
|
28,21%
|
Resultaat voor belastingen (EBT)
1 |
957
|
942
|
1.077
|
1.447
|
1.174
|
1.616
|
1.809
|
2.033
|
Nettowinst (verlies)
1 |
695
|
675
|
803
|
1.165
|
770
|
1.165
|
1.309
|
1.468
|
Nettomarge
|
14,3%
|
13,03%
|
14,95%
|
18,53%
|
11,63%
|
16,53%
|
17,31%
|
18,07%
|
WPA
2 |
0,7600
|
0,7440
|
0,8760
|
1,248
|
0,8360
|
1,269
|
1,422
|
1,598
|
Free Cash Flow
1 |
802
|
769
|
1.066
|
1.311
|
1.090
|
1.296
|
1.446
|
1.586
|
FCF-marge
|
16,5%
|
14,85%
|
19,84%
|
20,85%
|
16,47%
|
18,37%
|
19,12%
|
19,51%
|
Kasstroomconversie (ebitda)
|
48,99%
|
42,72%
|
57,97%
|
61,58%
|
47,89%
|
52,87%
|
54,61%
|
55,26%
|
Kasstroomconversie (nettowinst)
|
115,4%
|
113,93%
|
132,75%
|
112,53%
|
141,56%
|
111,18%
|
110,51%
|
108%
|
Dividend per aandeel
2 |
0,4650
|
0,4700
|
0,4700
|
0,5175
|
0,5475
|
0,5821
|
0,6336
|
0,6901
|
Datum van publicatie
|
15-05-19
|
20-05-20
|
19-05-21
|
18-05-22
|
17-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.495
|
2.684
|
2.487
|
2.885
|
3.061
|
3.227
|
3.247
|
3.372
|
3.424
|
3.618
|
3.692
|
3.909
|
EBITDA
|
874
|
926
|
861
|
978
|
-
|
-
|
-
|
1.163
|
1.180
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
670
|
717
|
648
|
738
|
806
|
839
|
873
|
921
|
928
|
1.009
|
1.036
|
1.085
|
Operationele Marge
|
26,85%
|
26,71%
|
26,06%
|
25,58%
|
26,33%
|
26%
|
26,89%
|
27,31%
|
27,1%
|
27,89%
|
28,05%
|
27,75%
|
Resultaat voor belastingen (EBT)
|
480
|
462
|
458
|
619
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
352
|
323
|
333
|
470
|
-
|
-
|
-
|
464
|
572
|
-
|
-
|
-
|
Nettomarge
|
14,11%
|
12,03%
|
13,39%
|
16,29%
|
-
|
-
|
-
|
13,76%
|
16,71%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1450
|
0,3250
|
0,1450
|
0,3250
|
0,1600
|
0,3575
|
0,1700
|
0,3575
|
0,1800
|
0,3780
|
0,1900
|
0,4150
|
Datum van publicatie
|
12-11-19
|
20-05-20
|
17-11-20
|
19-05-21
|
17-11-21
|
18-05-22
|
16-11-22
|
17-05-23
|
15-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.175
|
4.120
|
4.137
|
3.917
|
3.897
|
3.522
|
2.903
|
2.162
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,94
x
|
2,289
x
|
2,25
x
|
1,84
x
|
1,712
x
|
1,437
x
|
1,096
x
|
0,7534
x
|
Free Cash Flow
1 |
802
|
769
|
1.066
|
1.311
|
1.090
|
1.296
|
1.446
|
1.586
|
ROE (netto-inkomsten/eigen vermogen)
|
35,7%
|
39,1%
|
35%
|
32,3%
|
19,5%
|
30,6%
|
29,6%
|
29,6%
|
ROA (netto-inkomsten/totale activa)
|
10,8%
|
10,9%
|
9,89%
|
10,9%
|
7,08%
|
11%
|
11,9%
|
13%
|
Totale activa
1 |
6.427
|
6.171
|
8.120
|
10.731
|
10.879
|
10.550
|
11.023
|
11.274
|
Nettoactief per aandeel
2 |
2,740
|
2,520
|
3,360
|
4,300
|
4,270
|
4,920
|
5,580
|
6,330
|
Cashflow per aandeel
2 |
1,360
|
1,380
|
1,630
|
1,950
|
1,860
|
1,870
|
2,090
|
2,160
|
Capex
1 |
439
|
487
|
422
|
485
|
627
|
638
|
674
|
716
|
Capex/omzet
|
9,03%
|
9,4%
|
7,86%
|
7,71%
|
9,47%
|
9,04%
|
8,92%
|
8,8%
|
Datum van publicatie
|
15-05-19
|
20-05-20
|
19-05-21
|
18-05-22
|
17-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
40,76
USD Gemiddelde koersdoel
44,98
USD Spread / Gemiddelde doel +10,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,19% | 37,18 mld. | | +0,02% | 12,23 mld. | | -9,76% | 1,86 mld. | | +1,04% | 1,86 mld. | | -41,72% | 591 mln. | | -11,02% | 128 mln. | | +10,30% | 60,03 mln. |
Financiële informatieverstrekkers
|