Beurs gesloten -
London S.E.
17:35:23 11-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
631,50 GBX
|
+0,40%
|
|
+0,96%
|
+3,69%
|
 Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
3.957
|
3.625
|
4.747
|
5.565
|
5.538
|
5.250
|
5.445
|
5.610
|
Variatie
|
-
|
-8,39%
|
30,94%
|
17,24%
|
-0,49%
|
-5,2%
|
3,72%
|
3,03%
|
EBITDA
1 |
302,1
|
390,8
|
821,4
|
703,9
|
790,8
|
810,6
|
867,5
|
885,1
|
Variatie
|
-
|
29,36%
|
110,18%
|
-14,3%
|
12,35%
|
2,5%
|
7,02%
|
2,03%
|
Bedrijfsresultaat (EBIT)
1 |
131,9
|
165,4
|
568,7
|
434,7
|
506,2
|
530
|
571,8
|
582,4
|
Variatie
|
-
|
25,4%
|
243,83%
|
-23,56%
|
16,45%
|
4,7%
|
7,89%
|
1,85%
|
Betaalde rente
1 |
-19,6
|
-27,2
|
-18,1
|
-23
|
-48,1
|
-88,2
|
-78
|
-80
|
Resultaat voor belastingen (EBT)
1 |
143,5
|
8,5
|
366,1
|
660,7
|
507
|
489
|
562,5
|
588,5
|
Variatie
|
-
|
-94,08%
|
4.207,06%
|
80,47%
|
-23,26%
|
-3,56%
|
15,05%
|
4,62%
|
Nettowinst (verlies)
1 |
93,8
|
-83
|
290,2
|
501,3
|
380,8
|
362,8
|
414,2
|
435,4
|
Variatie
|
-
|
-
|
-
|
72,74%
|
-24,04%
|
-4,74%
|
14,19%
|
5,11%
|
Datum van publicatie
|
20-08-20
|
05-08-21
|
21-07-22
|
27-07-23
|
18-07-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: April |
2021 S1
|
2021 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
1.893
|
1.732
|
2.638
|
2.927
|
Variatie
|
-
|
-8,52%
|
52,31%
|
10,96%
|
EBITDA
1 |
-
|
-
|
428,1
|
275,8
|
Variatie
|
-
|
-
|
-
|
-35,58%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
13,1
|
-
|
125,4
|
Variatie
|
-
|
-
|
-100%
|
-
|
Charge d'intérêts
|
-
|
-6,1
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-97,6
|
-
|
-
|
Variatie
|
-
|
-
|
-100%
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10-12-20
|
05-08-21
|
08-12-22
|
27-07-23
|
 Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
366
|
249
|
392
|
417
|
448
|
1.232
|
953
|
748
|
Variatie
|
-
|
-31,97%
|
57,43%
|
6,38%
|
7,43%
|
175,25%
|
-22,65%
|
-21,51%
|
Datum van publicatie
|
20-08-20
|
05-08-21
|
21-07-22
|
27-07-23
|
18-07-24
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
323,5
|
198,8
|
280,1
|
469,4
|
267,2
|
295
|
243,8
|
295
|
Variatie
|
-
|
-38,55%
|
40,9%
|
67,58%
|
-43,08%
|
10,4%
|
-17,37%
|
21,03%
|
Vrije kasstroom (FCF)
1 |
53,2
|
320,2
|
217,6
|
72,3
|
415
|
219,6
|
216,4
|
-
|
Variatie
|
-
|
501,88%
|
-32,04%
|
-66,77%
|
474%
|
-47,08%
|
-1,44%
|
-100%
|
Datum van publicatie
|
20-08-20
|
05-08-21
|
21-07-22
|
27-07-23
|
18-07-24
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
7,63%
|
10,78%
|
17,3%
|
12,65%
|
14,28%
|
15,44%
|
15,93%
|
15,78%
|
EBIT-marge (%)
|
3,33%
|
4,56%
|
11,98%
|
7,81%
|
9,14%
|
10,09%
|
10,5%
|
10,38%
|
EBT-marge (%)
|
3,63%
|
0,23%
|
7,71%
|
11,87%
|
9,16%
|
9,31%
|
10,33%
|
10,49%
|
Nettomarge (%)
|
2,37%
|
-2,29%
|
6,11%
|
9,01%
|
6,88%
|
6,91%
|
7,61%
|
7,76%
|
FCF-marge (%)
|
1,34%
|
8,83%
|
4,58%
|
1,3%
|
7,49%
|
4,18%
|
3,97%
|
-
|
Vrije kasstroom/nettoresultaat (%)
|
56,72%
|
-385,78%
|
74,98%
|
14,42%
|
108,98%
|
60,54%
|
52,25%
|
-
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-
|
-
|
-
|
-
|
8,7%
|
8,59%
|
8,26%
|
8,34%
|
ROE
|
-
|
-6,93%
|
22,85%
|
33,6%
|
21,93%
|
18,91%
|
16,96%
|
16,95%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,21x
|
0,64x
|
0,48x
|
0,59x
|
0,57x
|
1,52x
|
1,1x
|
0,84x
|
Schuld/vrije kasstroom
|
6,88x
|
0,78x
|
1,8x
|
5,76x
|
1,08x
|
5,61x
|
4,4x
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
8,17%
|
5,48%
|
5,9%
|
8,43%
|
4,83%
|
5,62%
|
4,48%
|
5,26%
|
CAPEX / EBITDA (%)
|
107,08%
|
50,87%
|
34,1%
|
66,69%
|
33,79%
|
36,39%
|
28,1%
|
33,33%
|
CAPEX / FCF (%)
|
608,08%
|
62,09%
|
128,72%
|
649,24%
|
64,39%
|
134,34%
|
112,62%
|
-
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
1,034
|
0,39
|
1,178
|
1,556
|
1,354
|
1,182
|
1,306
|
Variatie
|
-
|
-
|
-62,28%
|
202,01%
|
32,08%
|
-12,98%
|
-12,69%
|
10,52%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
2,525
|
2,376
|
2,73
|
-
|
4,207
|
4,719
|
5,166
|
5,657
|
Variatie
|
-
|
-5,87%
|
14,87%
|
-
|
-
|
12,17%
|
9,47%
|
9,49%
|
WPA
1 |
0,185
|
-0,165
|
0,48
|
1,061
|
0,868
|
0,8442
|
0,9567
|
1,04
|
Variatie
|
-
|
-189,19%
|
-390,91%
|
121,04%
|
-18,19%
|
-2,74%
|
13,32%
|
8,69%
|
Aantal aandelen (in duizend)
|
501.953
|
501.953
|
471.074
|
450.088
|
433.019
|
432.929
|
432.929
|
432.929
|
Datum van publicatie
|
20-08-20
|
05-08-21
|
21-07-22
|
27-07-23
|
18-07-24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
7,48x |
6,6x |
---|
PBR-ratio |
1,34x |
1,22x |
---|
EV/omzet |
0,76x |
0,68x |
---|
Dividendrendement |
-
|
-
|
---|
Gemiddeld advies Accumuleren Laatste slotkoers 6,315GBP Gemiddelde koersdoel 8,650GBP Spread / Gemiddelde doel +36,98% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|