Geschatte realtime
Cboe BZX
17:48:27 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,855
USD
|
+0,71%
|
|
+11,20%
|
+30,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.940
|
9.227
|
7.278
|
5.113
|
7.428
|
9.580
|
-
|
-
|
Bedrijfswaarde
1 |
7.203
|
9.940
|
8.412
|
7.288
|
9.308
|
11.200
|
10.884
|
10.908
|
K/w-verhouding
|
8,31
x
|
6,92
x
|
34,1
x
|
-8,66
x
|
17,8
x
|
17,4
x
|
18,3
x
|
18,8
x
|
Dividendrendement
|
-
|
0,82%
|
2,07%
|
2,95%
|
1,98%
|
1,54%
|
1,54%
|
1,54%
|
Marktkapitalisatie/omzet
|
1,7
x
|
2,19
x
|
1,95
x
|
1,48
x
|
1,75
x
|
2,08
x
|
2,14
x
|
2,27
x
|
Bedrijfswaarde/omzet
|
2,06
x
|
2,36
x
|
2,26
x
|
2,11
x
|
2,2
x
|
2,43
x
|
2,43
x
|
2,59
x
|
Bedrijfswaarde/EBITDA
|
5,29
x
|
4,41
x
|
5,24
x
|
8,08
x
|
5,21
x
|
5,46
x
|
5,34
x
|
5,95
x
|
Bedrijfswaarde/FCF
|
60,2
x
|
10
x
|
42,8
x
|
30,6
x
|
16,6
x
|
17,5
x
|
15,7
x
|
14,9
x
|
FCF Yield
|
1,66%
|
10%
|
2,34%
|
3,27%
|
6,01%
|
5,73%
|
6,37%
|
6,69%
|
Price to Book
|
1,12
x
|
1,4
x
|
-
|
0,85
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
1.253.517
|
1.258.288
|
1.253.730
|
1.256.000
|
1.227.821
|
1.228.983
|
-
|
-
|
Referentieprijs
2 |
4,739
|
7,333
|
5,805
|
4,071
|
6,049
|
7,795
|
7,795
|
7,795
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.497
|
4.213
|
3.729
|
3.455
|
4.240
|
4.611
|
4.478
|
4.216
|
EBITDA
1 |
1.361
|
2.253
|
1.604
|
901,7
|
1.788
|
2.050
|
2.037
|
1.832
|
Bedrijfsresultaat (EBIT)
1 |
1.100
|
1.411
|
758,2
|
117,7
|
801,4
|
754,2
|
582,2
|
625
|
Operationele Marge
|
31,44%
|
33,48%
|
20,33%
|
3,41%
|
18,9%
|
16,36%
|
13%
|
14,83%
|
Resultaat voor belastingen (EBT)
1 |
963,8
|
1.798
|
469,4
|
106,7
|
708,6
|
722,4
|
547,8
|
625,1
|
Nettowinst (verlies)
1 |
718,6
|
1.342
|
221,2
|
-605,2
|
416,3
|
593,9
|
496,3
|
505,1
|
Nettomarge
|
20,55%
|
31,86%
|
5,93%
|
-17,52%
|
9,82%
|
12,88%
|
11,08%
|
11,98%
|
WPA
2 |
0,5700
|
1,060
|
0,1700
|
-0,4700
|
0,3400
|
0,4480
|
0,4250
|
0,4150
|
Free Cash Flow
1 |
119,7
|
993,6
|
196,6
|
238,3
|
559,7
|
641,5
|
693,7
|
729,8
|
FCF-marge
|
3,42%
|
23,58%
|
5,27%
|
6,9%
|
13,2%
|
13,91%
|
15,49%
|
17,31%
|
Kasstroomconversie (ebitda)
|
8,8%
|
44,1%
|
12,26%
|
26,43%
|
31,3%
|
31,29%
|
34,05%
|
39,84%
|
Kasstroomconversie (nettowinst)
|
16,66%
|
74,02%
|
88,88%
|
-
|
134,45%
|
108,01%
|
139,76%
|
144,47%
|
Dividend per aandeel
2 |
-
|
0,0600
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
0,1200
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
879,5
|
768
|
821,5
|
856,5
|
1.076
|
929,3
|
1.092
|
1.102
|
1.116
|
1.082
|
1.114
|
1.264
|
1.382
|
-
|
-
|
EBITDA
1 |
296,4
|
283,3
|
244,5
|
296,4
|
91,8
|
355,8
|
477,1
|
490,1
|
465,2
|
463,9
|
446,6
|
530,7
|
593,6
|
520,7
|
470,5
|
Bedrijfsresultaat (EBIT)
1 |
41,4
|
102,5
|
64
|
111,3
|
-160,1
|
143,9
|
237,8
|
226,2
|
193,5
|
193,2
|
294,1
|
382,6
|
497,8
|
-
|
-
|
Operationele Marge
|
4,71%
|
13,35%
|
7,79%
|
12,99%
|
-14,88%
|
15,48%
|
21,77%
|
20,52%
|
17,34%
|
17,86%
|
26,4%
|
30,27%
|
36,02%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
64,9
|
-106
|
-
|
-
|
109,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
7,58%
|
-9,85%
|
-
|
-
|
9,95%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-0,4100
|
-0,0100
|
0,0500
|
-0,0800
|
0,0700
|
0,1200
|
0,0900
|
0,0600
|
0,0900
|
0,0518
|
-
|
-
|
0,1600
|
0,1400
|
Dividend per aandeel
|
0,0300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
16-02-22
|
10-05-22
|
27-07-22
|
09-11-22
|
15-02-23
|
09-05-23
|
02-08-23
|
08-11-23
|
14-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.262
|
713
|
1.134
|
2.175
|
1.880
|
1.620
|
1.304
|
1.328
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9278
x
|
0,3165
x
|
0,7066
x
|
2,412
x
|
1,051
x
|
0,7901
x
|
0,6402
x
|
0,7248
x
|
Free Cash Flow
1 |
120
|
994
|
197
|
238
|
560
|
641
|
694
|
730
|
ROE (netto-inkomsten/eigen vermogen)
|
8,61%
|
16,2%
|
8,22%
|
4,56%
|
6,99%
|
9,19%
|
6,43%
|
4,7%
|
ROA (netto-inkomsten/totale activa)
|
8,39%
|
13,4%
|
2,07%
|
-
|
3,98%
|
4,2%
|
2,6%
|
2,8%
|
Totale activa
1 |
8.570
|
10.004
|
10.681
|
-
|
10.470
|
14.140
|
19.090
|
18.040
|
Nettoactief per aandeel
|
4,240
|
5,240
|
-
|
4,770
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
0,9500
|
1,510
|
1,030
|
0,9700
|
1,350
|
1,400
|
1,350
|
1,250
|
Capex
1 |
1.105
|
916
|
939
|
764
|
1.055
|
1.053
|
951
|
841
|
Capex/omzet
|
31,6%
|
21,74%
|
25,17%
|
22,12%
|
24,88%
|
22,83%
|
21,24%
|
19,96%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,795
USD Gemiddelde koersdoel
8,745
USD Spread / Gemiddelde doel +12,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,80% | 49,09 mld. | | +26,45% | 34,21 mld. | | -0,33% | 30,1 mld. | | +16,77% | 25,09 mld. | | +7,18% | 11,08 mld. | | +33,33% | 10,16 mld. | | -.--% | 8,67 mld. | | +8,06% | 8,44 mld. | | +22,78% | 6,28 mld. |
Goudwinning
|