Beurs gesloten -
London S.E.
17:35:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8.934
GBX
|
+0,49%
|
|
-0,56%
|
-3,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.061
|
31.622
|
38.591
|
39.525
|
50.168
|
47.745
|
-
|
-
|
Bedrijfswaarde
1 |
27.691
|
31.805
|
44.320
|
45.187
|
56.264
|
53.944
|
52.685
|
51.142
|
K/w-verhouding
|
65,6
x
|
75,8
x
|
12
x
|
30,7
x
|
67,2
x
|
54,7
x
|
40,9
x
|
33,5
x
|
Dividendrendement
|
0,9%
|
0,83%
|
1,37%
|
1,5%
|
-
|
1,39%
|
1,55%
|
1,73%
|
Marktkapitalisatie/omzet
|
11,7
x
|
12,9
x
|
5,67
x
|
5,1
x
|
5,99
x
|
5,49
x
|
5,12
x
|
4,77
x
|
Bedrijfswaarde/omzet
|
12
x
|
13
x
|
6,51
x
|
5,84
x
|
6,71
x
|
6,21
x
|
5,65
x
|
5,11
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
23,9
x
|
13,5
x
|
12,7
x
|
14,9
x
|
13,1
x
|
11,7
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
43,1
x
|
42,4
x
|
22,8
x
|
25,5
x
|
30,3
x
|
26,4
x
|
19,9
x
|
17,3
x
|
FCF Yield
|
2,32%
|
2,36%
|
4,38%
|
3,92%
|
3,3%
|
3,79%
|
5,02%
|
5,79%
|
Price to Book
|
7,87
x
|
8,52
x
|
1,63
x
|
1,52
x
|
-
|
1,95
x
|
1,89
x
|
1,81
x
|
Aantal aandelen (in duizenden)
|
349.169
|
351.046
|
556.873
|
553.881
|
540.950
|
534.423
|
-
|
-
|
Referentieprijs
2 |
77,50
|
90,08
|
69,30
|
71,36
|
92,74
|
89,34
|
89,34
|
89,34
|
Datum van publicatie
|
28-02-20
|
05-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.314
|
2.444
|
6.811
|
7.743
|
8.379
|
8.689
|
9.317
|
10.015
|
EBITDA
1 |
1.265
|
1.329
|
3.283
|
3.550
|
3.777
|
4.116
|
4.512
|
4.955
|
Bedrijfsresultaat (EBIT)
1 |
1.065
|
1.118
|
2.509
|
2.728
|
2.862
|
3.122
|
3.511
|
3.966
|
Operationele Marge
|
46,02%
|
45,74%
|
36,84%
|
35,23%
|
34,16%
|
35,93%
|
37,68%
|
39,6%
|
Resultaat voor belastingen (EBT)
1 |
651
|
685
|
987
|
1.241
|
1.195
|
2.174
|
2.526
|
2.893
|
Nettowinst (verlies)
1 |
417
|
421
|
3.129
|
1.302
|
761
|
870,4
|
1.175
|
1.473
|
Nettomarge
|
18,02%
|
17,23%
|
45,94%
|
16,82%
|
9,08%
|
10,02%
|
12,61%
|
14,71%
|
WPA
2 |
1,181
|
1,189
|
5,781
|
2,325
|
1,381
|
1,634
|
2,182
|
2,665
|
Free Cash Flow
1 |
642
|
750
|
1.940
|
1.771
|
1.858
|
2.044
|
2.647
|
2.962
|
FCF-marge
|
27,74%
|
30,69%
|
28,48%
|
22,87%
|
22,17%
|
23,52%
|
28,41%
|
29,58%
|
Kasstroomconversie (ebitda)
|
50,75%
|
56,43%
|
59,09%
|
49,89%
|
49,19%
|
49,66%
|
58,67%
|
59,78%
|
Kasstroomconversie (nettowinst)
|
153,96%
|
178,15%
|
62%
|
136,02%
|
244,15%
|
234,83%
|
225,33%
|
201,11%
|
Dividend per aandeel
2 |
0,7000
|
0,7500
|
0,9500
|
1,070
|
-
|
1,244
|
1,388
|
1,543
|
Datum van publicatie
|
28-02-20
|
05-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
1.174
|
1.235
|
1.209
|
3.356
|
1.691
|
3.455
|
1.751
|
1.984
|
3.735
|
4.008
|
2.100
|
2.079
|
4.179
|
2.054
|
2.146
|
4.200
|
2.184
|
2.204
|
4.382
|
2.196
|
2.232
|
4.471
|
2.328
|
4.675
|
4.727
|
EBITDA
|
644
|
674
|
655
|
1.657
|
-
|
1.626
|
-
|
756,5
|
1.799
|
1.751
|
-
|
-
|
1.872
|
-
|
-
|
1.905
|
-
|
-
|
2.039
|
-
|
-
|
2.042
|
-
|
2.223
|
2.240
|
Bedrijfsresultaat (EBIT)
|
532
|
575
|
543
|
1.294
|
-
|
1.215
|
-
|
464,5
|
1.408
|
1.320
|
-
|
-
|
1.418
|
-
|
-
|
1.444
|
-
|
-
|
1.550
|
-
|
-
|
1.579
|
-
|
1.738
|
1.759
|
Operationele Marge
|
45,32%
|
46,56%
|
44,91%
|
38,56%
|
-
|
35,17%
|
-
|
23,41%
|
37,7%
|
32,93%
|
-
|
-
|
33,93%
|
-
|
-
|
34,38%
|
-
|
-
|
35,38%
|
-
|
-
|
35,31%
|
-
|
37,18%
|
37,21%
|
Resultaat voor belastingen (EBT)
|
288
|
362
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
171
|
226
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
14,57%
|
18,3%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,4860
|
0,6380
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,4990
|
0,2330
|
0,5170
|
-
|
-
|
-
|
-
|
-
|
0,3170
|
0,7530
|
-
|
-
|
0,3570
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-20
|
31-07-20
|
05-03-21
|
06-08-21
|
03-03-22
|
03-03-22
|
05-05-22
|
05-08-22
|
05-08-22
|
02-03-23
|
27-04-23
|
03-08-23
|
03-08-23
|
19-10-23
|
29-02-24
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
630
|
183
|
5.729
|
5.662
|
6.096
|
6.199
|
4.939
|
3.397
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,498
x
|
0,1377
x
|
1,745
x
|
1,595
x
|
1,614
x
|
1,506
x
|
1,095
x
|
0,6855
x
|
Free Cash Flow
1 |
642
|
750
|
1.940
|
1.771
|
1.858
|
2.044
|
2.647
|
2.962
|
ROE (netto-inkomsten/eigen vermogen)
|
20,6%
|
20,5%
|
11,9%
|
7,13%
|
7,13%
|
8,11%
|
9,48%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
0,08%
|
0,05%
|
0,2%
|
0,22%
|
0,22%
|
0,27%
|
0,29%
|
0,31%
|
Totale activa
1 |
491.166
|
842.000
|
1.575.529
|
596.700
|
351.664
|
320.581
|
409.337
|
479.040
|
Nettoactief per aandeel
2 |
9,840
|
10,60
|
42,40
|
46,90
|
-
|
45,70
|
47,30
|
49,20
|
Cashflow per aandeel
2 |
2,370
|
2,750
|
4,810
|
4,890
|
-
|
5,600
|
6,260
|
6,560
|
Capex
1 |
195
|
222
|
662
|
966
|
1.084
|
985
|
906
|
885
|
Capex/omzet
|
8,43%
|
9,08%
|
9,72%
|
12,48%
|
12,94%
|
11,34%
|
9,72%
|
8,84%
|
Datum van publicatie
|
28-02-20
|
05-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
89,34
GBP Gemiddelde koersdoel
105,2
GBP Spread / Gemiddelde doel +17,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,67% | 59,47 mld. | | +2,55% | 75,52 mld. | | -6,64% | 40,42 mld. | | -2,06% | 36,1 mld. | | +3,41% | 34,86 mld. | | -22,89% | 12,29 mld. | | +7,31% | 9,34 mld. | | -31,09% | 7,59 mld. | | -5,29% | 7,31 mld. | | +13,51% | 7,36 mld. |
Financiële en goederenmarktoperatoren - Andere
|