Beurs gesloten -
London S.E.
17:35:28 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.048
GBX
|
+0,14%
|
|
+0,82%
|
-0,90%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.013
|
33.209
|
30.665
|
42.733
|
40.312
|
39.002
|
-
|
-
|
Bedrijfswaarde
1 |
55.542
|
61.799
|
59.211
|
85.542
|
81.285
|
83.588
|
87.853
|
93.132
|
K/w-verhouding
|
19,2
x
|
26,1
x
|
18,7
x
|
18
x
|
5,17
x
|
14,3
x
|
13,5
x
|
13
x
|
Dividendrendement
|
5,56%
|
5,13%
|
5,69%
|
4,35%
|
5,06%
|
5,53%
|
5,69%
|
5,81%
|
Marktkapitalisatie/omzet
|
1,94
x
|
2,28
x
|
2,07
x
|
2,32
x
|
1,86
x
|
1,81
x
|
1,84
x
|
1,8
x
|
Bedrijfswaarde/omzet
|
3,72
x
|
4,25
x
|
4,01
x
|
4,64
x
|
3,75
x
|
3,88
x
|
4,15
x
|
4,3
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
12,5
x
|
12,9
x
|
15,2
x
|
12,9
x
|
12
x
|
11,8
x
|
11,6
x
|
Bedrijfswaarde/FCF
|
147
x
|
-219
x
|
-181
x
|
72,9
x
|
13.547
x
|
-28,7
x
|
-23
x
|
-22,2
x
|
FCF Yield
|
0,68%
|
-0,46%
|
-0,55%
|
1,37%
|
0,01%
|
-3,48%
|
-4,35%
|
-4,51%
|
Price to Book
|
1,49
x
|
1,67
x
|
1,53
x
|
1,77
x
|
1,36
x
|
1,27
x
|
1,24
x
|
1,2
x
|
Aantal aandelen (in duizenden)
|
3.410.131
|
3.508.281
|
3.549.181
|
3.644.928
|
3.676.413
|
3.719.747
|
-
|
-
|
Referentieprijs
2 |
8,508
|
9,466
|
8,640
|
11,72
|
10,96
|
10,48
|
10,48
|
10,48
|
Datum van publicatie
|
16-05-19
|
18-06-20
|
20-05-21
|
19-05-22
|
18-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.933
|
14.540
|
14.779
|
18.449
|
21.659
|
21.542
|
21.194
|
21.676
|
EBITDA
1 |
5.030
|
4.947
|
4.598
|
5.643
|
6.278
|
6.950
|
7.422
|
8.017
|
Bedrijfsresultaat (EBIT)
1 |
3.442
|
3.307
|
2.926
|
3.813
|
4.294
|
4.781
|
5.113
|
5.513
|
Operationele Marge
|
23,05%
|
22,74%
|
19,8%
|
20,67%
|
19,83%
|
22,2%
|
24,13%
|
25,44%
|
Resultaat voor belastingen (EBT)
1 |
1.841
|
1.754
|
2.083
|
3.441
|
3.590
|
3.427
|
3.525
|
3.737
|
Nettowinst (verlies)
1 |
1.511
|
1.264
|
1.640
|
2.353
|
7.797
|
2.668
|
2.843
|
3.031
|
Nettomarge
|
10,12%
|
8,69%
|
11,1%
|
12,75%
|
36%
|
12,38%
|
13,41%
|
13,98%
|
WPA
2 |
0,4440
|
0,3630
|
0,4630
|
0,6500
|
2,121
|
0,7308
|
0,7746
|
0,8084
|
Free Cash Flow
1 |
377
|
-282
|
-327
|
1.174
|
6
|
-2.911
|
-3.819
|
-4.196
|
FCF-marge
|
2,52%
|
-1,94%
|
-2,21%
|
6,36%
|
0,03%
|
-13,51%
|
-18,02%
|
-19,36%
|
Kasstroomconversie (ebitda)
|
7,5%
|
-
|
-
|
20,8%
|
0,1%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
24,95%
|
-
|
-
|
49,89%
|
0,08%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4734
|
0,4857
|
0,4916
|
0,5097
|
0,5544
|
0,5803
|
0,5964
|
0,6094
|
Datum van publicatie
|
16-05-19
|
18-06-20
|
20-05-21
|
19-05-22
|
18-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
6.289
|
8.251
|
6.535
|
8.244
|
7.651
|
10.798
|
9.444
|
12.215
|
8.489
|
11.303
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
3.049
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.088
|
-
|
1.047
|
-
|
1.693
|
-
|
2.117
|
-
|
1.796
|
-
|
Operationele Marge
|
17,3%
|
-
|
16,02%
|
-
|
22,13%
|
-
|
22,42%
|
-
|
21,16%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
720
|
-
|
-
|
-
|
1.572
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
601
|
-
|
-
|
-
|
1.256
|
-
|
1.128
|
-
|
Nettomarge
|
-
|
-
|
9,2%
|
-
|
-
|
-
|
13,3%
|
-
|
13,29%
|
-
|
WPA
|
-
|
-
|
0,1710
|
-
|
-
|
-
|
0,3420
|
-
|
0,3050
|
-
|
Dividend per aandeel
|
0,1657
|
0,3200
|
0,1700
|
-
|
0,1721
|
-
|
0,1784
|
0,3760
|
0,1940
|
-
|
Datum van publicatie
|
14-11-19
|
18-06-20
|
12-11-20
|
20-05-21
|
18-11-21
|
19-05-22
|
10-11-22
|
18-05-23
|
09-11-23
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.529
|
28.590
|
28.546
|
42.809
|
40.973
|
44.586
|
48.851
|
54.130
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,274
x
|
5,779
x
|
6,208
x
|
7,586
x
|
6,526
x
|
6,416
x
|
6,582
x
|
6,752
x
|
Free Cash Flow
1 |
377
|
-282
|
-327
|
1.174
|
6
|
-2.911
|
-3.819
|
-4.196
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
11,7%
|
10,6%
|
11,4%
|
11%
|
8,96%
|
9,43%
|
9,58%
|
ROA (netto-inkomsten/totale activa)
|
2,48%
|
1,94%
|
2,43%
|
2,9%
|
8,31%
|
2,9%
|
2,93%
|
2,89%
|
Totale activa
1 |
60.876
|
65.027
|
67.490
|
81.037
|
93.778
|
91.927
|
97.153
|
104.914
|
Nettoactief per aandeel
2 |
5,710
|
5,650
|
5,630
|
6,620
|
8,070
|
8,270
|
8,470
|
8,700
|
Cashflow per aandeel
2 |
1,270
|
1,330
|
1,260
|
1,730
|
1,880
|
1,640
|
1,600
|
1,700
|
Capex
1 |
3.941
|
4.832
|
4.362
|
5.098
|
6.325
|
8.245
|
9.098
|
9.910
|
Capex/omzet
|
26,39%
|
33,23%
|
29,51%
|
27,63%
|
29,2%
|
38,27%
|
42,93%
|
45,72%
|
Datum van publicatie
|
16-05-19
|
18-06-20
|
20-05-21
|
19-05-22
|
18-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,48
GBP Gemiddelde koersdoel
11,88
GBP Spread / Gemiddelde doel +13,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,90% | 48,58 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -21,83% | 25,56 mld. | | -10,00% | 23,21 mld. | | +1,68% | 22,17 mld. |
Multiline-Nutsvoorzieningen
|