Beurs gesloten -
London S.E.
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
421,1
GBX
|
+3,80%
|
|
+6,47%
|
+40,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.151
|
9.295
|
10.239
|
7.783
|
25.062
|
35.220
|
-
|
-
|
Bedrijfswaarde
1 |
14.144
|
13.066
|
15.340
|
10.979
|
27.014
|
35.252
|
33.557
|
31.598
|
K/w-verhouding
|
-9,89
x
|
-2,1
x
|
85,9
x
|
-6,13
x
|
10,4
x
|
28,2
x
|
24,2
x
|
21
x
|
Dividendrendement
|
1,71%
|
-
|
-
|
-
|
-
|
0,67%
|
1,04%
|
1,56%
|
Marktkapitalisatie/omzet
|
0,85
x
|
0,79
x
|
0,94
x
|
0,61
x
|
1,63
x
|
2,09
x
|
1,95
x
|
1,8
x
|
Bedrijfswaarde/omzet
|
0,92
x
|
1,11
x
|
1,4
x
|
0,87
x
|
1,75
x
|
2,09
x
|
1,86
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
7,54
x
|
-12,8
x
|
11,1
x
|
6,84
x
|
10,5
x
|
12,5
x
|
10,4
x
|
8,91
x
|
Bedrijfswaarde/FCF
|
14,8
x
|
-3,64
x
|
-10,6
x
|
22,4
x
|
21
x
|
18,5
x
|
15,3
x
|
12
x
|
FCF Yield
|
6,74%
|
-27,5%
|
-9,4%
|
4,47%
|
4,76%
|
5,42%
|
6,54%
|
8,32%
|
Price to Book
|
-3,85
x
|
-1,36
x
|
-2,2
x
|
-1,29
x
|
-6,84
x
|
-13,6
x
|
-25,8
x
|
-968
x
|
Aantal aandelen (in duizenden)
|
1.924.871
|
8.355.120
|
8.332.659
|
8.351.299
|
8.362.359
|
8.363.785
|
-
|
-
|
Referentieprijs
2 |
6,832
|
1,112
|
1,229
|
0,9320
|
2,997
|
4,211
|
4,211
|
4,211
|
Datum van publicatie
|
28-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.450
|
11.763
|
10.947
|
12.691
|
15.409
|
16.864
|
18.062
|
19.549
|
EBITDA
1 |
1.876
|
-1.021
|
1.385
|
1.605
|
2.568
|
2.822
|
3.216
|
3.547
|
Bedrijfsresultaat (EBIT)
1 |
808
|
-1.972
|
414
|
652
|
1.590
|
1.954
|
2.225
|
2.500
|
Operationele Marge
|
5,23%
|
-16,76%
|
3,78%
|
5,14%
|
10,32%
|
11,59%
|
12,32%
|
12,79%
|
Resultaat voor belastingen (EBT)
1 |
-891
|
-2.910
|
-294
|
-1.502
|
2.427
|
1.554
|
1.684
|
2.186
|
Nettowinst (verlies)
1 |
-1.315
|
-3.169
|
121
|
-1.269
|
2.412
|
1.276
|
1.428
|
1.740
|
Nettomarge
|
-8,51%
|
-26,94%
|
1,11%
|
-10%
|
15,65%
|
7,57%
|
7,9%
|
8,9%
|
WPA
2 |
-0,6907
|
-0,5295
|
0,0143
|
-0,1520
|
0,2870
|
0,1492
|
0,1741
|
0,2006
|
Free Cash Flow
1 |
953
|
-3.594
|
-1.442
|
491
|
1.285
|
1.910
|
2.194
|
2.629
|
FCF-marge
|
6,17%
|
-30,55%
|
-13,17%
|
3,87%
|
8,34%
|
11,33%
|
12,15%
|
13,45%
|
Kasstroomconversie (ebitda)
|
50,8%
|
-
|
-
|
30,59%
|
50,04%
|
67,69%
|
68,23%
|
74,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
53,28%
|
149,71%
|
153,7%
|
151,11%
|
Dividend per aandeel
2 |
0,1170
|
-
|
-
|
-
|
-
|
0,0282
|
0,0439
|
0,0656
|
Datum van publicatie
|
28-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
8.097
|
5.561
|
6.202
|
5.373
|
5.574
|
5.308
|
7.383
|
6.950
|
8.459
|
8.036
|
8.706
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.188
|
1.380
|
901,8
|
1.467
|
Bedrijfsresultaat (EBIT)
1 |
605
|
-1.669
|
-303
|
291
|
123
|
125
|
527
|
673
|
917
|
724,8
|
1.202
|
Operationele Marge
|
7,47%
|
-30,01%
|
-4,89%
|
5,42%
|
2,21%
|
2,35%
|
7,14%
|
9,68%
|
10,84%
|
9,02%
|
13,81%
|
Resultaat voor belastingen (EBT)
|
-100
|
-5.367
|
-
|
-
|
-408
|
-1.754
|
252
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-406
|
-5.378
|
-
|
-
|
-514
|
-1.554
|
285
|
-
|
-
|
-
|
-
|
Nettomarge
|
-5,01%
|
-96,71%
|
-
|
-
|
-9,22%
|
-29,28%
|
3,86%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1467
|
0,1403
|
0,0500
|
0,0900
|
Dividend per aandeel
|
0,0710
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-20
|
27-08-20
|
11-03-21
|
05-08-21
|
24-02-22
|
04-08-22
|
23-02-23
|
03-08-23
|
22-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
993
|
3.771
|
5.101
|
3.196
|
1.952
|
31,7
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.663
|
3.622
|
Hefboom (schuld/ebitda)
|
0,5293
x
|
-3,693
x
|
3,683
x
|
1,991
x
|
0,7601
x
|
0,0112
x
|
-
|
-
|
Free Cash Flow
1 |
953
|
-3.594
|
-1.442
|
491
|
1.285
|
1.910
|
2.194
|
2.629
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
0,94%
|
-12,9%
|
0,03%
|
0,54%
|
3,75%
|
3,6%
|
4,21%
|
4,62%
|
Totale activa
1 |
-139.611
|
24.492
|
351.744
|
-233.272
|
64.378
|
35.463
|
33.915
|
37.647
|
Nettoactief per aandeel
2 |
-1,770
|
-0,8200
|
-0,5600
|
-0,7200
|
-0,4400
|
-0,3100
|
-0,1600
|
-0
|
Cashflow per aandeel
2 |
1,210
|
-0,5000
|
-0,0300
|
0,2200
|
0,3000
|
0,3400
|
0,4000
|
0,4700
|
Capex
1 |
747
|
585
|
328
|
359
|
429
|
895
|
952
|
994
|
Capex/omzet
|
4,83%
|
4,97%
|
3%
|
2,83%
|
2,78%
|
5,31%
|
5,27%
|
5,09%
|
Datum van publicatie
|
28-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,211
GBP Gemiddelde koersdoel
4,435
GBP Spread / Gemiddelde doel +5,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +40,51% | 43,87 mld. | | +20,53% | 135 mld. | | +9,53% | 77,91 mld. | | +2,63% | 71,1 mld. | | +20,67% | 50,29 mld. | | +1,86% | 40,78 mld. | | +42,10% | 31,95 mld. | | +82,72% | 24,31 mld. | | +19,32% | 23,26 mld. | | +29,77% | 20,94 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|