Beurs gesloten -
London S.E.
08:00:01 03-03-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,0601
USD
|
-.--%
|
|
+0,17%
|
+0,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.265
|
14.341
|
18.010
|
10.918
|
-
|
-
|
Bedrijfswaarde
1 |
13.829
|
16.370
|
19.408
|
10.918
|
10.918
|
10.918
|
K/w-verhouding
|
7,27
x
|
14,4
x
|
4,41
x
|
4,19
x
|
3,84
x
|
3,68
x
|
Dividendrendement
|
12%
|
8,7%
|
19,7%
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,5
x
|
2,09
x
|
1,55
x
|
1,16
x
|
1,1
x
|
1,06
x
|
Bedrijfswaarde/omzet
|
1,5
x
|
2,09
x
|
1,55
x
|
1,16
x
|
1,1
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
4,37
x
|
5,92
x
|
3,01
x
|
2,8
x
|
2,55
x
|
2,41
x
|
Bedrijfswaarde/FCF
|
11,4
x
|
17,1
x
|
5,12
x
|
6,37
x
|
5,69
x
|
5,2
x
|
FCF Yield
|
8,76%
|
5,84%
|
19,5%
|
15,7%
|
17,6%
|
19,2%
|
Price to Book
|
3,6
x
|
5,35
x
|
4,28
x
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
810.600
|
810.600
|
837.719
|
837.719
|
-
|
-
|
Referentieprijs
2 |
15,13
|
17,69
|
21,50
|
13,03
|
13,03
|
13,03
|
Datum van publicatie
|
31-01-20
|
04-02-21
|
18-02-22
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.157
|
6.870
|
11.638
|
-
|
9.392
|
9.891
|
10.288
|
EBITDA
1 |
2.805
|
2.422
|
5.978
|
-
|
3.899
|
4.284
|
4.527
|
Bedrijfsresultaat (EBIT)
1 |
2.327
|
1.930
|
5.391
|
-
|
3.483
|
3.802
|
3.978
|
Operationele Marge
|
28,53%
|
28,09%
|
46,32%
|
-
|
37,09%
|
38,43%
|
38,66%
|
Resultaat voor belastingen (EBT)
1 |
2.232
|
1.309
|
5.027
|
-
|
3.266
|
3.554
|
3.705
|
Nettowinst (verlies)
1 |
1.767
|
1.016
|
4.074
|
2.144
|
2.613
|
2.844
|
2.964
|
Nettomarge
|
21,66%
|
14,79%
|
35,01%
|
-
|
27,82%
|
28,75%
|
28,81%
|
WPA
2 |
2,080
|
1,230
|
4,880
|
-
|
3,114
|
3,397
|
3,539
|
Free Cash Flow
1 |
1.074
|
838
|
3.519
|
-
|
1.714
|
1.919
|
2.101
|
FCF-marge
|
13,17%
|
12,2%
|
30,24%
|
-
|
18,25%
|
19,4%
|
20,42%
|
Kasstroomconversie (ebitda)
|
38,29%
|
34,6%
|
58,87%
|
-
|
43,96%
|
44,8%
|
46,41%
|
Kasstroomconversie (nettowinst)
|
60,78%
|
82,48%
|
86,38%
|
-
|
65,61%
|
67,48%
|
70,9%
|
Dividend per aandeel
|
1,814
|
1,539
|
4,238
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-01-20
|
04-02-21
|
18-02-22
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
1.564
|
2.029
|
1.398
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5576
x
|
0,8377
x
|
0,2339
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.074
|
838
|
3.519
|
-
|
1.714
|
1.919
|
2.101
|
ROE (netto-inkomsten/eigen vermogen)
|
55,8%
|
32,8%
|
118%
|
-
|
39,9%
|
38,9%
|
37,7%
|
ROA (netto-inkomsten/totale activa)
|
25,1%
|
13%
|
50,7%
|
-
|
23,6%
|
23,9%
|
23,5%
|
Totale activa
1 |
7.052
|
7.809
|
8.032
|
-
|
11.070
|
11.898
|
12.611
|
Nettoactief per aandeel
|
4,200
|
3,310
|
5,030
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
2,700
|
2,520
|
5,610
|
-
|
-
|
-
|
-
|
Capex
1 |
1.218
|
1.327
|
1.157
|
-
|
1.296
|
1.352
|
1.406
|
Capex/omzet
|
14,93%
|
19,32%
|
9,94%
|
-
|
13,8%
|
13,67%
|
13,67%
|
Datum van publicatie
|
31-01-20
|
04-02-21
|
18-02-22
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
13,03
USD Gemiddelde koersdoel
22,08
USD Spread / Gemiddelde doel +69,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,79% | 42,1 mld. | | +18,89% | 24,83 mld. | | -21,02% | 21,75 mld. | | +13,50% | 21,17 mld. | | -7,50% | 20,77 mld. | | +6,81% | 9,44 mld. | | -12,44% | 8,5 mld. | | -23,08% | 8,41 mld. | | +36,31% | 8,35 mld. |
Staal - Andere
|