Beurs gesloten -
London S.E.
17:35:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
681,4
GBX
|
-0,21%
|
|
+2,19%
|
+2,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.170
|
20.054
|
18.679
|
21.788
|
22.357
|
21.731
|
-
|
-
|
Bedrijfswaarde
1 |
30.170
|
20.054
|
18.679
|
21.788
|
22.357
|
21.731
|
21.731
|
21.731
|
K/w-verhouding
|
16,7
x
|
61,9
x
|
10
x
|
8,93
x
|
7,99
x
|
6,14
x
|
5,6
x
|
4,26
x
|
Dividendrendement
|
0,74%
|
1,41%
|
1,98%
|
-
|
3,18%
|
3,54%
|
3,93%
|
4,41%
|
Marktkapitalisatie/omzet
|
1,98
x
|
1,36
x
|
1,27
x
|
1,34
x
|
1,29
x
|
1,17
x
|
1,12
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
1,98
x
|
1,36
x
|
1,27
x
|
1,34
x
|
1,29
x
|
1,17
x
|
1,12
x
|
1,08
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,62
x
|
0,45
x
|
0,42
x
|
-
|
0,52
x
|
0,47
x
|
0,42
x
|
0,37
x
|
Aantal aandelen (in duizenden)
|
3.193.841
|
3.147.836
|
3.079.037
|
2.894.270
|
2.634.866
|
2.560.379
|
-
|
-
|
Referentieprijs
2 |
9,446
|
6,371
|
6,066
|
7,528
|
8,485
|
8,487
|
8,487
|
8,487
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.271
|
14.765
|
14.713
|
16.255
|
17.378
|
18.533
|
19.413
|
20.148
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.862
|
4.623
|
4.338
|
5.512
|
6.242
|
6.844
|
7.247
|
7.913
|
Operationele Marge
|
31,84%
|
31,31%
|
29,48%
|
33,91%
|
35,92%
|
36,93%
|
37,33%
|
39,27%
|
Resultaat voor belastingen (EBT)
1 |
3.713
|
1.613
|
3.347
|
4.286
|
5.093
|
5.625
|
5.805
|
6.660
|
Nettowinst (verlies)
1 |
1.855
|
329
|
1.905
|
2.547
|
3.017
|
3.558
|
3.658
|
4.408
|
Nettomarge
|
12,15%
|
2,23%
|
12,95%
|
15,67%
|
17,36%
|
19,2%
|
18,84%
|
21,88%
|
WPA
2 |
0,5640
|
0,1030
|
0,6040
|
0,8430
|
1,062
|
1,382
|
1,515
|
1,991
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0700
|
0,0900
|
0,1200
|
-
|
0,2700
|
0,3008
|
0,3335
|
0,3739
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
8.047
|
6.718
|
7.618
|
3.765
|
3.330
|
4.274
|
3.926
|
4.318
|
3.737
|
4.396
|
4.555
|
4.403
|
4.024
|
4.688
|
4.696
|
4.552
|
4.337
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.334
|
1.289
|
2.526
|
1.171
|
641
|
1.638
|
1.295
|
1.659
|
920
|
1.721
|
1.726
|
1.633
|
1.162
|
1.886
|
-
|
-
|
-
|
Operationele Marge
|
41,43%
|
19,19%
|
33,16%
|
31,1%
|
19,25%
|
38,32%
|
32,99%
|
38,42%
|
24,62%
|
39,15%
|
37,89%
|
37,09%
|
28,88%
|
40,23%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.627
|
-14
|
2.559
|
996
|
-208
|
1.492
|
1.280
|
1.391
|
123
|
1.808
|
1.515
|
633
|
1.137
|
1.528
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.048
|
-487
|
1.718
|
644
|
-457
|
1.055
|
818
|
964
|
-291
|
1.163
|
982
|
-35
|
907
|
884
|
-
|
-
|
-
|
Nettomarge
|
13,02%
|
-7,25%
|
22,55%
|
17,1%
|
-13,72%
|
24,68%
|
20,84%
|
22,33%
|
-7,79%
|
26,46%
|
21,56%
|
-0,79%
|
22,54%
|
18,86%
|
-
|
-
|
-
|
WPA
2 |
0,2550
|
-0,1520
|
0,5390
|
0,2070
|
-0,1400
|
0,3410
|
0,2690
|
0,3200
|
-0,0990
|
0,3980
|
0,3400
|
-0,0130
|
0,3330
|
0,3293
|
0,4227
|
0,3230
|
0,2276
|
Dividend per aandeel
|
-
|
0,0900
|
0,0300
|
-
|
0,0900
|
-
|
0,0400
|
-
|
-
|
-
|
0,0600
|
-
|
0,2100
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
25-02-21
|
03-08-21
|
02-11-21
|
17-02-22
|
28-04-22
|
29-07-22
|
26-10-22
|
16-02-23
|
26-04-23
|
28-07-23
|
26-10-23
|
23-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,91%
|
2,26%
|
4,61%
|
5%
|
6,96%
|
8,39%
|
8,48%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
0,35%
|
0,15%
|
0,29%
|
0,31%
|
0,42%
|
0,44%
|
0,45%
|
0,49%
|
Totale activa
1 |
530.000
|
217.621
|
650.615
|
823.872
|
714.421
|
802.893
|
822.088
|
900.756
|
Nettoactief per aandeel
2 |
15,30
|
14,10
|
14,60
|
-
|
16,30
|
18,20
|
20,10
|
22,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
17-02-22
|
16-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,487
USD Gemiddelde koersdoel
11
USD Spread / Gemiddelde doel +29,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,22% | 21,73 mld. | | +13,75% | 556 mld. | | +12,36% | 298 mld. | | +8,64% | 247 mld. | | +21,72% | 210 mld. | | +16,11% | 170 mld. | | +6,88% | 162 mld. | | +4,42% | 153 mld. | | -11,67% | 138 mld. | | +0,10% | 139 mld. |
Banken - Andere
|