Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,98
EUR
|
-7,90%
|
|
-9,72%
|
+1,49%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.290
|
9.617
|
12.310
|
20.575
|
20.296
|
19.591
|
-
|
-
|
Bedrijfswaarde
1 |
12.578
|
9.036
|
12.042
|
19.886
|
17.406
|
14.899
|
14.419
|
13.348
|
K/w-verhouding
|
17,9
x
|
-15,1
x
|
11,2
x
|
8,07
x
|
5,23
x
|
7,39
x
|
8,35
x
|
8,93
x
|
Dividendrendement
|
3,64%
|
1,72%
|
3,93%
|
-
|
-
|
3,63%
|
3,65%
|
3,65%
|
Marktkapitalisatie/omzet
|
1,82
x
|
1,87
x
|
1,89
x
|
1,75
x
|
1,37
x
|
1,55
x
|
1,48
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
1,72
x
|
1,76
x
|
1,85
x
|
1,69
x
|
1,17
x
|
1,18
x
|
1,09
x
|
1,06
x
|
Bedrijfswaarde/EBITDA
|
9,17
x
|
14,2
x
|
8,86
x
|
5,45
x
|
3,58
x
|
4,33
x
|
4,27
x
|
4,28
x
|
Bedrijfswaarde/FCF
|
10,7
x
|
6,81
x
|
-100
x
|
25,2
x
|
4,61
x
|
6,16
x
|
7,08
x
|
6,67
x
|
FCF Yield
|
9,36%
|
14,7%
|
-1%
|
3,97%
|
21,7%
|
16,2%
|
14,1%
|
15%
|
Price to Book
|
1,11
x
|
0,85
x
|
1,03
x
|
-
|
1,22
x
|
1,16
x
|
1,05
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
1.180.537
|
1.180.537
|
1.180.537
|
1.180.537
|
1.167.889
|
1.148.339
|
-
|
-
|
Referentieprijs
2 |
11,26
|
8,146
|
10,43
|
17,43
|
17,38
|
17,06
|
17,06
|
17,06
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.294
|
5.147
|
6.521
|
11.763
|
14.869
|
12.673
|
13.226
|
12.616
|
EBITDA
1 |
1.372
|
638,1
|
1.359
|
3.648
|
4.865
|
3.439
|
3.380
|
3.117
|
Bedrijfsresultaat (EBIT)
1 |
832,4
|
-663,1
|
707,5
|
2.963
|
4.316
|
2.891
|
2.702
|
2.513
|
Operationele Marge
|
11,41%
|
-12,88%
|
10,85%
|
25,19%
|
29,03%
|
22,81%
|
20,43%
|
19,92%
|
Resultaat voor belastingen (EBT)
1 |
933,7
|
-619,3
|
1.243
|
3.166
|
4.633
|
3.144
|
3.172
|
2.817
|
Nettowinst (verlies)
1 |
742,7
|
-634,4
|
1.100
|
2.553
|
3.918
|
2.556
|
2.357
|
2.175
|
Nettomarge
|
10,18%
|
-12,33%
|
16,87%
|
21,71%
|
26,35%
|
20,17%
|
17,82%
|
17,24%
|
WPA
2 |
0,6300
|
-0,5400
|
0,9300
|
2,160
|
3,320
|
2,310
|
2,043
|
1,911
|
Free Cash Flow
1 |
1.178
|
1.327
|
-120,4
|
788,8
|
3.776
|
2.420
|
2.037
|
2.002
|
FCF-marge
|
16,15%
|
25,78%
|
-1,85%
|
6,71%
|
25,39%
|
19,1%
|
15,4%
|
15,87%
|
Kasstroomconversie (ebitda)
|
85,85%
|
207,96%
|
-
|
21,62%
|
77,61%
|
70,38%
|
60,25%
|
64,24%
|
Kasstroomconversie (nettowinst)
|
158,58%
|
-
|
-
|
30,89%
|
96,36%
|
94,69%
|
86,42%
|
92,07%
|
Dividend per aandeel
2 |
0,4100
|
0,1400
|
0,4100
|
-
|
-
|
0,6186
|
0,6233
|
0,6233
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
3.003
|
2.710
|
1.754
|
2.057
|
2.367
|
2.800
|
5.168
|
2.975
|
3.620
|
4.141
|
4.075
|
8.216
|
3.238
|
3.415
|
3.442
|
3.351
|
3.205
|
3.312
|
3.369
|
EBITDA
1 |
338,4
|
497,4
|
379
|
482,6
|
639
|
806
|
1.433
|
945,6
|
1.269
|
1.477
|
1.409
|
2.886
|
972
|
975,3
|
987,1
|
815,3
|
801,9
|
857
|
977
|
Bedrijfsresultaat (EBIT)
1 |
-
|
183,3
|
230,9
|
273,3
|
495,9
|
660
|
1.147
|
803,1
|
1.013
|
1.351
|
1.278
|
2.630
|
867,9
|
819
|
811,7
|
651,1
|
629,2
|
696,7
|
728
|
Operationele Marge
|
-
|
6,76%
|
13,17%
|
13,29%
|
20,95%
|
23,57%
|
22,2%
|
27%
|
27,98%
|
32,63%
|
31,37%
|
32%
|
26,8%
|
23,98%
|
23,58%
|
19,43%
|
19,63%
|
21,04%
|
21,61%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
384,7
|
408,4
|
570,7
|
754,5
|
-
|
779,3
|
1.061
|
1.425
|
1.414
|
2.839
|
825
|
968,9
|
835,1
|
764,7
|
758,7
|
827
|
900
|
Nettowinst (verlies)
1 |
-708
|
400,3
|
329,9
|
370
|
502,8
|
636,7
|
1.139
|
606,5
|
807,3
|
1.129
|
1.123
|
2.252
|
537,3
|
1.129
|
737
|
635
|
626
|
680
|
652
|
Nettomarge
|
-23,57%
|
14,77%
|
18,81%
|
17,99%
|
21,24%
|
22,74%
|
22,05%
|
20,39%
|
22,3%
|
27,25%
|
27,56%
|
27,41%
|
16,59%
|
33,06%
|
21,41%
|
18,95%
|
19,53%
|
20,53%
|
19,35%
|
WPA
2 |
-
|
-
|
-
|
0,3100
|
0,4300
|
0,5400
|
-
|
-
|
0,6800
|
-
|
0,9500
|
-
|
0,4600
|
0,9600
|
0,6400
|
-
|
-
|
-
|
0,5500
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,2800
|
-
|
0,1700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1400
|
0,1400
|
0,1400
|
0,1400
|
0,1400
|
Datum van publicatie
|
05-08-20
|
04-08-21
|
03-11-21
|
16-02-22
|
27-04-22
|
03-08-22
|
03-08-22
|
03-11-22
|
15-02-23
|
26-04-23
|
02-08-23
|
02-08-23
|
01-11-23
|
21-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
712
|
581
|
268
|
689
|
2.890
|
4.691
|
5.172
|
6.242
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.178
|
1.327
|
-120
|
789
|
3.776
|
2.420
|
2.037
|
2.002
|
ROE (netto-inkomsten/eigen vermogen)
|
6,25%
|
-5,45%
|
9,47%
|
19,7%
|
25,5%
|
14,9%
|
12%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
5,11%
|
-4,44%
|
7,81%
|
16%
|
20,3%
|
10,7%
|
10,5%
|
9%
|
Totale activa
1 |
14.547
|
14.279
|
14.083
|
16.000
|
19.316
|
23.888
|
22.444
|
24.164
|
Nettoactief per aandeel
2 |
10,20
|
9,540
|
10,10
|
-
|
14,30
|
14,80
|
16,30
|
17,20
|
Cashflow per aandeel
2 |
1,300
|
1,290
|
0,1000
|
0,9900
|
3,720
|
2,470
|
2,700
|
2,290
|
Capex
1 |
350
|
193
|
240
|
378
|
619
|
672
|
650
|
592
|
Capex/omzet
|
4,8%
|
3,76%
|
3,67%
|
3,22%
|
4,17%
|
5,3%
|
4,91%
|
4,69%
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
16-02-22
|
15-02-23
|
21-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,06
USD Gemiddelde koersdoel
21,09
USD Spread / Gemiddelde doel +23,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,49% | 21,34 mld. | | +11,88% | 4,5 mld. | | +1,14% | 827 mln. | | +3,73% | 781 mln. | | -14,44% | 665 mln. | | -14,96% | 629 mln. | | -22,31% | 324 mln. | | +20,90% | 315 mln. | | +47,95% | 301 mln. | | -30,26% | 248 mln. |
Oliegerelateerde apparatuur
|