Beurs gesloten -
London S.E.
17:35:06 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
155
GBX
|
+0,06%
|
|
-2,21%
|
-13,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.507
|
5.981
|
5.095
|
3.682
|
3.184
|
2.764
|
-
|
-
|
Bedrijfswaarde
1 |
6.547
|
5.100
|
3.835
|
3.170
|
3.184
|
2.076
|
2.119
|
2.127
|
K/w-verhouding
|
29,6
x
|
7,56
x
|
5,23
x
|
-7,06
x
|
1.787
x
|
27
x
|
20,5
x
|
15,4
x
|
Dividendrendement
|
6,58%
|
5,19%
|
6,06%
|
7,71%
|
-
|
9,42%
|
9,42%
|
9,42%
|
Marktkapitalisatie/omzet
|
4,59
x
|
4,2
x
|
3,36
x
|
2,53
x
|
2,28
x
|
2,1
x
|
2,11
x
|
2,08
x
|
Bedrijfswaarde/omzet
|
4,01
x
|
3,58
x
|
2,53
x
|
2,18
x
|
2,28
x
|
1,58
x
|
1,62
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
18,8
x
|
19,2
x
|
10,6
x
|
10,4
x
|
11,3
x
|
7,69
x
|
7,23
x
|
6,72
x
|
Bedrijfswaarde/FCF
|
37,8
x
|
119
x
|
1.918
x
|
-15,2
x
|
-
|
8,68
x
|
7,01
x
|
6,18
x
|
FCF Yield
|
2,64%
|
0,84%
|
0,05%
|
-6,56%
|
-
|
11,5%
|
14,3%
|
16,2%
|
Price to Book
|
1,17
x
|
0,91
x
|
0,68
x
|
-
|
-
|
0,59
x
|
0,61
x
|
0,62
x
|
Aantal aandelen (in duizenden)
|
2.287.883
|
2.126.125
|
2.115.067
|
1.945.388
|
1.782.276
|
1.782.396
|
-
|
-
|
Referentieprijs
2 |
3,281
|
2,813
|
2,409
|
1,892
|
1,786
|
1,550
|
1,550
|
1,550
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.634
|
1.425
|
1.515
|
1.456
|
1.398
|
1.316
|
1.310
|
1.330
|
EBITDA
1 |
348
|
265
|
362
|
304
|
282
|
270,1
|
292,9
|
316,5
|
Bedrijfsresultaat (EBIT)
1 |
301
|
219
|
323
|
263
|
249
|
221,4
|
271
|
287,6
|
Operationele Marge
|
18,42%
|
15,37%
|
21,32%
|
18,06%
|
17,81%
|
16,83%
|
20,69%
|
21,62%
|
Resultaat voor belastingen (EBT)
1 |
243
|
-
|
1.115
|
-615
|
-6
|
154,9
|
249,4
|
305,7
|
Nettowinst (verlies)
1 |
266
|
833
|
995
|
-549
|
1
|
98,12
|
133,6
|
179,9
|
Nettomarge
|
16,28%
|
58,46%
|
65,68%
|
-37,71%
|
0,07%
|
7,46%
|
10,2%
|
13,53%
|
WPA
2 |
0,1110
|
0,3720
|
0,4609
|
-0,2680
|
0,001000
|
0,0573
|
0,0755
|
0,1008
|
Free Cash Flow
1 |
173
|
43
|
2
|
-208
|
-
|
239
|
302
|
344
|
FCF-marge
|
10,59%
|
3,02%
|
0,13%
|
-14,29%
|
-
|
18,17%
|
23,05%
|
25,86%
|
Kasstroomconversie (ebitda)
|
49,71%
|
16,23%
|
0,55%
|
-
|
-
|
88,5%
|
103,09%
|
108,68%
|
Kasstroomconversie (nettowinst)
|
65,04%
|
5,16%
|
0,2%
|
-
|
-
|
243,59%
|
226,02%
|
191,18%
|
Dividend per aandeel
2 |
0,2160
|
0,1460
|
0,1460
|
0,1460
|
-
|
0,1460
|
0,1460
|
0,1460
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
|
819
|
706
|
719
|
755
|
760
|
696
|
-
|
760
|
721
|
677
|
667,7
|
661,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
105
|
114
|
160
|
163
|
115
|
-
|
148
|
127
|
122
|
119,8
|
113,5
|
Operationele Marge
|
-
|
14,87%
|
15,86%
|
21,19%
|
21,45%
|
16,52%
|
-
|
19,47%
|
17,61%
|
18,02%
|
17,94%
|
17,16%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-509
|
-
|
102
|
893
|
-289
|
-
|
-260
|
-
|
152
|
37
|
26
|
Nettomarge
|
-
|
-72,1%
|
-
|
13,51%
|
117,5%
|
-41,52%
|
-
|
-34,21%
|
-
|
22,45%
|
5,54%
|
3,93%
|
WPA
|
-
|
-0,2270
|
-
|
0,0470
|
-
|
-
|
-
|
-
|
-
|
0,0780
|
0,0200
|
0,0140
|
Dividend per aandeel
1 |
0,1430
|
0,0730
|
0,0730
|
0,0730
|
0,0730
|
0,0730
|
0,0286
|
0,0730
|
0,0730
|
-
|
0,0730
|
0,0730
|
Datum van publicatie
|
10/03/20
|
7/08/20
|
9/03/21
|
10/08/21
|
1/03/22
|
9/08/22
|
28/11/22
|
28/02/23
|
8/08/23
|
27/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
960
|
881
|
1.260
|
512
|
-
|
688
|
645
|
636
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
173
|
43
|
2
|
-208
|
-
|
239
|
302
|
344
|
ROE (netto-inkomsten/eigen vermogen)
|
6,63%
|
6,06%
|
4,11%
|
3,47%
|
-
|
4,68%
|
5,17%
|
5,5%
|
ROA (netto-inkomsten/totale activa)
|
3,88%
|
3,7%
|
2,71%
|
-
|
-
|
2,47%
|
2,97%
|
3,34%
|
Totale activa
1 |
6.862
|
22.507
|
36.678
|
-
|
-
|
3.967
|
4.502
|
5.394
|
Nettoactief per aandeel
2 |
2,810
|
3,100
|
3,540
|
-
|
-
|
2,620
|
2,560
|
2,510
|
Cashflow per aandeel
2 |
0,0800
|
0,0300
|
0,0100
|
0,0500
|
-
|
0,1300
|
0,1600
|
0,1900
|
Capex
1 |
28
|
13
|
12
|
21
|
-
|
18,2
|
18,4
|
18,7
|
Capex/omzet
|
1,71%
|
0,91%
|
0,79%
|
1,44%
|
-
|
1,38%
|
1,41%
|
1,41%
|
Datum van publicatie
|
10/03/20
|
9/03/21
|
1/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
1,55
GBP Gemiddelde koersdoel
1,604
GBP Spread / Gemiddelde doel +3,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,21% | 3,52 mld. | | -4,90% | 115 mld. | | +9,16% | 101 mld. | | +11,67% | 67,41 mld. | | +24,65% | 66,1 mld. | | +14,52% | 44,58 mld. | | +14,85% | 43,37 mld. | | +18,26% | 35,13 mld. | | +9,42% | 26,31 mld. | | -2,41% | 22,77 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|