Beurs gesloten -
London S.E.
17:35:08 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.373
GBX
|
-0,40%
|
|
-5,59%
|
+20,42%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.542
|
40.913
|
49.670
|
47.528
|
30.426
|
36.627
|
-
|
-
|
Bedrijfswaarde
1 |
40.168
|
46.488
|
53.586
|
54.446
|
30.426
|
48.802
|
49.712
|
49.783
|
K/w-verhouding
|
10,3
x
|
19,6
x
|
5,89
x
|
10,6
x
|
109
x
|
14,2
x
|
12,5
x
|
11,1
x
|
Dividendrendement
|
3,78%
|
3,02%
|
10,3%
|
5,06%
|
-
|
2,85%
|
3,26%
|
3,61%
|
Marktkapitalisatie/omzet
|
1,19
x
|
1,32
x
|
1,2
x
|
1,35
x
|
0,99
x
|
1,27
x
|
1,24
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
1,34
x
|
1,5
x
|
1,29
x
|
1,55
x
|
0,99
x
|
1,7
x
|
1,69
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
4,01
x
|
4,74
x
|
2,6
x
|
3,76
x
|
3,06
x
|
5,02
x
|
4,94
x
|
4,65
x
|
Bedrijfswaarde/FCF
|
10,5
x
|
18,6
x
|
4,88
x
|
15,2
x
|
-
|
30,4
x
|
22,9
x
|
17,1
x
|
FCF Yield
|
9,52%
|
5,36%
|
20,5%
|
6,56%
|
-
|
3,29%
|
4,37%
|
5,86%
|
Price to Book
|
1,44
x
|
1,59
x
|
1,81
x
|
1,74
x
|
-
|
1,38
x
|
1,3
x
|
1,22
x
|
Aantal aandelen (in duizenden)
|
1.233.491
|
1.234.075
|
1.217.289
|
1.214.144
|
1.212.956
|
1.212.956
|
-
|
-
|
Referentieprijs
2 |
28,81
|
33,15
|
40,80
|
39,15
|
25,08
|
30,20
|
30,20
|
30,20
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.870
|
30.902
|
41.554
|
35.118
|
30.652
|
28.771
|
29.487
|
30.650
|
EBITDA
1 |
10.006
|
9.802
|
20.634
|
14.495
|
9.958
|
9.728
|
10.060
|
10.717
|
Bedrijfsresultaat (EBIT)
1 |
7.010
|
7.050
|
17.790
|
11.963
|
7.168
|
6.540
|
6.787
|
7.148
|
Operationele Marge
|
23,47%
|
22,81%
|
42,81%
|
34,07%
|
23,39%
|
22,73%
|
23,02%
|
23,32%
|
Resultaat voor belastingen (EBT)
1 |
6.146
|
5.464
|
17.629
|
9.480
|
3.595
|
5.971
|
6.222
|
6.719
|
Nettowinst (verlies)
1 |
3.547
|
2.089
|
8.562
|
4.514
|
283
|
2.573
|
2.877
|
3.284
|
Nettomarge
|
11,87%
|
6,76%
|
20,6%
|
12,85%
|
0,92%
|
8,94%
|
9,76%
|
10,72%
|
WPA
2 |
2,810
|
1,690
|
6,930
|
3,680
|
0,2300
|
2,129
|
2,416
|
2,728
|
Free Cash Flow
1 |
3.824
|
2.493
|
10.991
|
3.574
|
-
|
1.605
|
2.172
|
2.916
|
FCF-marge
|
12,8%
|
8,07%
|
26,45%
|
10,18%
|
-
|
5,58%
|
7,37%
|
9,52%
|
Kasstroomconversie (ebitda)
|
38,22%
|
25,43%
|
53,27%
|
24,66%
|
-
|
16,5%
|
21,59%
|
27,21%
|
Kasstroomconversie (nettowinst)
|
107,81%
|
119,34%
|
128,37%
|
79,18%
|
-
|
62,4%
|
75,5%
|
88,79%
|
Dividend per aandeel
2 |
1,090
|
1,000
|
4,190
|
1,980
|
-
|
0,8616
|
0,9843
|
1,090
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
15.098
|
12.474
|
21.779
|
19.775
|
18.111
|
17.007
|
15.674
|
14.978
|
-
|
-
|
-
|
-
|
EBITDA
1 |
4.555
|
3.350
|
12.140
|
11.338
|
8.701
|
5.794
|
5.114
|
4.844
|
3.888
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
2.084
|
10.678
|
7.112
|
7.475
|
4.488
|
3.849
|
3.319
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
16,71%
|
49,03%
|
35,96%
|
41,27%
|
26,39%
|
24,56%
|
22,16%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
2.761
|
1.555
|
10.698
|
6.931
|
6.807
|
2.673
|
3.034
|
561
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.664
|
471
|
5.188
|
3.374
|
3.680
|
834
|
1.262
|
-979
|
-
|
-
|
-
|
-
|
Nettomarge
|
11,02%
|
3,78%
|
23,82%
|
17,06%
|
20,32%
|
4,9%
|
8,05%
|
-6,54%
|
-
|
-
|
-
|
-
|
WPA
2 |
1,350
|
0,3800
|
4,180
|
-
|
3,000
|
-
|
1,030
|
-0,8000
|
0,7600
|
1,110
|
1,070
|
0,8900
|
Dividend per aandeel
|
0,4700
|
0,2800
|
2,510
|
1,680
|
1,240
|
0,7400
|
0,5500
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
30/07/20
|
29/07/21
|
24/02/22
|
28/07/22
|
23/02/23
|
27/07/23
|
22/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.626
|
5.575
|
3.916
|
6.918
|
-
|
12.174
|
13.084
|
13.156
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4623
x
|
0,5688
x
|
0,1898
x
|
0,4773
x
|
-
|
1,252
x
|
1,301
x
|
1,228
x
|
Free Cash Flow
1 |
3.824
|
2.493
|
10.991
|
3.574
|
-
|
1.605
|
2.172
|
2.916
|
ROE (netto-inkomsten/eigen vermogen)
|
14,7%
|
8,25%
|
31,9%
|
16,4%
|
-
|
10,2%
|
11,4%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
6,55%
|
3,52%
|
13,3%
|
6,77%
|
-
|
3,81%
|
4,34%
|
4,36%
|
Totale activa
1 |
54.174
|
59.347
|
64.259
|
66.696
|
-
|
67.467
|
66.260
|
75.291
|
Nettoactief per aandeel
2 |
20,00
|
20,80
|
22,50
|
22,50
|
-
|
21,90
|
23,20
|
24,70
|
Cashflow per aandeel
2 |
5,970
|
5,280
|
13,40
|
7,960
|
-
|
6,330
|
6,760
|
6,890
|
Capex
1 |
3.840
|
4.125
|
5.732
|
6.191
|
-
|
5.779
|
5.312
|
4.768
|
Capex/omzet
|
12,86%
|
13,35%
|
13,79%
|
17,63%
|
-
|
20,09%
|
18,02%
|
15,56%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
30,2
USD Gemiddelde koersdoel
34,08
USD Spread / Gemiddelde doel +12,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,42% | 36,77 mld. | | -11,66% | 149 mld. | | -8,30% | 116 mld. | | +0,78% | 72,64 mld. | | -6,69% | 43,88 mld. | | +1,03% | 40,47 mld. | | +110,53% | 34,81 mld. | | +71,77% | 20,48 mld. | | +42,72% | 16,61 mld. | | +16,22% | 11,5 mld. |
Geïntegreerde mijnbouw
|