Real Time
Euronext Bruxelles
11:01:09 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,04
EUR
|
+0,10%
|
|
-0,57%
|
-9,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.498
|
1.537
|
2.241
|
1.913
|
2.646
|
2.173
|
-
|
-
|
Bedrijfswaarde
1 |
2.490
|
2.156
|
2.675
|
2.416
|
2.646
|
2.369
|
2.290
|
2.122
|
K/w-verhouding
|
36,3
x
|
11,4
x
|
5,48
x
|
7,65
x
|
9,86
x
|
7,95
x
|
7,35
x
|
6,74
x
|
Dividendrendement
|
2,64%
|
3,68%
|
3,83%
|
4,55%
|
-
|
4,63%
|
4,99%
|
5,3%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,41
x
|
0,46
x
|
0,34
x
|
0,61
x
|
0,51
x
|
0,49
x
|
0,47
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,57
x
|
0,55
x
|
0,43
x
|
0,61
x
|
0,55
x
|
0,51
x
|
0,46
x
|
Bedrijfswaarde/EBITDA
|
5,32
x
|
4,5
x
|
3,88
x
|
3,69
x
|
4,72
x
|
4,13
x
|
3,74
x
|
3,23
x
|
Bedrijfswaarde/FCF
|
5,79
x
|
5,39
x
|
10,1
x
|
13,9
x
|
-
|
11,1
x
|
10,2
x
|
7,75
x
|
FCF Yield
|
17,3%
|
18,6%
|
9,9%
|
7,17%
|
-
|
9,01%
|
9,83%
|
12,9%
|
Price to Book
|
1,04
x
|
1,21
x
|
1,13
x
|
1,02
x
|
-
|
0,99
x
|
0,92
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
56.520
|
56.599
|
57.260
|
52.730
|
56.889
|
51.748
|
-
|
-
|
Referentieprijs
2 |
26,50
|
27,16
|
39,14
|
36,28
|
46,52
|
42,00
|
42,00
|
42,00
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
25/02/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.322
|
3.772
|
4.840
|
5.652
|
4.328
|
4.272
|
4.447
|
4.638
|
EBITDA
1 |
468
|
479
|
689
|
654
|
561,1
|
574,2
|
612,3
|
657,7
|
Bedrijfsresultaat (EBIT)
1 |
242
|
272
|
514,6
|
458,6
|
388,3
|
389,7
|
422,2
|
460,3
|
Operationele Marge
|
5,6%
|
7,21%
|
10,63%
|
8,11%
|
8,97%
|
9,12%
|
9,49%
|
9,93%
|
Resultaat voor belastingen (EBT)
1 |
70,32
|
170
|
476,3
|
-
|
268,4
|
344,4
|
389,7
|
439,6
|
Nettowinst (verlies)
1 |
41,33
|
135
|
407
|
268,9
|
252,9
|
280,5
|
299,6
|
325,8
|
Nettomarge
|
0,96%
|
3,58%
|
8,41%
|
4,76%
|
5,84%
|
6,57%
|
6,74%
|
7,02%
|
WPA
2 |
0,7300
|
2,380
|
7,140
|
4,740
|
4,720
|
5,285
|
5,718
|
6,232
|
Free Cash Flow
1 |
429,8
|
400,4
|
264,8
|
173,2
|
-
|
213,5
|
225
|
274
|
FCF-marge
|
9,94%
|
10,62%
|
5,47%
|
3,07%
|
-
|
5%
|
5,06%
|
5,91%
|
Kasstroomconversie (ebitda)
|
91,84%
|
83,6%
|
38,43%
|
26,49%
|
-
|
37,18%
|
36,74%
|
41,65%
|
Kasstroomconversie (nettowinst)
|
1.040%
|
296,63%
|
65,05%
|
64,43%
|
-
|
76,1%
|
75,11%
|
84,09%
|
Dividend per aandeel
2 |
0,7000
|
1,000
|
1,500
|
1,650
|
-
|
1,945
|
2,095
|
2,225
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
25/02/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
2.104
|
1.770
|
2.002
|
2.306
|
1.253
|
2.534
|
2.859
|
2.793
|
2.318
|
2.010
|
EBITDA
|
230
|
194
|
285
|
-
|
-
|
312
|
381
|
273
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
116
|
92
|
181
|
285
|
-
|
229
|
283
|
176
|
-
|
-
|
Operationele Marge
|
5,51%
|
5,2%
|
9,04%
|
12,36%
|
-
|
9,04%
|
9,9%
|
6,3%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-10,29
|
43,91
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-16,67
|
33,35
|
-
|
208,1
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-0,79%
|
1,88%
|
-
|
9,02%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/03/20
|
31/07/20
|
3/03/21
|
30/07/21
|
19/11/21
|
25/02/22
|
29/07/22
|
1/03/23
|
28/07/23
|
1/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
992
|
619
|
434
|
503
|
-
|
195
|
116
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
51,3
|
Hefboom (schuld/ebitda)
|
2,12
x
|
1,293
x
|
0,6299
x
|
0,7693
x
|
-
|
0,3403
x
|
0,1896
x
|
-
|
Free Cash Flow
1 |
430
|
400
|
265
|
173
|
-
|
213
|
225
|
274
|
ROE (netto-inkomsten/eigen vermogen)
|
4,6%
|
10,1%
|
23,8%
|
13,2%
|
-
|
12,4%
|
12,4%
|
13,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
25,40
|
22,40
|
34,60
|
35,50
|
-
|
42,40
|
45,90
|
49,80
|
Cashflow per aandeel
2 |
9,270
|
7,870
|
6,670
|
6,010
|
-
|
7,760
|
8,290
|
8,860
|
Capex
1 |
98,9
|
108
|
120
|
167
|
-
|
240
|
241
|
226
|
Capex/omzet
|
2,29%
|
2,86%
|
2,48%
|
2,96%
|
-
|
5,62%
|
5,42%
|
4,87%
|
Datum van publicatie
|
4/03/20
|
3/03/21
|
25/02/22
|
1/03/23
|
1/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
53,62
EUR Spread / Gemiddelde doel +27,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,63% | 2,34 mld. | | +3,85% | 26,67 mld. | | +17,88% | 20,93 mld. | | +35,48% | 12,36 mld. | | -12,22% | 11,17 mld. | | +6,48% | 10,41 mld. | | 0,00% | 9,15 mld. | | +30,13% | 8,81 mld. | | +39,78% | 8,02 mld. | | -8,83% | 7,6 mld. |
Ijzer, staalfabrieken en gieterijen
|