Geschatte realtime
Cboe Europe
13:24:36 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
461,2
GBX
|
-3,07%
|
|
-1,58%
|
-2,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
41.176
|
42.124
|
66.427
|
85.268
|
73.132
|
73.584
|
-
|
-
|
Bedrijfswaarde
1 |
76.320
|
77.552
|
97.827
|
112.122
|
103.448
|
106.826
|
101.179
|
94.198
|
K/w-verhouding
|
-104
x
|
-22,8
x
|
13,3
x
|
5,02
x
|
17,7
x
|
14,4
x
|
11,2
x
|
11,2
x
|
Dividendrendement
|
6,41%
|
-
|
5,13%
|
6,59%
|
2,16%
|
2,13%
|
2,94%
|
3,14%
|
Marktkapitalisatie/omzet
|
0,19
x
|
0,3
x
|
0,33
x
|
0,33
x
|
0,34
x
|
0,34
x
|
0,34
x
|
0,35
x
|
Bedrijfswaarde/omzet
|
0,35
x
|
0,54
x
|
0,48
x
|
0,44
x
|
0,47
x
|
0,5
x
|
0,47
x
|
0,45
x
|
Bedrijfswaarde/EBITDA
|
6,58
x
|
6,71
x
|
4,59
x
|
3,29
x
|
6,05
x
|
6,52
x
|
5,64
x
|
5,18
x
|
Bedrijfswaarde/FCF
|
19
x
|
-61,7
x
|
18,7
x
|
11,8
x
|
15,8
x
|
18,1
x
|
14,4
x
|
13,1
x
|
FCF Yield
|
5,26%
|
-1,62%
|
5,36%
|
8,46%
|
6,33%
|
5,52%
|
6,97%
|
7,61%
|
Price to Book
|
1,06
x
|
1,12
x
|
1,81
x
|
1,9
x
|
1,68
x
|
1,7
x
|
1,55
x
|
1,42
x
|
Aantal aandelen (in duizenden)
|
13.194.320
|
13.221.312
|
13.094.998
|
12.762.238
|
12.169.709
|
12.153.411
|
-
|
-
|
Referentieprijs
2 |
3,121
|
3,186
|
5,073
|
6,681
|
6,009
|
6,055
|
6,055
|
6,055
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
215.111
|
142.338
|
203.751
|
255.984
|
217.829
|
214.122
|
214.991
|
211.334
|
EBITDA
1 |
11.601
|
11.560
|
21.323
|
34.060
|
17.102
|
16.391
|
17.954
|
18.187
|
Bedrijfsresultaat (EBIT)
1 |
4.151
|
4.416
|
14.495
|
26.657
|
10.392
|
9.879
|
11.044
|
10.581
|
Operationele Marge
|
1,93%
|
3,1%
|
7,11%
|
10,41%
|
4,77%
|
4,61%
|
5,14%
|
5,01%
|
Resultaat voor belastingen (EBT)
1 |
-888
|
-5.116
|
7.375
|
22.879
|
5.417
|
7.338
|
10.142
|
10.615
|
Nettowinst (verlies)
1 |
-404
|
-1.903
|
4.974
|
17.320
|
4.280
|
4.955
|
6.972
|
6.970
|
Nettomarge
|
-0,19%
|
-1,34%
|
2,44%
|
6,77%
|
1,96%
|
2,31%
|
3,24%
|
3,3%
|
WPA
2 |
-0,0300
|
-0,1400
|
0,3800
|
1,330
|
0,3400
|
0,4217
|
0,5409
|
0,5423
|
Free Cash Flow
1 |
4.017
|
-1.257
|
5.242
|
9.482
|
6.552
|
5.895
|
7.048
|
7.170
|
FCF-marge
|
1,87%
|
-0,88%
|
2,57%
|
3,7%
|
3,01%
|
2,75%
|
3,28%
|
3,39%
|
Kasstroomconversie (ebitda)
|
34,63%
|
-
|
24,58%
|
27,84%
|
38,31%
|
35,96%
|
39,26%
|
39,43%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
105,39%
|
54,75%
|
153,08%
|
118,96%
|
101,09%
|
102,87%
|
Dividend per aandeel
2 |
0,2000
|
-
|
0,2600
|
0,4400
|
0,1300
|
0,1290
|
0,1779
|
0,1900
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 Q2
|
2024 S1
|
2024 Q4
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
108.013
|
70.961
|
71.377
|
93.805
|
109.946
|
134.435
|
121.549
|
107.415
|
110.414
|
-
|
104.441
|
-
|
105.456
|
101.054
|
101.054
|
EBITDA
|
-
|
4.833
|
6.727
|
8.654
|
12.669
|
18.918
|
15.142
|
9.397
|
7.705
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
1.472
|
2.944
|
5.305
|
9.190
|
15.415
|
11.242
|
6.305
|
4.087
|
-
|
4.741
|
-
|
5.129
|
4.423
|
4.562
|
Operationele Marge
|
-
|
2,07%
|
4,12%
|
5,66%
|
8,36%
|
11,47%
|
9,25%
|
5,87%
|
3,7%
|
-
|
4,54%
|
-
|
4,86%
|
4,38%
|
4,51%
|
Resultaat voor belastingen (EBT)
|
-
|
-5.175
|
59
|
2.014
|
5.361
|
16.012
|
6.867
|
5.999
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-2.600
|
697
|
1.277
|
3.697
|
12.085
|
5.235
|
4.568
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-3,66%
|
0,98%
|
1,36%
|
3,36%
|
8,99%
|
4,31%
|
4,25%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
-0,0500
|
-0,2000
|
0,0600
|
0,1000
|
0,2800
|
0,9200
|
0,4100
|
0,3600
|
-
|
0,1500
|
-
|
0,2100
|
-
|
-
|
-
|
Dividend per aandeel
|
0,1000
|
-
|
-
|
0,0800
|
0,1600
|
-
|
0,2200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
6/08/20
|
16/02/21
|
5/08/21
|
15/02/22
|
4/08/22
|
15/02/23
|
8/08/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
35.144
|
35.428
|
31.400
|
26.854
|
30.316
|
33.243
|
27.595
|
20.614
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,029
x
|
3,065
x
|
1,473
x
|
0,7884
x
|
1,773
x
|
2,028
x
|
1,537
x
|
1,133
x
|
Free Cash Flow
1 |
4.017
|
-1.257
|
5.242
|
9.482
|
6.552
|
5.895
|
7.048
|
7.171
|
ROE (netto-inkomsten/eigen vermogen)
|
5,68%
|
-4,89%
|
23,5%
|
42,3%
|
14,4%
|
12,6%
|
14,5%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
1,85%
|
-1,57%
|
7,43%
|
14,5%
|
5,22%
|
4%
|
5,96%
|
5,95%
|
Totale activa
1 |
-21.860
|
121.041
|
66.913
|
119.289
|
81.936
|
123.850
|
116.989
|
117.127
|
Nettoactief per aandeel
2 |
2,940
|
2,850
|
2,800
|
3,520
|
3,570
|
3,550
|
3,900
|
4,260
|
Cashflow per aandeel
2 |
0,6300
|
0,2000
|
0,6600
|
1,040
|
0,8800
|
0,9100
|
1,020
|
1,030
|
Capex
1 |
4.712
|
3.921
|
3.618
|
4.177
|
4.484
|
5.243
|
5.752
|
5.619
|
Capex/omzet
|
2,19%
|
2,75%
|
1,78%
|
1,63%
|
2,06%
|
2,45%
|
2,68%
|
2,66%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
15/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,055
USD Gemiddelde koersdoel
6,382
USD Spread / Gemiddelde doel +5,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,35% | 73,58 mld. | | -13,23% | 149 mld. | | -10,58% | 116 mld. | | -6,28% | 44,59 mld. | | +1,83% | 40,63 mld. | | +19,35% | 36,63 mld. | | +119,03% | 33,87 mld. | | +71,63% | 19,74 mld. | | +42,72% | 16,9 mld. | | +10,21% | 11,54 mld. |
Geïntegreerde mijnbouw
|