Beurs gesloten -
London S.E.
17:35:28 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.022
GBX
|
+0,69%
|
|
-3,49%
|
-12,79%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.530
|
7.877
|
7.401
|
7.077
|
10.112
|
10.215
|
-
|
-
|
Bedrijfswaarde
1 |
7.923
|
8.028
|
7.648
|
7.810
|
10.673
|
10.882
|
10.629
|
10.223
|
K/w-verhouding
|
28,5
x
|
25,6
x
|
27,2
x
|
27,7
x
|
48,4
x
|
32,5
x
|
27,9
x
|
24,5
x
|
Dividendrendement
|
2,45%
|
2,39%
|
2,49%
|
2,64%
|
1,95%
|
2,02%
|
2,15%
|
2,21%
|
Marktkapitalisatie/omzet
|
3,89
x
|
4,14
x
|
4,01
x
|
3,63
x
|
4,63
x
|
4,32
x
|
3,95
x
|
3,62
x
|
Bedrijfswaarde/omzet
|
4,09
x
|
4,22
x
|
4,14
x
|
4,01
x
|
4,89
x
|
4,6
x
|
4,11
x
|
3,62
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
16,1
x
|
17,3
x
|
16,7
x
|
19,3
x
|
18,7
x
|
16,3
x
|
14,2
x
|
Bedrijfswaarde/FCF
|
18,4
x
|
21,9
x
|
22,7
x
|
26,5
x
|
26,4
x
|
24,5
x
|
21,3
x
|
18,4
x
|
FCF Yield
|
5,43%
|
4,56%
|
4,41%
|
3,78%
|
3,79%
|
4,08%
|
4,69%
|
5,44%
|
Price to Book
|
4,99
x
|
4,76
x
|
6,65
x
|
5,09
x
|
7,17
x
|
8,55
x
|
7,22
x
|
6,08
x
|
Aantal aandelen (in duizenden)
|
1.089.054
|
1.092.754
|
1.043.006
|
1.015.010
|
1.022.463
|
999.019
|
-
|
-
|
Referentieprijs
2 |
6,914
|
7,208
|
7,096
|
6,972
|
9,890
|
10,22
|
10,22
|
10,22
|
Datum van publicatie
|
20/11/19
|
20/11/20
|
17/11/21
|
16/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.936
|
1.903
|
1.846
|
1.947
|
2.184
|
2.363
|
2.585
|
2.822
|
EBITDA
1 |
483
|
498
|
443
|
468
|
553
|
580,9
|
653,1
|
719,3
|
Bedrijfsresultaat (EBIT)
1 |
448
|
411
|
358
|
377
|
456
|
513,3
|
578,2
|
648
|
Operationele Marge
|
23,14%
|
21,6%
|
19,39%
|
19,36%
|
20,88%
|
21,72%
|
22,37%
|
22,96%
|
Resultaat voor belastingen (EBT)
1 |
361
|
373
|
347
|
337
|
282
|
433,1
|
500,4
|
573
|
Nettowinst (verlies)
1 |
266
|
310
|
285
|
260
|
211
|
321,9
|
373
|
427,4
|
Nettomarge
|
13,74%
|
16,29%
|
15,44%
|
13,35%
|
9,66%
|
13,62%
|
14,43%
|
15,15%
|
WPA
2 |
0,2429
|
0,2815
|
0,2608
|
0,2517
|
0,2043
|
0,3149
|
0,3660
|
0,4176
|
Free Cash Flow
1 |
430
|
366
|
337
|
295
|
404
|
443,5
|
498,6
|
556,4
|
FCF-marge
|
22,21%
|
19,23%
|
18,26%
|
15,15%
|
18,5%
|
18,76%
|
19,29%
|
19,72%
|
Kasstroomconversie (ebitda)
|
89,03%
|
73,49%
|
76,07%
|
63,03%
|
73,06%
|
76,35%
|
76,34%
|
77,35%
|
Kasstroomconversie (nettowinst)
|
161,65%
|
118,06%
|
118,25%
|
113,46%
|
191,47%
|
137,77%
|
133,68%
|
130,17%
|
Dividend per aandeel
2 |
0,1691
|
0,1725
|
0,1768
|
0,1840
|
0,1930
|
0,2063
|
0,2200
|
0,2263
|
Datum van publicatie
|
20/11/19
|
20/11/20
|
17/11/21
|
16/11/22
|
22/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
975
|
928
|
937
|
909
|
934
|
1.013
|
1.087
|
1.097
|
1.152
|
1.190
|
EBITDA
|
256
|
242
|
-
|
-
|
-
|
242
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
218
|
193
|
191
|
167
|
183
|
194
|
227
|
229
|
254
|
259,1
|
Operationele Marge
|
22,36%
|
20,8%
|
20,38%
|
18,37%
|
19,59%
|
19,15%
|
20,88%
|
20,88%
|
22,05%
|
21,77%
|
Resultaat voor belastingen (EBT)
1 |
275
|
98
|
190
|
157
|
189
|
148
|
139
|
142
|
203
|
209
|
Nettowinst (verlies)
1 |
224
|
86
|
146
|
139
|
152
|
108
|
100
|
111
|
156
|
159
|
Nettomarge
|
22,97%
|
9,27%
|
15,58%
|
15,29%
|
16,27%
|
10,66%
|
9,2%
|
10,12%
|
13,54%
|
13,36%
|
WPA
2 |
0,2042
|
-
|
0,1319
|
0,1289
|
0,1468
|
0,1049
|
0,0966
|
0,1077
|
0,1503
|
0,1566
|
Dividend per aandeel
|
0,0593
|
-
|
-
|
-
|
0,0630
|
-
|
0,0655
|
-
|
-
|
-
|
Datum van publicatie
|
13/05/20
|
20/11/20
|
14/05/21
|
17/11/21
|
13/05/22
|
16/11/22
|
17/05/23
|
22/11/23
|
16/05/24
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
393
|
151
|
247
|
733
|
561
|
667
|
414
|
7,6
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8137
x
|
0,3032
x
|
0,5576
x
|
1,566
x
|
1,014
x
|
1,148
x
|
0,6335
x
|
0,0106
x
|
Free Cash Flow
1 |
430
|
366
|
337
|
295
|
404
|
443
|
499
|
556
|
ROE (netto-inkomsten/eigen vermogen)
|
18,8%
|
19,6%
|
20,6%
|
21%
|
23,5%
|
27,8%
|
30,5%
|
31,4%
|
ROA (netto-inkomsten/totale activa)
|
9,27%
|
8,77%
|
8,09%
|
7,28%
|
8,4%
|
7,93%
|
9,46%
|
9,91%
|
Totale activa
1 |
2.870
|
3.534
|
3.522
|
3.571
|
2.512
|
4.061
|
3.943
|
4.313
|
Nettoactief per aandeel
2 |
1,380
|
1,510
|
1,070
|
1,370
|
1,380
|
1,200
|
1,420
|
1,680
|
Cashflow per aandeel
2 |
0,4300
|
0,3700
|
0,3400
|
0,2800
|
0,3700
|
0,4600
|
0,5400
|
0,6000
|
Capex
1 |
42
|
40
|
39
|
12
|
5
|
22,3
|
25
|
27,5
|
Capex/omzet
|
2,17%
|
2,1%
|
2,11%
|
0,62%
|
0,23%
|
0,94%
|
0,97%
|
0,97%
|
Datum van publicatie
|
20/11/19
|
20/11/20
|
17/11/21
|
16/11/22
|
22/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
10,22
GBP Gemiddelde koersdoel
12,23
GBP Spread / Gemiddelde doel +19,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,79% | 13 mld. | | +11,15% | 322 mld. | | +18,98% | 209 mld. | | -7,01% | 135 mld. | | +15,40% | 58,88 mld. | | +10,82% | 31,88 mld. | | +5,26% | 31,14 mld. | | +141,36% | 27,04 mld. | | +4,40% | 13,6 mld. | | +32,80% | 13,45 mld. |
Ondernemingssoftware
|