Toevoegen aan een lijst
|
Geschatte realtime
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 2.029,25 GBX | +0,51% |
|
-3,90% | -24,33% |
| 14:45 | Berenberg Start Beoordeling Valterra Platinum met 'Verkopen' te Midden van Tegenvallers | MT |
| 08:50 | Atalaya Mining kondigt wijzigingen in Raad van Bestuur aan | CI |
Voorlopige winst- en verliesrekening: Anglo American plc
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 30.902 | 41.554 | 35.118 | 30.652 | 27.290 | 20.598 | 20.077 | 21.393 |
| Variatie | - | 34,47% | -15,49% | -12,72% | -10,97% | -24,52% | -2,53% | 6,56% |
| EBITDA 1 | 9.802 | 20.634 | 14.495 | 9.958 | 8.460 | 7.006 | 7.567 | 8.557 |
| Variatie | - | 110,51% | -29,75% | -31,3% | -15,04% | -17,19% | 8,01% | 13,09% |
| Bedrijfsresultaat (EBIT) 1 | 7.050 | 17.790 | 11.963 | 7.168 | 5.012 | 4.070 | 5.036 | 5.846 |
| Variatie | - | 152,34% | -32,75% | -40,08% | -30,08% | -18,79% | 23,72% | 16,07% |
| Betaalde rente 1 | -587 | -550 | -515 | -556 | -710 | -687,8 | -556,3 | -523,4 |
| Resultaat voor belastingen (EBT) 1 | 5.464 | 17.629 | 9.480 | 3.595 | -924 | 3.393 | 4.460 | 5.336 |
| Variatie | - | 222,64% | -46,22% | -62,08% | -125,7% | 467,19% | 31,45% | 19,63% |
| Nettowinst (verlies) 1 | 2.089 | 8.562 | 4.514 | 283 | -3.068 | 1.197 | 1.902 | 2.487 |
| Variatie | - | 309,86% | -47,28% | -93,73% | -1.184,1% | 139,03% | 58,86% | 30,73% |
| Datum van publicatie | 25/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Balansprognose: Anglo American plc
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 5.575 | 3.916 | 6.918 | 10.615 | 10.623 | 9.014 | 8.455 | 7.550 |
| Variatie | - | -29,76% | 76,66% | 53,44% | 0,08% | -15,15% | -6,2% | -10,7% |
| Datum van publicatie | 25/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Anglo American plc
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 4.125 | 5.732 | 6.191 | 5.876 | 5.532 | 4.397 | 3.857 | 3.802 |
| Variatie | - | 38,96% | 8,01% | -5,09% | -5,85% | -20,51% | -12,29% | -1,42% |
| Vrije kasstroom (FCF) 1 | 2.493 | 10.991 | 3.574 | 620 | 2.571 | 295,2 | 1.296 | 1.771 |
| Variatie | - | 340,87% | -67,48% | -82,65% | 314,68% | -88,52% | 338,89% | 36,66% |
| Datum van publicatie | 25/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Anglo American plc
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 31,72% | 49,66% | 41,28% | 32,49% | 31% | 34,01% | 37,69% | 40% |
| EBIT-marge (%) | 22,81% | 42,81% | 34,07% | 23,39% | 18,37% | 19,76% | 25,08% | 27,32% |
| EBT-marge (%) | 17,68% | 42,42% | 26,99% | 11,73% | -3,39% | 16,47% | 22,21% | 24,94% |
| Nettomarge (%) | 6,76% | 20,6% | 12,85% | 0,92% | -11,24% | 5,81% | 9,47% | 11,62% |
| FCF-marge (%) | 8,07% | 26,45% | 10,18% | 2,02% | 9,42% | 1,43% | 6,45% | 8,28% |
| Vrije kasstroom/nettoresultaat (%) | 119,34% | 128,37% | 79,18% | 219,08% | -83,8% | 24,66% | 68,11% | 71,21% |
Winstgevendheid | ||||||||
| ROA | 3,52% | 13,32% | 6,77% | 4,38% | 2,95% | 2,28% | 2,85% | 3,07% |
| ROE | 8,25% | 31,92% | 16,36% | 11,2% | 8,46% | 5,13% | 8,51% | 9,01% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 0,57x | 0,19x | 0,48x | 1,07x | 1,26x | 1,29x | 1,12x | 0,88x |
| Schuld/vrije kasstroom | 2,24x | 0,36x | 1,94x | 17,12x | 4,13x | 30,54x | 6,53x | 4,26x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 13,35% | 13,79% | 17,63% | 19,17% | 20,27% | 21,35% | 19,21% | 17,77% |
| CAPEX / EBITDA (%) | 42,08% | 27,78% | 42,71% | 59,01% | 65,39% | 62,77% | 50,97% | 44,43% |
| CAPEX / FCF (%) | 165,46% | 52,15% | 173,22% | 947,74% | 215,17% | 1.489,63% | 297,7% | 214,74% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 5,997 | 15,18 | 9,043 | 6,046 | 7,591 | 5,081 | 5,426 | 5,647 |
| Variatie | - | 153,09% | -40,42% | -33,15% | 25,56% | -33,07% | 6,8% | 4,08% |
| Dividend per aandeel 1 | 1,135 | 4,757 | 2,248 | 1,09 | 0,7267 | 0,518 | 0,7161 | 0,8732 |
| Variatie | - | 319% | -52,74% | -51,52% | -33,33% | -28,71% | 38,23% | 21,94% |
| Nettoactief per aandeel 1 | 23,67 | 25,56 | 25,57 | 23,32 | 19,45 | 17,81 | 19,79 | 20,22 |
| Variatie | - | 8,01% | 0,03% | -8,79% | -16,6% | -8,42% | 11,11% | 2,2% |
| WPA 1 | 1,919 | 7,868 | 4,178 | 0,2612 | -2,873 | 1,107 | 1,75 | 2,234 |
| Variatie | - | 310,06% | -46,9% | -93,75% | -1.199,98% | 138,53% | 58,1% | 27,67% |
| Aantal aandelen (in duizend) | 1.086.891 | 1.072.107 | 1.069.338 | 1.068.292 | 1.068.673 | 1.079.144 | 1.079.144 | 1.079.144 |
| Datum van publicatie | 25/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 24,5x | 15,5x |
| PBR-ratio | 1,52x | 1,37x |
| EV/omzet | 1,86x | 1,88x |
| Dividendrendement | 1,91% | 2,64% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
16
Laatste slotkoers
27,10USD
Gemiddelde koersdoel
32,66USD
Spread / Gemiddelde doel
+20,51%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
