Beurs gesloten -
Borsa Italiana
17:44:59 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,77
EUR
|
+0,08%
|
|
+2,10%
|
+4,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.999
|
2.457
|
3.446
|
2.911
|
3.271
|
3.430
|
-
|
-
|
Bedrijfswaarde
1 |
2.926
|
2.426
|
3.082
|
3.111
|
3.271
|
2.746
|
2.678
|
2.591
|
K/w-verhouding
|
8,06
x
|
6,51
x
|
5,67
x
|
7,24
x
|
8,79
x
|
6,83
x
|
7,27
x
|
6,68
x
|
Dividendrendement
|
4,7%
|
5,63%
|
5,27%
|
6,21%
|
-
|
5,94%
|
6,33%
|
6,65%
|
Marktkapitalisatie/omzet
|
2,86
x
|
2,33
x
|
2,38
x
|
2,26
x
|
2,49
x
|
2,44
x
|
2,29
x
|
2,17
x
|
Bedrijfswaarde/omzet
|
2,79
x
|
2,3
x
|
2,13
x
|
2,42
x
|
2,49
x
|
1,95
x
|
1,79
x
|
1,64
x
|
Bedrijfswaarde/EBITDA
|
6,23
x
|
4,99
x
|
4,1
x
|
5,31
x
|
5,34
x
|
4,27
x
|
3,98
x
|
3,76
x
|
Bedrijfswaarde/FCF
|
3,27
x
|
9,58
x
|
3,52
x
|
-20,3
x
|
-
|
7,13
x
|
6,56
x
|
6,18
x
|
FCF Yield
|
30,6%
|
10,4%
|
28,4%
|
-4,92%
|
-
|
14%
|
15,2%
|
16,2%
|
Price to Book
|
3,99
x
|
2,84
x
|
2,91
x
|
2,06
x
|
-
|
1,89
x
|
1,74
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
140.935
|
138.244
|
139.610
|
139.095
|
138.386
|
138.454
|
-
|
-
|
Referentieprijs
2 |
21,28
|
17,77
|
24,68
|
20,93
|
23,64
|
24,77
|
24,77
|
24,77
|
Datum van publicatie
|
5/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.050
|
1.054
|
1.449
|
1.287
|
1.312
|
1.405
|
1.495
|
1.584
|
EBITDA
1 |
469,8
|
485,7
|
751,6
|
585,9
|
612,9
|
642,4
|
672,4
|
688,9
|
Bedrijfsresultaat (EBIT)
1 |
445,4
|
456,6
|
706,8
|
546,6
|
587,4
|
621,1
|
661,1
|
714,1
|
Operationele Marge
|
42,43%
|
43,33%
|
48,76%
|
42,49%
|
44,77%
|
44,22%
|
44,22%
|
45,09%
|
Resultaat voor belastingen (EBT)
1 |
451,2
|
439,4
|
727,8
|
555
|
625,1
|
710,8
|
686,6
|
744,1
|
Nettowinst (verlies)
1 |
370
|
381,7
|
605,5
|
402,4
|
434,6
|
503,2
|
487,7
|
528,2
|
Nettomarge
|
35,25%
|
36,22%
|
41,77%
|
31,27%
|
33,12%
|
35,83%
|
32,63%
|
33,35%
|
WPA
2 |
2,641
|
2,730
|
4,351
|
2,890
|
2,690
|
3,625
|
3,407
|
3,706
|
Free Cash Flow
1 |
894,4
|
253,2
|
875,4
|
-153,1
|
-
|
385
|
408
|
419
|
FCF-marge
|
85,2%
|
24,03%
|
60,4%
|
-11,9%
|
-
|
27,41%
|
27,29%
|
26,46%
|
Kasstroomconversie (ebitda)
|
190,38%
|
52,13%
|
116,47%
|
-
|
-
|
59,93%
|
60,67%
|
60,82%
|
Kasstroomconversie (nettowinst)
|
241,72%
|
66,34%
|
144,59%
|
-
|
-
|
76,51%
|
83,65%
|
79,33%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,300
|
1,300
|
-
|
1,472
|
1,569
|
1,647
|
Datum van publicatie
|
5/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
476
|
566,4
|
299,9
|
583,1
|
327,2
|
339
|
-
|
302,7
|
317,7
|
326,3
|
316,9
|
643,1
|
321,8
|
347
|
336,9
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
129,1
|
373,2
|
144,4
|
149,1
|
-
|
147,7
|
144,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
183,2
|
232,8
|
120
|
353,4
|
135,3
|
140,7
|
276
|
139,1
|
131,6
|
149,6
|
136
|
-
|
145,2
|
156,6
|
151,5
|
-
|
-
|
-
|
-
|
Operationele Marge
|
38,49%
|
41,1%
|
40,02%
|
60,61%
|
41,35%
|
41,49%
|
-
|
45,97%
|
41,41%
|
45,86%
|
42,9%
|
-
|
45,13%
|
45,12%
|
44,98%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
167,3
|
229,9
|
117,5
|
380,4
|
133,4
|
141
|
274,4
|
139,2
|
141,4
|
173,3
|
147,8
|
321,1
|
156,5
|
147,5
|
153,3
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
143
|
226,1
|
96,38
|
283
|
95,53
|
106,2
|
201,7
|
100,6
|
100,1
|
100,7
|
122,1
|
222,8
|
117,7
|
94
|
111,3
|
225,4
|
115,4
|
111,9
|
110,3
|
Nettomarge
|
30,05%
|
39,91%
|
32,14%
|
48,53%
|
29,19%
|
31,32%
|
-
|
33,23%
|
31,5%
|
30,86%
|
38,54%
|
34,65%
|
36,58%
|
27,09%
|
33,03%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,6900
|
2,030
|
0,6800
|
0,7600
|
-
|
0,7200
|
0,7300
|
-
|
-
|
-
|
-
|
-
|
0,7625
|
1,574
|
0,8059
|
0,7813
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,300
|
-
|
-
|
-
|
-
|
1,300
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,436
|
-
|
Datum van publicatie
|
30/07/20
|
29/07/21
|
11/11/21
|
10/03/22
|
12/05/22
|
28/07/22
|
28/07/22
|
10/11/22
|
9/03/23
|
9/05/23
|
27/07/23
|
27/07/23
|
9/11/23
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
200
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
72,7
|
30,5
|
364
|
-
|
-
|
684
|
752
|
839
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,341
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
894
|
253
|
875
|
-153
|
-
|
385
|
408
|
419
|
ROE (netto-inkomsten/eigen vermogen)
|
54,9%
|
47,7%
|
28,1%
|
31,1%
|
-
|
24,3%
|
23,8%
|
25%
|
ROA (netto-inkomsten/totale activa)
|
4,82%
|
4,56%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
7.670
|
8.364
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
5,340
|
6,260
|
8,470
|
10,20
|
-
|
13,10
|
14,20
|
15,70
|
Cashflow per aandeel
|
7,000
|
2,080
|
6,660
|
-0,7500
|
-
|
-
|
-
|
-
|
Capex
1 |
87
|
35,1
|
50,8
|
48,3
|
-
|
50
|
50
|
50
|
Capex/omzet
|
8,29%
|
3,33%
|
3,5%
|
3,75%
|
-
|
3,56%
|
3,34%
|
3,16%
|
Datum van publicatie
|
5/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
24,77
EUR Gemiddelde koersdoel
27,96
EUR Spread / Gemiddelde doel +12,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,78% | 3,67 mld. | | -6,66% | 112 mld. | | -7,01% | 84,95 mld. | | +16,30% | 61,67 mld. | | +4,37% | 60,84 mld. | | +7,84% | 42,24 mld. | | +8,60% | 41,01 mld. | | +17,51% | 34,74 mld. | | +2,32% | 24,47 mld. | | -6,26% | 21,86 mld. |
Investeringsbeheer & Fondsbeheerders - Andere
|