Beurs gesloten -
Nyse
22:00:00 28-05-2024
|
Nabeurs
00:30:17
|
2,84
USD
|
+2,90%
|
|
2,86
|
+0,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.112
|
5.881
|
4.158
|
3.812
|
4.110
|
3.730
|
-
|
-
|
Bedrijfswaarde
1 |
4.234
|
5.511
|
3.560
|
3.217
|
3.995
|
4.004
|
3.484
|
3.358
|
K/w-verhouding
|
13,8
x
|
9,49
x
|
9,85
x
|
14,8
x
|
316
x
|
12,1
x
|
6,44
x
|
4,91
x
|
Dividendrendement
|
0,25%
|
1,97%
|
4,06%
|
4,51%
|
5,06%
|
6,08%
|
6,08%
|
5,61%
|
Marktkapitalisatie/omzet
|
3,56
x
|
3,29
x
|
2,36
x
|
2,2
x
|
2,12
x
|
1,94
x
|
1,49
x
|
1,65
x
|
Bedrijfswaarde/omzet
|
3,66
x
|
3,08
x
|
2,02
x
|
1,86
x
|
2,07
x
|
2,08
x
|
1,39
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
6,58
x
|
4,56
x
|
3,2
x
|
3,53
x
|
3,68
x
|
4,14
x
|
2,45
x
|
3,23
x
|
Bedrijfswaarde/FCF
|
24
x
|
9,24
x
|
8,44
x
|
12,7
x
|
-36,2
x
|
114
x
|
6,85
x
|
7,52
x
|
FCF Yield
|
4,16%
|
10,8%
|
11,8%
|
7,89%
|
-2,76%
|
0,87%
|
14,6%
|
13,3%
|
Price to Book
|
2,08
x
|
-
|
-
|
-
|
-
|
0,85
x
|
0,81
x
|
-
|
Aantal aandelen (in duizenden)
|
1.026.040
|
1.050.592
|
1.055.585
|
1.074.567
|
1.300.441
|
1.307.638
|
-
|
-
|
Referentieprijs
2 |
4,008
|
5,598
|
3,939
|
3,547
|
3,161
|
2,852
|
2,852
|
2,852
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.156
|
1.789
|
1.762
|
1.733
|
1.934
|
1.926
|
2.500
|
2.264
|
EBITDA
1 |
643,1
|
1.209
|
1.111
|
911,1
|
1.085
|
966,8
|
1.421
|
1.038
|
Bedrijfsresultaat (EBIT)
1 |
391,8
|
907,1
|
720,7
|
527,2
|
682,6
|
627,5
|
1.063
|
695
|
Operationele Marge
|
33,9%
|
50,71%
|
40,89%
|
30,43%
|
35,29%
|
32,58%
|
42,52%
|
30,7%
|
Resultaat voor belastingen (EBT)
1 |
482,4
|
1.034
|
726,2
|
530,6
|
320,3
|
612,6
|
1.031
|
926
|
Nettowinst (verlies)
1 |
293,4
|
628,1
|
420,1
|
252,9
|
10,1
|
302,5
|
607,5
|
537
|
Nettomarge
|
25,39%
|
35,11%
|
23,84%
|
14,6%
|
0,52%
|
15,71%
|
24,3%
|
23,72%
|
WPA
2 |
0,2900
|
0,5900
|
0,4000
|
0,2400
|
0,0100
|
0,2356
|
0,4428
|
0,5814
|
Free Cash Flow
1 |
176,1
|
596,8
|
421,8
|
253,7
|
-110,4
|
35,03
|
508,9
|
446,2
|
FCF-marge
|
15,24%
|
33,36%
|
23,93%
|
14,64%
|
-5,71%
|
1,82%
|
20,36%
|
19,72%
|
Kasstroomconversie (ebitda)
|
27,38%
|
49,38%
|
37,96%
|
27,85%
|
-
|
3,62%
|
35,8%
|
42,98%
|
Kasstroomconversie (nettowinst)
|
60,02%
|
95,02%
|
100,41%
|
100,34%
|
-
|
11,58%
|
83,77%
|
83,1%
|
Dividend per aandeel
2 |
0,0100
|
0,1100
|
0,1600
|
0,1600
|
0,1600
|
0,1733
|
0,1733
|
0,1600
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
526,1
|
365,6
|
382
|
392,6
|
592,5
|
473,6
|
470,9
|
477,9
|
512
|
461,4
|
498,3
|
457,7
|
599,5
|
-
|
-
|
EBITDA
1 |
347,6
|
203,8
|
183,7
|
169,3
|
369,1
|
279,9
|
258,4
|
262,4
|
284,7
|
250
|
226,9
|
195,4
|
291,4
|
347,4
|
383,4
|
Bedrijfsresultaat (EBIT)
1 |
227,6
|
126,5
|
101,9
|
60,33
|
238,5
|
182,8
|
163,7
|
160,8
|
175,7
|
159,6
|
166,1
|
137,8
|
258,1
|
-
|
-
|
Operationele Marge
|
43,26%
|
34,6%
|
26,66%
|
15,37%
|
40,26%
|
38,6%
|
34,77%
|
33,64%
|
34,31%
|
34,58%
|
33,34%
|
30,12%
|
43,05%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
136,9
|
80,72
|
37,8
|
-23,41
|
157,8
|
85,97
|
80,42
|
-43,07
|
-113,2
|
39,75
|
107,1
|
86,06
|
176,4
|
-
|
-
|
Nettomarge
|
26,03%
|
22,08%
|
9,9%
|
-5,96%
|
26,63%
|
18,15%
|
17,08%
|
-9,01%
|
-22,12%
|
8,61%
|
21,48%
|
18,8%
|
29,43%
|
-
|
-
|
WPA
2 |
0,1300
|
0,0800
|
0,0400
|
-0,0200
|
0,1500
|
0,0800
|
0,0600
|
-0,0300
|
-0,0900
|
0,0300
|
0,0529
|
0,0462
|
0,0783
|
-
|
-
|
Dividend per aandeel
|
0,0400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/02/22
|
3/05/22
|
3/08/22
|
1/11/22
|
22/02/23
|
9/05/23
|
2/08/23
|
8/11/23
|
21/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
121
|
-
|
-
|
-
|
-
|
274
|
-
|
-
|
Nettokaspositie
1 |
-
|
370
|
598
|
595
|
115
|
-
|
246
|
372
|
Hefboom (schuld/ebitda)
|
0,1885
x
|
-
|
-
|
-
|
-
|
0,2834
x
|
-
|
-
|
Free Cash Flow
1 |
176
|
597
|
422
|
254
|
-110
|
35
|
509
|
446
|
ROE (netto-inkomsten/eigen vermogen)
|
16,3%
|
27,5%
|
15,5%
|
8,62%
|
0,3%
|
15,7%
|
25,1%
|
-
|
ROA (netto-inkomsten/totale activa)
|
11,2%
|
20,8%
|
12,1%
|
-
|
0,24%
|
8%
|
11%
|
-
|
Totale activa
1 |
2.615
|
3.023
|
3.462
|
-
|
4.278
|
3.781
|
5.522
|
-
|
Nettoactief per aandeel
2 |
1,930
|
-
|
-
|
-
|
-
|
3,350
|
3,530
|
-
|
Cashflow per aandeel
2 |
0,4800
|
0,9000
|
0,6800
|
0,5600
|
0,5800
|
0,7800
|
0,7400
|
0,5800
|
Capex
1 |
316
|
354
|
302
|
342
|
825
|
850
|
465
|
298
|
Capex/omzet
|
27,33%
|
19,78%
|
17,16%
|
19,74%
|
42,64%
|
44,11%
|
18,61%
|
13,14%
|
Datum van publicatie
|
27/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2,852
USD Gemiddelde koersdoel
4,435
USD Spread / Gemiddelde doel +55,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,44% | 48,87 mld. | | +25,67% | 34,35 mld. | | -0,58% | 30,64 mld. | | +19,92% | 26,06 mld. | | +5,20% | 11,05 mld. | | +32,80% | 10,36 mld. | | +39,28% | 10,07 mld. | | -.--% | 8,96 mld. | | +8,05% | 8,59 mld. |
Goudwinning
|