Beurs gesloten -
London S.E.
17:35:08 17-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
634,00 GBX
|
+2,92%
|
|
+6,64%
|
+26,67%
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
4.872
|
4.183
|
4.102
|
4.439
|
4.390
|
4.862
|
5.019
|
5.227
|
Variatie
|
-
|
-14,14%
|
-1,94%
|
8,21%
|
-1,09%
|
10,76%
|
3,23%
|
4,14%
|
EBITDA
1 |
855,5
|
318,6
|
299,2
|
454,2
|
434,9
|
450,2
|
492,1
|
530,6
|
Variatie
|
-
|
-62,76%
|
-6,09%
|
51,8%
|
-4,25%
|
3,51%
|
9,32%
|
7,82%
|
Bedrijfsresultaat (EBIT)
1 |
524,2
|
222,4
|
237,7
|
278
|
327,8
|
343,5
|
379,8
|
417,6
|
Variatie
|
-
|
-57,57%
|
6,88%
|
16,95%
|
17,91%
|
4,8%
|
10,57%
|
9,94%
|
Betaalde rente
1 |
-85,9
|
-77,8
|
-70,8
|
-48,6
|
-34,1
|
-40,18
|
-38,62
|
-36,05
|
Resultaat voor belastingen (EBT)
1 |
-178,2
|
-1.717
|
182,3
|
6,2
|
216,7
|
309,8
|
343,6
|
388,1
|
Variatie
|
-
|
863,69%
|
-
|
-96,6%
|
3.395,16%
|
42,96%
|
10,92%
|
12,93%
|
Nettowinst (verlies)
1 |
-195,2
|
-1.702
|
167,9
|
-35
|
165,7
|
234,4
|
259,2
|
290,5
|
Variatie
|
-
|
771,93%
|
-
|
-
|
-
|
41,48%
|
10,56%
|
12,09%
|
Datum van publicatie
|
11/06/20
|
30/07/21
|
28/07/22
|
20/07/23
|
26/07/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Maart |
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2025 S1
|
---|
Omzet
1 |
2.244
|
1.939
|
2.223
|
1.879
|
2.144
|
2.295
|
2.177
|
2.409
|
Variatie
|
-
|
-13,57%
|
14,63%
|
-15,48%
|
14,12%
|
7,02%
|
-5,13%
|
10,65%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
143,1
|
-
|
-
|
122,4
|
-
|
-
|
154,4
|
168,8
|
Variatie
|
-
|
-100%
|
-
|
-
|
-100%
|
-
|
-
|
9,33%
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/11/20
|
30/07/21
|
7/12/21
|
28/07/22
|
22/11/22
|
20/07/23
|
14/11/23
|
13/11/24
|
 Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
1.618
|
1.375
|
969
|
564
|
435
|
399
|
309
|
169
|
Variatie
|
-
|
-15,02%
|
-29,53%
|
-41,8%
|
-22,87%
|
-8,36%
|
-22,56%
|
-45,31%
|
Datum van publicatie
|
11/06/20
|
30/07/21
|
28/07/22
|
20/07/23
|
26/07/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
144,5
|
170,8
|
135,2
|
86,2
|
111,8
|
142,6
|
134,7
|
133,1
|
Variatie
|
-
|
18,2%
|
-20,84%
|
-36,24%
|
29,7%
|
27,5%
|
-5,47%
|
-1,21%
|
Vrije kasstroom (FCF)
1 |
184,9
|
72,2
|
-191,3
|
75,3
|
160,4
|
117,5
|
153,6
|
202,6
|
Variatie
|
-
|
-60,95%
|
-364,96%
|
-139,36%
|
113,01%
|
-26,72%
|
30,7%
|
31,86%
|
Datum van publicatie
|
11/06/20
|
30/07/21
|
28/07/22
|
20/07/23
|
26/07/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
17,56%
|
7,62%
|
7,29%
|
10,23%
|
9,91%
|
9,26%
|
9,8%
|
10,15%
|
EBIT-marge (%)
|
10,76%
|
5,32%
|
5,8%
|
6,26%
|
7,47%
|
7,07%
|
7,57%
|
7,99%
|
EBT-marge (%)
|
-3,66%
|
-41,05%
|
4,44%
|
0,14%
|
4,94%
|
6,37%
|
6,85%
|
7,42%
|
Nettomarge (%)
|
-4,01%
|
-40,69%
|
4,09%
|
-0,79%
|
3,77%
|
4,82%
|
5,16%
|
5,56%
|
FCF-marge (%)
|
3,8%
|
1,73%
|
-4,66%
|
1,7%
|
3,65%
|
2,42%
|
3,06%
|
3,88%
|
Vrije kasstroom/nettoresultaat (%)
|
-94,72%
|
-4,24%
|
-113,94%
|
-215,14%
|
96,8%
|
50,14%
|
59,27%
|
69,72%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
5,1%
|
-1,94%
|
3,57%
|
2,31%
|
4,5%
|
6,65%
|
6,93%
|
7,41%
|
ROE
|
12,93%
|
-9,52%
|
36,69%
|
17,61%
|
41,76%
|
48,64%
|
37,24%
|
31,15%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,89x
|
4,32x
|
3,24x
|
1,24x
|
1x
|
0,89x
|
0,63x
|
0,32x
|
Schuld/vrije kasstroom
|
8,75x
|
19,05x
|
-5,06x
|
7,5x
|
2,71x
|
3,39x
|
2,01x
|
0,83x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,97%
|
4,08%
|
3,3%
|
1,94%
|
2,55%
|
2,93%
|
2,68%
|
2,55%
|
CAPEX / EBITDA (%)
|
16,89%
|
53,61%
|
45,19%
|
18,98%
|
25,71%
|
31,67%
|
27,38%
|
25,09%
|
CAPEX / FCF (%)
|
78,15%
|
236,57%
|
-70,67%
|
114,48%
|
69,7%
|
121,28%
|
87,71%
|
65,72%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
0,653
|
0,4812
|
0,0133
|
0,5075
|
0,6106
|
0,4806
|
0,4941
|
0,7079
|
Variatie
|
-
|
-26,31%
|
-97,24%
|
3.715,79%
|
20,32%
|
-21,28%
|
2,79%
|
43,28%
|
Dividend per aandeel
1 |
0,072
|
-
|
-
|
-
|
0,05
|
0,0712
|
0,0914
|
0,1095
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
42,42%
|
28,38%
|
19,75%
|
Nettoactief per aandeel
1 |
5,007
|
0,4503
|
1,35
|
0,7002
|
0,7724
|
1,155
|
1,613
|
2,121
|
Variatie
|
-
|
-91,01%
|
199,79%
|
-48,13%
|
10,3%
|
49,55%
|
39,64%
|
31,5%
|
WPA
1 |
-0,386
|
-3,37
|
0,321
|
-0,069
|
0,322
|
0,4571
|
0,5117
|
0,5806
|
Variatie
|
-
|
773,06%
|
-109,53%
|
-121,5%
|
-566,67%
|
41,95%
|
11,94%
|
13,48%
|
Aantal aandelen (in duizend)
|
505.357
|
505.375
|
504.935
|
505.199
|
505.527
|
503.724
|
503.724
|
503.724
|
Datum van publicatie
|
11/06/20
|
30/07/21
|
28/07/22
|
20/07/23
|
26/07/24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
13,9x |
12,4x |
---|
PBR-ratio |
5,49x |
3,93x |
---|
EV/omzet |
0,74x |
0,7x |
---|
Dividendrendement |
1,12% |
1,44% |
---|
Laatste slotkoers 6,340GBP Gemiddelde koersdoel 6,844GBP Spread / Gemiddelde doel +7,95% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|