Beurs gesloten -
London S.E.
17:35:14 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.223
GBX
|
-1,20%
|
|
-4,17%
|
-6,69%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
139.218
|
116.017
|
169.397
|
143.969
|
151.748
|
143.099
|
-
|
-
|
Bedrijfswaarde
1 |
148.433
|
129.555
|
174.904
|
144.302
|
162.914
|
154.445
|
154.129
|
153.964
|
K/w-verhouding
|
18,1
x
|
15,7
x
|
16,3
x
|
4,67
x
|
11,8
x
|
19,6
x
|
11
x
|
12
x
|
Dividendrendement
|
4,6%
|
4,86%
|
8,27%
|
11,4%
|
5,67%
|
5,31%
|
5,32%
|
4,82%
|
Marktkapitalisatie/omzet
|
3,14
x
|
2,7
x
|
2,79
x
|
2,21
x
|
2,82
x
|
2,59
x
|
2,63
x
|
2,74
x
|
Bedrijfswaarde/omzet
|
3,35
x
|
3,02
x
|
2,88
x
|
2,22
x
|
3,03
x
|
2,8
x
|
2,83
x
|
2,95
x
|
Bedrijfswaarde/EBITDA
|
6,41
x
|
5,87
x
|
4,68
x
|
3,55
x
|
5,83
x
|
5,38
x
|
5,37
x
|
5,56
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
16,1
x
|
8,7
x
|
5,72
x
|
13,6
x
|
16
x
|
14,6
x
|
15,4
x
|
FCF Yield
|
7,24%
|
6,23%
|
11,5%
|
17,5%
|
7,35%
|
6,25%
|
6,85%
|
6,49%
|
Price to Book
|
3,17
x
|
2,61
x
|
3,59
x
|
3,2
x
|
3,41
x
|
3,24
x
|
2,93
x
|
2,76
x
|
Aantal aandelen (in duizenden)
|
5.057.685
|
5.056.735
|
5.057.690
|
5.061.151
|
5.064.466
|
5.069.816
|
-
|
-
|
Referentieprijs
2 |
28,89
|
24,72
|
36,41
|
28,45
|
29,96
|
28,23
|
28,23
|
28,23
|
Datum van publicatie
|
19/08/19
|
17/08/20
|
17/08/21
|
15/08/22
|
21/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.288
|
42.931
|
60.817
|
65.098
|
53.817
|
55.165
|
54.449
|
52.174
|
EBITDA
1 |
23.158
|
22.071
|
37.379
|
40.634
|
27.956
|
28.687
|
28.717
|
27.704
|
Bedrijfsresultaat (EBIT)
1 |
17.065
|
15.874
|
30.291
|
34.400
|
22.820
|
21.857
|
23.059
|
20.650
|
Operationele Marge
|
38,53%
|
36,98%
|
49,81%
|
52,84%
|
42,4%
|
39,62%
|
42,35%
|
39,58%
|
Resultaat voor belastingen (EBT)
1 |
15.049
|
13.510
|
24.601
|
33.137
|
21.401
|
17.386
|
21.485
|
20.018
|
Nettowinst (verlies)
1 |
8.306
|
7.956
|
11.304
|
30.900
|
12.921
|
8.451
|
13.245
|
12.766
|
Nettomarge
|
18,75%
|
18,53%
|
18,59%
|
47,47%
|
24,01%
|
15,32%
|
24,32%
|
24,47%
|
WPA
2 |
1,599
|
1,570
|
2,235
|
6,093
|
2,547
|
1,443
|
2,576
|
2,357
|
Free Cash Flow
1 |
10.748
|
8.066
|
20.114
|
25.215
|
11.968
|
9.659
|
10.556
|
9.989
|
FCF-marge
|
24,27%
|
18,79%
|
33,07%
|
38,73%
|
22,24%
|
17,51%
|
19,39%
|
19,15%
|
Kasstroomconversie (ebitda)
|
46,41%
|
36,55%
|
53,81%
|
62,05%
|
42,81%
|
33,67%
|
36,76%
|
36,06%
|
Kasstroomconversie (nettowinst)
|
129,4%
|
101,38%
|
177,94%
|
81,6%
|
92,62%
|
114,3%
|
79,7%
|
78,25%
|
Dividend per aandeel
2 |
1,330
|
1,200
|
3,010
|
3,250
|
1,700
|
1,499
|
1,501
|
1,361
|
Datum van publicatie
|
19/08/19
|
17/08/20
|
17/08/21
|
15/08/22
|
21/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
22.294
|
20.637
|
25.639
|
35.178
|
30.527
|
34.571
|
12.992
|
25.713
|
28.104
|
27.232
|
28.608
|
EBITDA
|
12.084
|
9.987
|
14.680
|
22.699
|
18.463
|
22.171
|
-
|
13.230
|
14.726
|
13.875
|
14.974
|
Bedrijfsresultaat (EBIT)
|
9.041
|
6.833
|
11.292
|
18.999
|
15.574
|
18.826
|
-
|
10.753
|
12.067
|
11.233
|
12.030
|
Operationele Marge
|
40,55%
|
33,11%
|
44,04%
|
54,01%
|
51,02%
|
54,46%
|
-
|
41,82%
|
42,94%
|
41,25%
|
42,05%
|
Resultaat voor belastingen (EBT)
|
7.790
|
5.720
|
8.826
|
15.775
|
14.493
|
18.644
|
-
|
10.181
|
11.220
|
3.982
|
11.838
|
Nettowinst (verlies)
|
4.868
|
3.088
|
3.876
|
7.428
|
9.443
|
21.457
|
-
|
6.457
|
6.464
|
927
|
7.592
|
Nettomarge
|
21,84%
|
14,96%
|
15,12%
|
21,12%
|
30,93%
|
62,07%
|
-
|
25,11%
|
23%
|
3,4%
|
26,54%
|
WPA
|
0,9602
|
-
|
-
|
-
|
1,866
|
-
|
-
|
1,273
|
1,274
|
0,1830
|
1,560
|
Dividend per aandeel
|
0,6500
|
-
|
1,010
|
-
|
1,500
|
1,750
|
-
|
0,9000
|
0,8000
|
0,7200
|
0,8800
|
Datum van publicatie
|
17/02/20
|
17/08/20
|
15/02/21
|
17/08/21
|
14/02/22
|
15/08/22
|
20/02/23
|
20/02/23
|
21/08/23
|
19/02/24
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.215
|
13.538
|
5.507
|
333
|
11.166
|
11.347
|
11.030
|
10.866
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3979
x
|
0,6134
x
|
0,1473
x
|
0,008195
x
|
0,3994
x
|
0,3955
x
|
0,3841
x
|
0,3922
x
|
Free Cash Flow
1 |
10.748
|
8.066
|
20.114
|
25.215
|
11.968
|
9.659
|
10.556
|
9.989
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
19%
|
31,7%
|
49,5%
|
28,9%
|
28,3%
|
28,2%
|
24,1%
|
ROA (netto-inkomsten/totale activa)
|
8,57%
|
8,81%
|
15,9%
|
30,3%
|
13,2%
|
13,4%
|
14,6%
|
12,9%
|
Totale activa
1 |
96.886
|
90.306
|
71.047
|
102.047
|
98.231
|
62.896
|
90.611
|
98.642
|
Nettoactief per aandeel
2 |
9,120
|
9,480
|
10,10
|
8,880
|
8,790
|
8,710
|
9,630
|
10,20
|
Cashflow per aandeel
2 |
3,440
|
3,100
|
5,370
|
5,780
|
3,690
|
3,980
|
4,200
|
3,970
|
Capex
1 |
6.250
|
7.640
|
6.606
|
5.855
|
6.733
|
9.585
|
9.748
|
9.411
|
Capex/omzet
|
14,11%
|
17,8%
|
10,86%
|
8,99%
|
12,51%
|
17,38%
|
17,9%
|
18,04%
|
Datum van publicatie
|
19/08/19
|
17/08/20
|
17/08/21
|
15/08/22
|
21/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
28,23
USD Gemiddelde koersdoel
30,78
USD Spread / Gemiddelde doel +9,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,33% | 118 mld. | | -0,93% | 72,22 mld. | | +4,22% | 50,88 mld. | | +15,88% | 48,79 mld. | | +33,66% | 41,86 mld. | | +22,17% | 26,52 mld. | | +34,23% | 21,47 mld. | | +48,79% | 18,94 mld. | | +53,88% | 18,08 mld. |
Geïntegreerde mijnbouw
|