Beurs gesloten -
London S.E.
17:35:06 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
125
GBX
|
+0,73%
|
|
-1,96%
|
+25,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.946
|
1.954
|
1.387
|
1.576
|
1.469
|
1.807
|
-
|
-
|
Bedrijfswaarde
1 |
1.667
|
1.663
|
1.179
|
1.474
|
1.375
|
1.699
|
1.666
|
1.715
|
K/w-verhouding
|
22,3
x
|
12,6
x
|
13,8
x
|
22
x
|
16,2
x
|
10,3
x
|
9,26
x
|
9,95
x
|
Dividendrendement
|
5,94%
|
5,32%
|
7,49%
|
3,66%
|
3,15%
|
3,28%
|
6,63%
|
5,4%
|
Marktkapitalisatie/omzet
|
2,96
x
|
2,36
x
|
1,89
x
|
2
x
|
1,65
x
|
1,8
x
|
1,73
x
|
1,81
x
|
Bedrijfswaarde/omzet
|
2,53
x
|
2,01
x
|
1,61
x
|
1,87
x
|
1,54
x
|
1,69
x
|
1,6
x
|
1,72
x
|
Bedrijfswaarde/EBITDA
|
5,87
x
|
3,79
x
|
3,59
x
|
4,62
x
|
3,45
x
|
3,23
x
|
2,98
x
|
3,35
x
|
Bedrijfswaarde/FCF
|
11
x
|
5,28
x
|
17,1
x
|
91,3
x
|
9,2
x
|
11,2
x
|
7,32
x
|
5,66
x
|
FCF Yield
|
9,08%
|
18,9%
|
5,85%
|
1,1%
|
10,9%
|
8,94%
|
13,7%
|
17,7%
|
Price to Book
|
1,5
x
|
1,49
x
|
1,05
x
|
1,2
x
|
1,08
x
|
1,21
x
|
1,11
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
1.155.349
|
1.155.482
|
1.154.078
|
1.154.245
|
1.157.245
|
1.160.426
|
-
|
-
|
Referentieprijs
2 |
1,684
|
1,691
|
1,202
|
1,366
|
1,269
|
1,557
|
1,557
|
1,557
|
Datum van publicatie
|
18/05/20
|
22/03/21
|
16/03/22
|
16/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
658,1
|
828,7
|
733,3
|
788,4
|
891,3
|
1.005
|
1.044
|
999,3
|
EBITDA
1 |
284
|
438,5
|
328,6
|
319
|
398,2
|
525,3
|
559,4
|
512,1
|
Bedrijfsresultaat (EBIT)
1 |
163,9
|
313
|
189,1
|
172,2
|
200
|
354,3
|
383
|
329,9
|
Operationele Marge
|
24,9%
|
37,77%
|
25,79%
|
21,85%
|
22,45%
|
35,25%
|
36,69%
|
33,01%
|
Resultaat voor belastingen (EBT)
1 |
173
|
315
|
153,6
|
171
|
195,1
|
360,3
|
392,8
|
374,9
|
Nettowinst (verlies)
1 |
87,46
|
156
|
101,5
|
72,49
|
92,28
|
176,7
|
195,5
|
181,5
|
Nettomarge
|
13,29%
|
18,82%
|
13,85%
|
9,19%
|
10,35%
|
17,58%
|
18,72%
|
18,17%
|
WPA
2 |
0,0754
|
0,1345
|
0,0874
|
0,0620
|
0,0782
|
0,1517
|
0,1681
|
0,1565
|
Free Cash Flow
1 |
151,4
|
314,9
|
69,01
|
16,14
|
149,5
|
151,9
|
227,4
|
302,9
|
FCF-marge
|
23,01%
|
38%
|
9,41%
|
2,05%
|
16,77%
|
15,11%
|
21,79%
|
30,31%
|
Kasstroomconversie (ebitda)
|
53,32%
|
71,81%
|
21%
|
5,06%
|
37,54%
|
28,92%
|
40,66%
|
59,15%
|
Kasstroomconversie (nettowinst)
|
173,13%
|
201,89%
|
67,97%
|
22,26%
|
161,99%
|
85,98%
|
116,37%
|
166,85%
|
Dividend per aandeel
2 |
0,1000
|
0,0900
|
0,0900
|
0,0500
|
0,0400
|
0,0510
|
0,1032
|
0,0840
|
Datum van publicatie
|
18/05/20
|
22/03/21
|
16/03/22
|
16/03/23
|
21/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
---|
Omzet
|
365,3
|
448,8
|
380
|
367,4
|
182,9
|
183
|
365,9
|
174,6
|
207,2
|
381,8
|
406,6
|
-
|
425,6
|
200,4
|
-
|
465,6
|
-
|
470
|
EBITDA
1 |
166,7
|
-
|
182,8
|
190,4
|
-
|
-
|
138,2
|
-
|
-
|
153,1
|
165,9
|
114,7
|
193,4
|
-
|
105,8
|
205,2
|
124
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
67,8
|
-
|
81,16
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-12,25
|
-
|
90,97
|
-
|
-
|
34,92
|
-
|
-
|
Nettomarge
|
18,56%
|
-
|
21,36%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3,01%
|
-
|
21,37%
|
-
|
-
|
7,5%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0773
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
0,0400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0200
|
-
|
-
|
-
|
Datum van publicatie
|
18/05/20
|
4/08/20
|
22/03/21
|
22/07/21
|
19/10/21
|
16/03/22
|
16/03/22
|
20/04/22
|
4/08/22
|
4/08/22
|
16/03/23
|
26/07/23
|
26/07/23
|
19/10/23
|
21/03/24
|
21/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
278
|
291
|
208
|
102
|
93,3
|
108
|
141
|
91,7
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
151
|
315
|
69
|
16,1
|
149
|
152
|
227
|
303
|
ROE (netto-inkomsten/eigen vermogen)
|
6,78%
|
12%
|
7,7%
|
5,47%
|
6,88%
|
14%
|
11,4%
|
8,92%
|
ROA (netto-inkomsten/totale activa)
|
6,43%
|
11,3%
|
7,2%
|
4,97%
|
6,12%
|
11,5%
|
9,85%
|
10,1%
|
Totale activa
1 |
1.360
|
1.384
|
1.410
|
1.458
|
1.508
|
1.536
|
1.984
|
1.806
|
Nettoactief per aandeel
2 |
1,120
|
1,130
|
1,140
|
1,140
|
1,180
|
1,290
|
1,400
|
1,480
|
Cashflow per aandeel
2 |
0,2100
|
0,3900
|
0,2700
|
0,2500
|
0,3000
|
0,4200
|
0,4500
|
0,4200
|
Capex
1 |
97,6
|
138
|
241
|
276
|
204
|
271
|
245
|
323
|
Capex/omzet
|
14,83%
|
16,7%
|
32,85%
|
34,98%
|
22,9%
|
26,94%
|
23,5%
|
32,34%
|
Datum van publicatie
|
18/05/20
|
22/03/21
|
16/03/22
|
16/03/23
|
21/03/24
|
-
|
-
|
-
|
Laatste slotkoers
1,557
USD Gemiddelde koersdoel
1,807
USD Spread / Gemiddelde doel +16,07% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +25,38% | 1,81 mld. | | +3,24% | 49,27 mld. | | +19,45% | 32,63 mld. | | -2,42% | 29,96 mld. | | +12,88% | 24,43 mld. | | +10,62% | 11,31 mld. | | +27,61% | 9,95 mld. | | -.--% | 8,61 mld. | | +14,84% | 8,27 mld. | | +2,99% | 8,19 mld. |
Goudwinning
|