Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,7
USD
|
+1,62%
|
|
-0,10%
|
+3,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.648
|
1.580
|
2.232
|
1.595
|
2.655
|
2.847
|
-
|
-
|
Bedrijfswaarde
1 |
3.825
|
3.532
|
4.214
|
3.486
|
4.319
|
4.521
|
4.366
|
4.730
|
K/w-verhouding
|
29,2
x
|
-76,4
x
|
9
x
|
5,37
x
|
21,5
x
|
11,3
x
|
8,56
x
|
8,56
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,32
x
|
0,36
x
|
0,2
x
|
0,37
x
|
0,39
x
|
0,36
x
|
0,34
x
|
Bedrijfswaarde/omzet
|
0,65
x
|
0,72
x
|
0,68
x
|
0,43
x
|
0,6
x
|
0,62
x
|
0,56
x
|
0,57
x
|
Bedrijfswaarde/EBITDA
|
6,81
x
|
7,59
x
|
7,25
x
|
5,18
x
|
6,06
x
|
6,03
x
|
5,32
x
|
5,67
x
|
Bedrijfswaarde/FCF
|
21,7
x
|
23,2
x
|
33,7
x
|
19,2
x
|
25,4
x
|
32,6
x
|
15
x
|
-
|
FCF Yield
|
4,6%
|
4,3%
|
2,97%
|
5,22%
|
3,94%
|
3,07%
|
6,65%
|
-
|
Price to Book
|
-17,8
x
|
-13,8
x
|
8,16
x
|
2,18
x
|
3,15
x
|
2,69
x
|
2,87
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
137.867
|
137.910
|
141.677
|
144.302
|
146.820
|
146.820
|
-
|
-
|
Referentieprijs
2 |
11,95
|
11,45
|
15,75
|
11,05
|
18,08
|
19,39
|
19,39
|
19,39
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.907
|
4.883
|
6.152
|
8.120
|
7.239
|
7.319
|
7.853
|
8.342
|
EBITDA
1 |
562
|
465
|
581
|
673
|
713
|
749,5
|
821,3
|
834,7
|
Bedrijfsresultaat (EBIT)
1 |
306
|
206
|
314
|
334
|
337
|
458,5
|
537,6
|
537,4
|
Operationele Marge
|
5,18%
|
4,22%
|
5,1%
|
4,11%
|
4,66%
|
6,26%
|
6,84%
|
6,44%
|
Resultaat voor belastingen (EBT)
1 |
82
|
-34
|
317
|
203
|
196
|
319,5
|
419,1
|
448,4
|
Nettowinst (verlies)
1 |
59
|
-21
|
257
|
301
|
125
|
253,7
|
338,4
|
339,3
|
Nettomarge
|
1%
|
-0,43%
|
4,18%
|
3,71%
|
1,73%
|
3,47%
|
4,31%
|
4,07%
|
WPA
2 |
0,4100
|
-0,1500
|
1,750
|
2,060
|
0,8400
|
1,723
|
2,266
|
2,265
|
Free Cash Flow
1 |
176
|
152
|
125
|
182
|
170
|
138,7
|
290,5
|
-
|
FCF-marge
|
2,98%
|
3,11%
|
2,03%
|
2,24%
|
2,35%
|
1,89%
|
3,7%
|
-
|
Kasstroomconversie (ebitda)
|
31,32%
|
32,69%
|
21,51%
|
27,04%
|
23,84%
|
18,5%
|
35,37%
|
-
|
Kasstroomconversie (nettowinst)
|
298,31%
|
-
|
48,64%
|
60,47%
|
136%
|
54,66%
|
85,84%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.587
|
1.706
|
1.979
|
2.275
|
2.022
|
1.844
|
1.956
|
1.950
|
1.720
|
1.613
|
1.731
|
1.859
|
1.949
|
1.866
|
1.984
|
EBITDA
1 |
143
|
147
|
167
|
198
|
160
|
148
|
166
|
209
|
168
|
171
|
137
|
194,5
|
208,3
|
200,5
|
200,8
|
Bedrijfsresultaat (EBIT)
1 |
76
|
75
|
248
|
-4
|
30
|
60
|
62
|
79
|
118
|
78
|
58
|
115,7
|
136,9
|
130,8
|
126,3
|
Operationele Marge
|
4,79%
|
4,4%
|
12,53%
|
-0,18%
|
1,48%
|
3,25%
|
3,17%
|
4,05%
|
6,86%
|
4,84%
|
3,35%
|
6,23%
|
7,02%
|
7,01%
|
6,36%
|
Resultaat voor belastingen (EBT)
1 |
119
|
9
|
218
|
-36
|
-6
|
27
|
27
|
44
|
82
|
43
|
25
|
83,81
|
107,9
|
94,59
|
95,79
|
Nettowinst (verlies)
1 |
97
|
7
|
177
|
-34
|
130
|
28
|
20
|
31
|
64
|
10
|
16
|
65,89
|
85,21
|
74,53
|
75,61
|
Nettomarge
|
6,11%
|
0,41%
|
8,94%
|
-1,49%
|
6,43%
|
1,52%
|
1,02%
|
1,59%
|
3,72%
|
0,62%
|
0,92%
|
3,54%
|
4,37%
|
3,99%
|
3,81%
|
WPA
2 |
0,6500
|
0,0500
|
1,200
|
-0,2400
|
0,8800
|
0,2000
|
0,1400
|
0,2100
|
0,4300
|
0,0700
|
0,1100
|
0,4661
|
0,5667
|
0,5078
|
0,5299
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
23/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.177
|
1.952
|
1.982
|
1.891
|
1.664
|
1.674
|
1.519
|
1.883
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,874
x
|
4,198
x
|
3,411
x
|
2,81
x
|
2,334
x
|
2,234
x
|
1,85
x
|
2,256
x
|
Free Cash Flow
1 |
176
|
152
|
125
|
182
|
170
|
139
|
291
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
330%
|
57,7%
|
21,1%
|
24,9%
|
26,3%
|
21,5%
|
ROA (netto-inkomsten/totale activa)
|
1,69%
|
-0,51%
|
5,87%
|
6,29%
|
3,45%
|
5%
|
6,29%
|
-
|
Totale activa
1 |
3.489
|
4.157
|
4.377
|
4.782
|
3.619
|
5.075
|
5.383
|
-
|
Nettoactief per aandeel
2 |
-0,6700
|
-0,8300
|
1,930
|
5,070
|
5,740
|
7,220
|
6,770
|
11,10
|
Cashflow per aandeel
2 |
3,130
|
2,410
|
2,430
|
3,080
|
3,390
|
3,400
|
3,030
|
-
|
Capex
1 |
271
|
182
|
232
|
273
|
337
|
347
|
339
|
300
|
Capex/omzet
|
4,59%
|
3,73%
|
3,77%
|
3,36%
|
4,66%
|
4,74%
|
4,31%
|
3,6%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
19,39
EUR Gemiddelde koersdoel
23,46
EUR Spread / Gemiddelde doel +20,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,71% | 3,04 mld. | | +5,64% | 17,31 mld. | | +35,38% | 16,39 mld. | | +2,25% | 12,7 mld. | | +31,79% | 6,87 mld. | | -.--% | 5,94 mld. | | +35,81% | 5,99 mld. | | +43,16% | 4,16 mld. | | +6,62% | 3,36 mld. | | +69,06% | 2,89 mld. |
Aluminium - Andere
|