Beurs gesloten -
Euronext Paris
17:35:24 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
88,25
EUR
|
+11,29%
|
|
+15,97%
|
+23,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.217
|
1.136
|
2.064
|
2.227
|
2.041
|
2.514
|
-
|
-
|
Bedrijfswaarde
1 |
2.521
|
2.469
|
3.000
|
2.571
|
2.041
|
3.172
|
3.383
|
3.086
|
K/w-verhouding
|
-6,61
x
|
-1,69
x
|
6,9
x
|
3,25
x
|
18,9
x
|
16,4
x
|
4,52
x
|
4,33
x
|
Dividendrendement
|
-
|
-
|
3,47%
|
4,17%
|
-
|
1,98%
|
3,44%
|
4,53%
|
Marktkapitalisatie/omzet
|
0,33
x
|
0,32
x
|
0,56
x
|
0,44
x
|
0,63
x
|
0,69
x
|
0,61
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
0,69
x
|
0,69
x
|
0,82
x
|
0,51
x
|
0,63
x
|
0,88
x
|
0,82
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
4
x
|
6,2
x
|
2,85
x
|
1,66
x
|
5,88
x
|
3,85
x
|
3,16
x
|
2,5
x
|
Bedrijfswaarde/FCF
|
-7,48
x
|
-48,4
x
|
7,48
x
|
4,39
x
|
-
|
-5,43
x
|
120
x
|
7,34
x
|
FCF Yield
|
-13,4%
|
-2,07%
|
13,4%
|
22,8%
|
-
|
-18,4%
|
0,83%
|
13,6%
|
Price to Book
|
0,87
x
|
1,49
x
|
1,89
x
|
1,37
x
|
-
|
1,38
x
|
1,27
x
|
0,91
x
|
Aantal aandelen (in duizenden)
|
26.541
|
26.459
|
28.683
|
26.558
|
28.542
|
28.493
|
-
|
-
|
Referentieprijs
2 |
45,84
|
42,92
|
71,95
|
83,85
|
71,50
|
88,25
|
88,25
|
88,25
|
Datum van publicatie
|
19/02/20
|
16/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.671
|
3.553
|
3.668
|
5.014
|
3.251
|
3.625
|
4.107
|
4.545
|
EBITDA
1 |
630
|
398
|
1.051
|
1.553
|
347
|
822,9
|
1.072
|
1.237
|
Bedrijfsresultaat (EBIT)
1 |
223
|
106
|
784
|
1.280
|
127
|
368,9
|
842,8
|
1.124
|
Operationele Marge
|
6,07%
|
2,98%
|
21,37%
|
25,53%
|
3,91%
|
10,18%
|
20,52%
|
24,73%
|
Resultaat voor belastingen (EBT)
1 |
82
|
-555
|
889
|
1.194
|
100
|
71,54
|
1.269
|
1.324
|
Nettowinst (verlies)
1 |
-184
|
-675
|
298
|
740
|
109
|
154,2
|
561,6
|
584,4
|
Nettomarge
|
-5,01%
|
-19%
|
8,12%
|
14,76%
|
3,35%
|
4,25%
|
13,67%
|
12,86%
|
WPA
2 |
-6,930
|
-25,46
|
10,42
|
25,81
|
3,790
|
5,395
|
19,54
|
20,36
|
Free Cash Flow
1 |
-337
|
-51
|
401
|
586
|
-
|
-584
|
28,15
|
420,5
|
FCF-marge
|
-9,18%
|
-1,44%
|
10,93%
|
11,69%
|
-
|
-16,11%
|
0,69%
|
9,25%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
38,15%
|
37,73%
|
-
|
-
|
2,63%
|
33,99%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
134,56%
|
79,19%
|
-
|
-
|
5,01%
|
71,95%
|
Dividend per aandeel
2 |
-
|
-
|
2,500
|
3,500
|
-
|
1,750
|
3,036
|
4,000
|
Datum van publicatie
|
19/02/20
|
16/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
1.862
|
1.687
|
1.866
|
1.878
|
1.790
|
2.635
|
2.379
|
775
|
1.604
|
1.647
|
EBITDA
|
323
|
120
|
278
|
293
|
758
|
982
|
571
|
-
|
339
|
-
|
Bedrijfsresultaat (EBIT)
|
54
|
-32
|
137
|
159
|
625
|
853
|
427
|
-
|
-
|
-
|
Operationele Marge
|
2,9%
|
-1,9%
|
7,34%
|
8,47%
|
34,92%
|
32,37%
|
17,95%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-623
|
-52
|
53
|
-
|
677
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-36,93%
|
-2,79%
|
2,82%
|
-
|
25,69%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
29/07/20
|
16/02/21
|
28/07/21
|
23/02/22
|
27/07/22
|
22/02/23
|
27/04/23
|
26/07/23
|
21/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.304
|
1.333
|
936
|
344
|
-
|
658
|
869
|
572
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,07
x
|
3,349
x
|
0,8906
x
|
0,2215
x
|
-
|
0,7991
x
|
0,8104
x
|
0,4624
x
|
Free Cash Flow
1 |
-337
|
-51
|
401
|
586
|
-
|
-584
|
28,2
|
420
|
ROE (netto-inkomsten/eigen vermogen)
|
-4,39%
|
-62,4%
|
26%
|
51%
|
-
|
9,5%
|
20%
|
19,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
52,70
|
28,90
|
38,10
|
61,30
|
-
|
63,80
|
69,50
|
97,00
|
Cashflow per aandeel
2 |
3,240
|
11,70
|
24,90
|
38,90
|
-
|
12,40
|
34,70
|
31,80
|
Capex
1 |
423
|
360
|
312
|
530
|
-
|
949
|
667
|
440
|
Capex/omzet
|
11,52%
|
10,13%
|
8,51%
|
10,57%
|
-
|
26,18%
|
16,25%
|
9,68%
|
Datum van publicatie
|
19/02/20
|
16/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
88,25
EUR Gemiddelde koersdoel
116,6
EUR Spread / Gemiddelde doel +32,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +23,43% | 2,68 mld. | | -14,40% | 143 mld. | | -6,66% | 117 mld. | | -0,55% | 71,07 mld. | | +6,69% | 50,97 mld. | | +13,30% | 48,38 mld. | | +34,12% | 39,93 mld. | | +22,92% | 26,1 mld. | | +32,58% | 21,36 mld. | | +58,44% | 18,57 mld. |
Geïntegreerde mijnbouw
|