Beurs gesloten -
London S.E.
12:00:01 10-03-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
80,89
GBX
|
-12,59%
|
|
-0,14%
|
-0,14%
|
Fiscaal tijdperk: december |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Marktkapitalisatie
1 |
3.148
|
4.869
|
8.843
|
7.778
|
9.395
|
11.872
|
Bedrijfswaarde
1 |
7.858
|
8.794
|
12.345
|
11.211
|
12.692
|
14.457
|
K/w-verhouding
|
-14,6
x
|
7,08
x
|
3,71
x
|
24,4
x
|
11,1
x
|
3,93
x
|
Dividendrendement
|
-
|
17,6%
|
12,7%
|
21,5%
|
7,75%
|
11,7%
|
Marktkapitalisatie/omzet
|
0,41
x
|
0,45
x
|
0,69
x
|
0,65
x
|
0,96
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
1,02
x
|
0,81
x
|
0,96
x
|
0,94
x
|
1,3
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
5,3
x
|
3,43
x
|
3,31
x
|
4,45
x
|
5,97
x
|
2,82
x
|
Bedrijfswaarde/FCF
|
24,4
x
|
11,3
x
|
7,66
x
|
9,24
x
|
9,98
x
|
17
x
|
FCF Yield
|
4,1%
|
8,82%
|
13%
|
10,8%
|
10%
|
5,9%
|
Price to Book
|
6,41
x
|
2,73
x
|
5,26
x
|
4,64
x
|
11,9
x
|
5,78
x
|
Aantal aandelen (in duizenden)
|
1.419.461
|
1.432.058
|
1.443.361
|
1.451.907
|
1.456.873
|
1.458.690
|
Referentieprijs
2 |
2,218
|
3,400
|
6,126
|
5,357
|
6,449
|
8,139
|
Datum van publicatie
|
1/03/17
|
1/03/18
|
28/02/19
|
27/02/20
|
25/02/21
|
25/02/22
|
Fiscaal tijdperk: december |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Omzet
1 |
7.713
|
10.827
|
12.836
|
11.905
|
9.754
|
13.486
|
EBITDA
1 |
1.484
|
2.561
|
3.724
|
2.518
|
2.127
|
5.123
|
Bedrijfsresultaat (EBIT)
1 |
936
|
2.009
|
3.173
|
1.870
|
1.553
|
4.573
|
Operationele Marge
|
12,14%
|
18,56%
|
24,72%
|
15,71%
|
15,92%
|
33,91%
|
Resultaat voor belastingen (EBT)
1 |
-92
|
1.155
|
3.201
|
902
|
1.295
|
4.371
|
Nettowinst (verlies)
1 |
-215
|
699
|
2.406
|
326
|
848
|
3.034
|
Nettomarge
|
-2,79%
|
6,46%
|
18,74%
|
2,74%
|
8,69%
|
22,5%
|
WPA
2 |
-0,1520
|
0,4800
|
1,650
|
0,2200
|
0,5800
|
2,070
|
Free Cash Flow
1 |
321,9
|
775,4
|
1.611
|
1.213
|
1.272
|
852,6
|
FCF-marge
|
4,17%
|
7,16%
|
12,55%
|
10,19%
|
13,04%
|
6,32%
|
Kasstroomconversie (ebitda)
|
21,69%
|
30,28%
|
43,26%
|
48,18%
|
59,81%
|
16,64%
|
Kasstroomconversie (nettowinst)
|
-
|
110,93%
|
66,95%
|
372,12%
|
150,01%
|
28,1%
|
Dividend per aandeel
|
-
|
0,6000
|
0,7800
|
1,150
|
0,5000
|
0,9500
|
Datum van publicatie
|
1/03/17
|
1/03/18
|
28/02/19
|
27/02/20
|
25/02/21
|
25/02/22
|
Fiscaal tijdperk: december |
2018 S1
|
2018 S2
|
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Omzet
1 |
6.343
|
6.493
|
6.140
|
5.765
|
4.983
|
4.771
|
6.178
|
7.981
|
8.097
|
EBITDA
1 |
1.906
|
1.871
|
1.482
|
1.119
|
1.073
|
1.139
|
2.082
|
2.933
|
2.486
|
Bedrijfsresultaat (EBIT)
|
1.731
|
1.807
|
913
|
-
|
757
|
-
|
1.783
|
2.626
|
-
|
Operationele Marge
|
27,29%
|
27,83%
|
14,87%
|
-
|
15,19%
|
-
|
28,86%
|
32,9%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.112
|
1.294
|
313
|
13
|
506
|
342
|
1.198
|
1.836
|
-
|
Nettomarge
|
17,53%
|
19,93%
|
5,1%
|
0,23%
|
10,15%
|
7,17%
|
19,39%
|
23%
|
-
|
WPA
|
0,7600
|
0,8900
|
0,2100
|
-
|
0,3500
|
0,2300
|
0,8200
|
1,260
|
-
|
Dividend per aandeel
2 |
0,5300
|
0,6500
|
0,3500
|
0,4000
|
0,2000
|
0,3000
|
0,5500
|
0,4000
|
0,5000
|
Datum van publicatie
|
9/08/18
|
28/02/19
|
8/08/19
|
27/02/20
|
6/08/20
|
25/02/21
|
5/08/21
|
25/02/22
|
4/08/22
|
Fiscaal tijdperk: december |
2016
|
2017
|
2018
|
2019
|
2020
|
2021
|
---|
Nettoschuldpositie
1 |
4.710
|
3.925
|
3.502
|
3.433
|
3.297
|
2.585
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,174
x
|
1,533
x
|
0,9404
x
|
1,363
x
|
1,55
x
|
0,5046
x
|
Free Cash Flow
1 |
322
|
775
|
1.611
|
1.213
|
1.272
|
853
|
ROE (netto-inkomsten/eigen vermogen)
|
-39,7%
|
56,2%
|
125%
|
18,9%
|
60,3%
|
223%
|
ROA (netto-inkomsten/totale activa)
|
6,39%
|
12,8%
|
20,1%
|
12,2%
|
10,5%
|
30,8%
|
Totale activa
1 |
-3.367
|
5.451
|
11.983
|
2.681
|
8.106
|
9.853
|
Nettoactief per aandeel
2 |
0,3500
|
1,250
|
1,160
|
1,150
|
0,5400
|
1,410
|
Cashflow per aandeel
2 |
0,8200
|
1,020
|
0,7400
|
0,9800
|
1,120
|
0,7000
|
Capex
1 |
382
|
595
|
521
|
762
|
647
|
963
|
Capex/omzet
|
4,95%
|
5,5%
|
4,06%
|
6,4%
|
6,63%
|
7,14%
|
Datum van publicatie
|
1/03/17
|
1/03/18
|
28/02/19
|
27/02/20
|
25/02/21
|
25/02/22
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,14% | 1,47 mld. | | +0,70% | 25,86 mld. | | +19,56% | 21,28 mld. | | -9,07% | 11,73 mld. | | +24,56% | 11,2 mld. | | +11,54% | 10,91 mld. | | +10,96% | 10,15 mld. | | +2,61% | 8,56 mld. | | +5,78% | 7,32 mld. | | +22,56% | 6,92 mld. |
Ijzer, staalfabrieken en gieterijen
|