Beurs gesloten -
London S.E.
17:35:23 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
158,4
GBX
|
-0,75%
|
|
+2,46%
|
+47,90%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.013
|
1.239
|
1.460
|
904,5
|
436,6
|
1.015
|
1.015
|
-
|
Bedrijfswaarde
1 |
1.090
|
1.272
|
1.439
|
818,2
|
611,7
|
959,2
|
1.232
|
1.136
|
K/w-verhouding
|
66,3
x
|
40,4
x
|
94,7
x
|
12,6
x
|
85
x
|
-13,6
x
|
8,66
x
|
8,17
x
|
Dividendrendement
|
1,97%
|
0,82%
|
2,23%
|
2,44%
|
2,29%
|
0,14%
|
0,72%
|
0,87%
|
Marktkapitalisatie/omzet
|
1,44
x
|
1,64
x
|
2,35
x
|
1,11
x
|
0,59
x
|
1,01
x
|
1,22
x
|
1,19
x
|
Bedrijfswaarde/omzet
|
1,55
x
|
1,68
x
|
2,31
x
|
1,01
x
|
0,83
x
|
1,38
x
|
1,48
x
|
1,33
x
|
Bedrijfswaarde/EBITDA
|
4,07
x
|
3,71
x
|
5,31
x
|
2,14
x
|
2,45
x
|
3,5
x
|
3,32
x
|
2,91
x
|
Bedrijfswaarde/FCF
|
17,8
x
|
15,7
x
|
16,3
x
|
6,18
x
|
-2,65
x
|
-11,5
x
|
22
x
|
9,08
x
|
FCF Yield
|
5,62%
|
6,36%
|
6,12%
|
16,2%
|
-37,7%
|
-8,7%
|
4,55%
|
11%
|
Price to Book
|
1,41
x
|
1,69
x
|
2,01
x
|
1,3
x
|
0,66
x
|
1,5
x
|
1,34
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
508.893
|
510.554
|
513.876
|
513.876
|
513.876
|
514.458
|
514.458
|
-
|
Referentieprijs
2 |
1,990
|
2,427
|
2,841
|
1,760
|
0,8497
|
1,973
|
1,973
|
1,973
|
Datum van publicatie
|
20/02/19
|
19/02/20
|
18/02/21
|
23/02/22
|
20/04/23
|
13/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
704,3
|
755,7
|
621,8
|
811,4
|
735,6
|
693,7
|
834,8
|
854,3
|
EBITDA
1 |
268
|
343,3
|
270,9
|
382,8
|
249,6
|
274,4
|
370,6
|
389,8
|
Bedrijfsresultaat (EBIT)
1 |
72,8
|
112,3
|
107,8
|
179,4
|
45,19
|
82,13
|
229
|
269,7
|
Operationele Marge
|
10,34%
|
14,86%
|
17,34%
|
22,11%
|
6,14%
|
11,84%
|
27,43%
|
31,57%
|
Resultaat voor belastingen (EBT)
1 |
38,37
|
76,84
|
62,92
|
137,3
|
25,77
|
-43,48
|
169,2
|
178,4
|
Nettowinst (verlies)
1 |
12,84
|
28,95
|
15,16
|
76,93
|
2,961
|
-55,01
|
101,3
|
124,8
|
Nettomarge
|
1,82%
|
3,83%
|
2,44%
|
9,48%
|
0,4%
|
-7,93%
|
12,13%
|
14,61%
|
WPA
2 |
0,0300
|
0,0600
|
0,0300
|
0,1400
|
0,0100
|
-0,1000
|
0,2277
|
0,2416
|
Free Cash Flow
1 |
61,22
|
80,9
|
88,04
|
132,3
|
-230,4
|
-83,49
|
56,07
|
125,1
|
FCF-marge
|
8,69%
|
10,71%
|
14,16%
|
16,31%
|
-31,33%
|
-12,04%
|
6,72%
|
14,64%
|
Kasstroomconversie (ebitda)
|
22,84%
|
23,57%
|
32,5%
|
34,57%
|
-
|
-
|
15,13%
|
32,09%
|
Kasstroomconversie (nettowinst)
|
476,96%
|
279,42%
|
580,67%
|
172,02%
|
-
|
-
|
55,37%
|
100,21%
|
Dividend per aandeel
2 |
0,0392
|
0,0200
|
0,0634
|
0,0429
|
0,0195
|
0,002860
|
0,0143
|
0,0171
|
Datum van publicatie
|
20/02/19
|
19/02/20
|
18/02/21
|
23/02/22
|
20/04/23
|
13/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2020 S1
|
2021 S1
|
2021 S2
|
2022 S1
|
2023 S1
|
2023 Q4
|
2023 S2
|
---|
Omzet
|
-
|
232
|
-
|
416,6
|
347,8
|
314
|
-
|
-
|
EBITDA
1 |
-
|
-
|
198,5
|
-
|
-
|
-
|
88
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-44,71
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-14,24%
|
-
|
-
|
WPA
|
0,0300
|
-0,0200
|
-
|
-
|
-0,0100
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
0,0195
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/08/19
|
19/08/20
|
18/08/21
|
23/02/22
|
17/08/22
|
6/09/23
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
77,4
|
33,2
|
-
|
-
|
175
|
258
|
217
|
121
|
Nettokaspositie
1 |
-
|
-
|
21,6
|
86,3
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,2887
x
|
0,0967
x
|
-
|
-
|
0,7015
x
|
0,94
x
|
0,5842
x
|
0,3095
x
|
Free Cash Flow
1 |
61,2
|
80,9
|
88
|
132
|
-230
|
-83,5
|
56,1
|
125
|
ROE (netto-inkomsten/eigen vermogen)
|
3,36%
|
6,55%
|
4,38%
|
10,8%
|
0,44%
|
1,42%
|
17,2%
|
16,7%
|
ROA (netto-inkomsten/totale activa)
|
0,92%
|
2,2%
|
2,35%
|
5,45%
|
0,21%
|
0,63%
|
11,5%
|
11,4%
|
Totale activa
1 |
1.390
|
1.316
|
645
|
1.410
|
1.436
|
-8.666
|
879
|
1.094
|
Nettoactief per aandeel
2 |
1,410
|
1,440
|
1,410
|
1,350
|
1,280
|
1,310
|
1,470
|
1,760
|
Cashflow per aandeel
2 |
0,3600
|
0,5500
|
0,3800
|
0,5500
|
0,2000
|
0,3500
|
0,5100
|
0,5600
|
Capex
1 |
125
|
202
|
107
|
152
|
333
|
262
|
210
|
139
|
Capex/omzet
|
17,71%
|
26,78%
|
17,26%
|
18,78%
|
45,32%
|
37,8%
|
25,16%
|
16,27%
|
Datum van publicatie
|
20/02/19
|
19/02/20
|
18/02/21
|
23/02/22
|
20/04/23
|
13/03/24
|
-
|
-
|
Laatste slotkoers
1,973
USD Gemiddelde koersdoel
2,161
USD Spread / Gemiddelde doel +9,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +47,90% | 1,02 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
|