Beurs gesloten -
London S.E.
17:35:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.752
GBX
|
-0,06%
|
|
+1,51%
|
+4,04%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
2.543
|
3.193
|
3.155
|
4.519
|
3.335
|
4.539
|
4.539
|
-
|
Bedrijfswaarde
1 |
2.947
|
3.621
|
3.458
|
5.139
|
4.147
|
4.352
|
4.967
|
4.737
|
K/w-verhouding
|
15,1
x
|
20,5
x
|
18,6
x
|
23,7
x
|
14,8
x
|
18,5
x
|
17,5
x
|
14,4
x
|
Dividendrendement
|
4,3%
|
3,49%
|
1,93%
|
1,37%
|
2%
|
1,64%
|
1,74%
|
1,88%
|
Marktkapitalisatie/omzet
|
1,33
x
|
1,7
x
|
1,73
x
|
2,42
x
|
1,63
x
|
1,98
x
|
2,01
x
|
1,91
x
|
Bedrijfswaarde/omzet
|
1,55
x
|
1,93
x
|
1,89
x
|
2,75
x
|
2,02
x
|
1,98
x
|
2,2
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
9,21
x
|
10,1
x
|
9,11
x
|
12,7
x
|
9,08
x
|
8,65
x
|
9,28
x
|
8,25
x
|
Bedrijfswaarde/FCF
|
19,8
x
|
14,5
x
|
12,4
x
|
24,3
x
|
19,5
x
|
20,2
x
|
16,7
x
|
14,2
x
|
FCF Yield
|
5,04%
|
6,88%
|
8,05%
|
4,12%
|
5,12%
|
4,95%
|
5,98%
|
7,05%
|
Price to Book
|
3,84
x
|
4,5
x
|
3,95
x
|
5,97
x
|
3,69
x
|
4,27
x
|
3,76
x
|
3,15
x
|
Aantal aandelen (in duizenden)
|
269.374
|
270.831
|
270.855
|
260.311
|
258.957
|
259.058
|
259.058
|
-
|
Referentieprijs
2 |
9,440
|
11,79
|
11,65
|
17,36
|
12,88
|
17,53
|
17,53
|
17,53
|
Datum van publicatie
|
1/03/19
|
28/02/20
|
26/02/21
|
25/02/22
|
3/03/23
|
1/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
1.907
|
1.873
|
1.825
|
1.866
|
2.049
|
2.196
|
2.261
|
2.370
|
EBITDA
1 |
320
|
357
|
379,5
|
403,5
|
457
|
503,2
|
535,1
|
574,2
|
Bedrijfsresultaat (EBIT)
1 |
265,5
|
266
|
285
|
318
|
363,8
|
410,6
|
440
|
471,8
|
Operationele Marge
|
13,92%
|
14,2%
|
15,62%
|
17,04%
|
17,76%
|
18,7%
|
19,46%
|
19,91%
|
Resultaat voor belastingen (EBT)
1 |
212,9
|
189,3
|
214
|
244,6
|
285,4
|
302,4
|
341,9
|
411,6
|
Nettowinst (verlies)
1 |
169,4
|
156,1
|
170,2
|
196,3
|
226,3
|
237,3
|
259,3
|
312,4
|
Nettomarge
|
8,88%
|
8,33%
|
9,33%
|
10,52%
|
11,04%
|
10,81%
|
11,47%
|
13,18%
|
WPA
2 |
0,6240
|
0,5760
|
0,6270
|
0,7320
|
0,8720
|
0,9120
|
1,002
|
1,213
|
Free Cash Flow
1 |
148,6
|
249
|
278,3
|
211,7
|
212,4
|
256
|
297,1
|
334,2
|
FCF-marge
|
7,79%
|
13,29%
|
15,25%
|
11,35%
|
10,37%
|
11,69%
|
13,14%
|
14,1%
|
Kasstroomconversie (ebitda)
|
46,44%
|
69,75%
|
73,33%
|
52,47%
|
46,48%
|
50,46%
|
55,53%
|
58,2%
|
Kasstroomconversie (nettowinst)
|
87,72%
|
159,51%
|
163,51%
|
107,85%
|
93,86%
|
105,83%
|
114,58%
|
106,98%
|
Dividend per aandeel
2 |
0,4060
|
0,4110
|
0,2250
|
0,2370
|
0,2570
|
0,2881
|
0,3052
|
0,3299
|
Datum van publicatie
|
1/03/19
|
28/02/20
|
26/02/21
|
25/02/22
|
3/03/23
|
1/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
910
|
963
|
867
|
958
|
907
|
959
|
972
|
1.077
|
1.084
|
1.112
|
1.080
|
1.178
|
EBITDA
|
164
|
193,3
|
-
|
212,6
|
185,5
|
218
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
118
|
148
|
121
|
164
|
142,1
|
175,9
|
159,8
|
204
|
193
|
217,8
|
197,6
|
240,5
|
Operationele Marge
|
12,97%
|
15,37%
|
13,96%
|
17,12%
|
15,67%
|
18,34%
|
16,44%
|
18,94%
|
17,8%
|
19,59%
|
18,3%
|
20,43%
|
Resultaat voor belastingen (EBT)
|
-
|
96,6
|
-
|
120,4
|
122,8
|
121,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
79,3
|
-
|
-
|
-
|
112
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
8,23%
|
-
|
-
|
-
|
11,68%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,2730
|
0,2930
|
-
|
0,3540
|
0,3120
|
0,4200
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1490
|
0,2620
|
0,0750
|
0,1500
|
0,0790
|
0,1580
|
0,0830
|
0,1740
|
0,0910
|
0,1910
|
0,1000
|
0,2110
|
Datum van publicatie
|
26/07/19
|
28/02/20
|
24/07/20
|
26/02/21
|
30/07/21
|
25/02/22
|
29/07/22
|
3/03/23
|
28/07/23
|
1/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
405
|
428
|
302
|
620
|
812
|
636
|
428
|
198
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,264
x
|
1,199
x
|
0,7966
x
|
1,536
x
|
1,777
x
|
1,254
x
|
0,8005
x
|
0,3456
x
|
Free Cash Flow
1 |
149
|
249
|
278
|
212
|
212
|
256
|
297
|
334
|
ROE (netto-inkomsten/eigen vermogen)
|
31,2%
|
22,7%
|
22,6%
|
24,9%
|
32,3%
|
30%
|
27,1%
|
24,9%
|
ROA (netto-inkomsten/totale activa)
|
11,6%
|
8,61%
|
9%
|
-
|
11,6%
|
12%
|
12,3%
|
12,3%
|
Totale activa
1 |
1.455
|
1.813
|
1.891
|
-
|
1.948
|
2.016
|
2.103
|
2.548
|
Nettoactief per aandeel
2 |
2,460
|
2,620
|
2,950
|
2,910
|
3,490
|
4,100
|
4,660
|
5,560
|
Cashflow per aandeel
2 |
0,7600
|
1,160
|
1,210
|
1,000
|
1,090
|
1,390
|
1,450
|
1,620
|
Capex
1 |
58,4
|
65,8
|
50,7
|
57,5
|
71,3
|
74
|
77
|
72,6
|
Capex/omzet
|
3,06%
|
3,51%
|
2,78%
|
3,08%
|
3,48%
|
3,38%
|
3,4%
|
3,06%
|
Datum van publicatie
|
1/03/19
|
28/02/20
|
26/02/21
|
25/02/22
|
3/03/23
|
1/03/24
|
-
|
-
|
Laatste slotkoers
17,53
GBP Gemiddelde koersdoel
20,31
GBP Spread / Gemiddelde doel +15,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,04% | 5,7 mld. | | +12,62% | 83,13 mld. | | +18,28% | 71,2 mld. | | +20,66% | 37,69 mld. | | +14,29% | 32,06 mld. | | +11,57% | 27,33 mld. | | +2,23% | 27,11 mld. | | +2,11% | 26,01 mld. | | +16,57% | 24,74 mld. | | +17,57% | 24,71 mld. |
Industriële machines & uitrusting - Andere
|