Beurs gesloten -
London S.E.
17:35:29 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
800,8
GBX
|
+0,81%
|
|
+2,19%
|
+2,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.727
|
8.243
|
7.759
|
8.767
|
10.662
|
10.858
|
-
|
-
|
Bedrijfswaarde
1 |
13.385
|
10.325
|
9.204
|
9.012
|
12.118
|
12.273
|
11.694
|
11.363
|
K/w-verhouding
|
47,6
x
|
-7,51
x
|
99,3
x
|
5,56
x
|
26,1
x
|
25
x
|
19,8
x
|
17,6
x
|
Dividendrendement
|
0,88%
|
-
|
-
|
1,58%
|
2,3%
|
2,46%
|
2,88%
|
3,06%
|
Marktkapitalisatie/omzet
|
3,71
x
|
4,96
x
|
4,31
x
|
3,67
x
|
3,34
x
|
3,14
x
|
2,92
x
|
2,82
x
|
Bedrijfswaarde/omzet
|
4,63
x
|
6,22
x
|
5,12
x
|
3,77
x
|
3,8
x
|
3,55
x
|
3,14
x
|
2,95
x
|
Bedrijfswaarde/EBITDA
|
13,1
x
|
29
x
|
19,9
x
|
15,9
x
|
13
x
|
11,6
x
|
9,84
x
|
9,05
x
|
Bedrijfswaarde/FCF
|
18,5
x
|
-54,9
x
|
21,8
x
|
23,5
x
|
23
x
|
17,2
x
|
14,1
x
|
12,7
x
|
FCF Yield
|
5,39%
|
-1,82%
|
4,59%
|
4,25%
|
4,34%
|
5,81%
|
7,08%
|
7,9%
|
Price to Book
|
1,84
x
|
1,51
x
|
1,35
x
|
1,23
x
|
1,62
x
|
1,62
x
|
1,57
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
1.251.721
|
1.501.403
|
1.501.965
|
1.414.961
|
1.364.766
|
1.355.934
|
-
|
-
|
Referentieprijs
2 |
8,570
|
5,490
|
5,166
|
6,196
|
7,812
|
8,008
|
8,008
|
8,008
|
Datum van publicatie
|
10/03/20
|
22/04/21
|
15/03/22
|
9/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.890
|
1.661
|
1.799
|
2.389
|
3.190
|
3.459
|
3.721
|
3.848
|
EBITDA
1 |
1.024
|
356,1
|
463,1
|
566,2
|
931,3
|
1.057
|
1.189
|
1.256
|
Bedrijfsresultaat (EBIT)
1 |
933,1
|
267,8
|
388,4
|
535
|
853,8
|
967,8
|
1.093
|
1.150
|
Operationele Marge
|
32,28%
|
16,12%
|
21,59%
|
22,39%
|
26,77%
|
27,98%
|
29,38%
|
29,89%
|
Resultaat voor belastingen (EBT)
1 |
318,7
|
-1.140
|
137,1
|
1.947
|
492,1
|
631,7
|
771,7
|
856,4
|
Nettowinst (verlies)
1 |
225,5
|
-1.042
|
77,9
|
1.632
|
419
|
431,5
|
527,6
|
590
|
Nettomarge
|
7,8%
|
-62,71%
|
4,33%
|
68,28%
|
13,14%
|
12,48%
|
14,18%
|
15,33%
|
WPA
2 |
0,1800
|
-0,7310
|
0,0520
|
1,114
|
0,2990
|
0,3206
|
0,4036
|
0,4552
|
Free Cash Flow
1 |
722,1
|
-187,9
|
422,8
|
383,4
|
526,4
|
713,3
|
827,8
|
897,3
|
FCF-marge
|
24,98%
|
-11,31%
|
23,51%
|
16,05%
|
16,5%
|
20,62%
|
22,25%
|
23,32%
|
Kasstroomconversie (ebitda)
|
70,53%
|
-
|
91,3%
|
67,71%
|
56,52%
|
67,49%
|
69,62%
|
71,45%
|
Kasstroomconversie (nettowinst)
|
320,22%
|
-
|
542,75%
|
23,5%
|
125,63%
|
165,28%
|
156,89%
|
152,09%
|
Dividend per aandeel
2 |
0,0755
|
-
|
-
|
0,0980
|
0,1800
|
0,1974
|
0,2308
|
0,2452
|
Datum van publicatie
|
10/03/20
|
22/04/21
|
15/03/22
|
9/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2019 S2
|
2020 S1
|
2021 S1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.408
|
1.483
|
814,4
|
688,9
|
1.096
|
1.293
|
1.520
|
1.669
|
1.670
|
1.781
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
435,7
|
-
|
-
|
69,2
|
213,3
|
-
|
413,5
|
-
|
-
|
-
|
Operationele Marge
|
30,95%
|
-
|
-
|
10,04%
|
19,46%
|
-
|
27,2%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
0,0755
|
-
|
-
|
-
|
0,0300
|
-
|
0,0580
|
-
|
-
|
-
|
Datum van publicatie
|
24/07/19
|
10/03/20
|
21/09/20
|
29/07/21
|
4/08/22
|
9/03/23
|
27/07/23
|
8/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
2.658
|
2.658
|
2.082
|
1.444
|
245
|
1.456
|
1.414
|
836
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,348
x
|
2,596
x
|
5,847
x
|
3,119
x
|
0,432
x
|
1,564
x
|
1,338
x
|
0,7029
x
|
Free Cash Flow
1 |
503
|
722
|
-188
|
423
|
383
|
526
|
713
|
828
|
ROE (netto-inkomsten/eigen vermogen)
|
5,14%
|
3,79%
|
-18,8%
|
4,49%
|
5,98%
|
9,14%
|
9,88%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
2,63%
|
4,08%
|
-10,2%
|
0,78%
|
3,46%
|
5,37%
|
5,71%
|
6,56%
|
Totale activa
1 |
7.892
|
5.522
|
10.228
|
9.958
|
47.219
|
7.803
|
7.563
|
8.046
|
Nettoactief per aandeel
2 |
4,690
|
4,650
|
3,640
|
3,830
|
5,040
|
4,810
|
4,930
|
5,110
|
Cashflow per aandeel
2 |
0,4600
|
0,5700
|
-0,1000
|
0,3100
|
0,3100
|
0,4400
|
0,6800
|
0,7700
|
Capex
1 |
59,4
|
49,8
|
48,4
|
48,8
|
67,5
|
93,8
|
128
|
110
|
Capex/omzet
|
2,51%
|
1,72%
|
2,91%
|
2,71%
|
2,83%
|
2,94%
|
3,69%
|
2,95%
|
Datum van publicatie
|
7/03/19
|
10/03/20
|
22/04/21
|
15/03/22
|
9/03/23
|
8/03/24
|
-
|
-
|
Laatste slotkoers
8,008
GBP Gemiddelde koersdoel
9,518
GBP Spread / Gemiddelde doel +18,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,51% | 13,52 mld. | | -2,96% | 739 mln. | | -8,22% | 714 mln. | | +1,24% | 653 mln. | | -2,01% | 370 mln. | | +39,24% | 292 mln. | | 0,00% | 260 mln. | | +4,55% | 255 mln. | | +52,60% | 154 mln. | | -2,51% | 72,2 mln. |
Tentoonstelling & Conferentiediensten
|