Beurs gesloten -
London S.E.
17:35:13 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
654
GBX
|
+2,19%
|
|
+3,07%
|
-7,21%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.762
|
4.123
|
5.110
|
5.816
|
4.606
|
4.387
|
-
|
-
|
Bedrijfswaarde
1 |
10.493
|
8.101
|
8.626
|
9.976
|
7.954
|
7.783
|
7.918
|
8.060
|
K/w-verhouding
|
-56,7
x
|
-4,95
x
|
-3,67
x
|
6,71
x
|
-7,43
x
|
-13,3
x
|
16,8
x
|
8,75
x
|
Dividendrendement
|
4,99%
|
4,17%
|
3,91%
|
4,71%
|
6,21%
|
6,05%
|
6,16%
|
6,27%
|
Marktkapitalisatie/omzet
|
10
x
|
6,13
x
|
8,93
x
|
9,92
x
|
7,12
x
|
6,77
x
|
6,99
x
|
6,92
x
|
Bedrijfswaarde/omzet
|
15,5
x
|
12,1
x
|
15,1
x
|
17
x
|
12,3
x
|
12
x
|
12,6
x
|
12,7
x
|
Bedrijfswaarde/EBITDA
|
19,5
x
|
15,9
x
|
26,5
x
|
23,4
x
|
16,7
x
|
16,6
x
|
17
x
|
17,2
x
|
Bedrijfswaarde/FCF
|
45,8
x
|
35,4
x
|
15,8
x
|
64,4
x
|
6,34
x
|
128
x
|
112
x
|
97,7
x
|
FCF Yield
|
2,18%
|
2,83%
|
6,34%
|
1,55%
|
15,8%
|
0,78%
|
0,9%
|
1,02%
|
Price to Book
|
0,68
x
|
0,47
x
|
0,71
x
|
0,74
x
|
0,67
x
|
0,78
x
|
0,77
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
740.284
|
740.393
|
740.516
|
740.263
|
741.542
|
670.734
|
-
|
-
|
Referentieprijs
2 |
9,134
|
5,568
|
6,901
|
7,856
|
6,212
|
6,540
|
6,540
|
6,540
|
Datum van publicatie
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
676
|
672
|
572
|
586
|
647
|
648,2
|
627,6
|
633,7
|
EBITDA
1 |
537
|
509
|
325
|
426
|
477
|
468,6
|
464,5
|
467,6
|
Bedrijfsresultaat (EBIT)
1 |
486
|
509
|
303
|
416
|
466
|
459
|
468,2
|
477
|
Operationele Marge
|
71,89%
|
75,74%
|
52,97%
|
70,99%
|
72,02%
|
70,81%
|
74,59%
|
75,27%
|
Resultaat voor belastingen (EBT)
1 |
-123
|
-837
|
-1.393
|
875
|
-622
|
-329,4
|
306,6
|
564,6
|
Nettowinst (verlies)
1 |
-119
|
-832
|
-1.393
|
869
|
-619
|
-333,1
|
288,8
|
493
|
Nettomarge
|
-17,6%
|
-123,81%
|
-243,53%
|
148,29%
|
-95,67%
|
-51,39%
|
46,02%
|
77,79%
|
WPA
2 |
-0,1610
|
-1,124
|
-1,882
|
1,171
|
-0,8360
|
-0,4908
|
0,3897
|
0,7477
|
Free Cash Flow
1 |
229
|
229
|
547
|
155
|
1.254
|
61
|
71
|
82,5
|
FCF-marge
|
33,88%
|
34,08%
|
95,63%
|
26,45%
|
193,82%
|
9,41%
|
11,31%
|
13,02%
|
Kasstroomconversie (ebitda)
|
42,64%
|
44,99%
|
168,31%
|
36,38%
|
262,89%
|
13,02%
|
15,28%
|
17,65%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
17,84%
|
-
|
-
|
24,58%
|
16,74%
|
Dividend per aandeel
2 |
0,4555
|
0,2320
|
0,2700
|
0,3700
|
0,3860
|
0,3958
|
0,4031
|
0,4103
|
Datum van publicatie
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2020 S1
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
332
|
-
|
308
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
274
|
-
|
-
|
-
|
209
|
207
|
231
|
235
|
238
|
227
|
235,8
|
231
|
Operationele Marge
|
82,53%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-145
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-43,67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
0,2320
|
0,1200
|
-
|
0,0800
|
0,1550
|
-
|
0,1760
|
-
|
0,1820
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
18/05/21
|
16/08/21
|
16/11/21
|
17/05/22
|
15/11/22
|
16/05/23
|
14/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.731
|
3.978
|
3.516
|
4.160
|
3.348
|
3.397
|
3.532
|
3.674
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,948
x
|
7,815
x
|
10,82
x
|
9,765
x
|
7,019
x
|
7,249
x
|
7,603
x
|
7,857
x
|
Free Cash Flow
1 |
229
|
229
|
547
|
155
|
1.254
|
61
|
71
|
82,5
|
ROE (netto-inkomsten/eigen vermogen)
|
4,35%
|
4,43%
|
3,15%
|
4,69%
|
5,27%
|
5,5%
|
5,85%
|
5,87%
|
ROA (netto-inkomsten/totale activa)
|
3,1%
|
2,92%
|
1,98%
|
2,97%
|
3,29%
|
3,51%
|
3,68%
|
3,6%
|
Totale activa
1 |
-3.837
|
-28.531
|
-70.343
|
29.230
|
-18.815
|
-9.501
|
7.859
|
13.709
|
Nettoactief per aandeel
2 |
13,40
|
11,80
|
9,730
|
10,70
|
9,330
|
8,390
|
8,540
|
9,000
|
Cashflow per aandeel
2 |
0,5700
|
0,5400
|
0,3100
|
0,5100
|
0,4600
|
-0,1200
|
-0,1400
|
-0,1400
|
Capex
1 |
195
|
172
|
177
|
344
|
355
|
208
|
343
|
431
|
Capex/omzet
|
28,85%
|
25,6%
|
30,94%
|
58,7%
|
54,87%
|
32,07%
|
54,66%
|
68,07%
|
Datum van publicatie
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,54
GBP Gemiddelde koersdoel
7,106
GBP Spread / Gemiddelde doel +8,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,21% | 5,46 mld. | | -15,09% | 12,04 mld. | | -13,53% | 7,51 mld. | | -1,91% | 5,28 mld. | | -11,21% | 5,15 mld. | | -9,21% | 4,49 mld. | | +0,51% | 4,5 mld. | | -1,70% | 4,54 mld. | | +3,97% | 3,86 mld. | | -15,40% | 3,1 mld. |
diversen vastgoed
|