Beurs gesloten -
OTC Markets
15:30:03 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,9
USD
|
0,00%
|
|
0,00%
|
+11,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.665
|
8.650
|
6.992
|
5.453
|
7.562
|
7.425
|
-
|
-
|
Bedrijfswaarde
1 |
15.483
|
11.985
|
8.260
|
6.592
|
8.134
|
8.667
|
8.546
|
8.369
|
K/w-verhouding
|
-200
x
|
-16,2
x
|
9,03
x
|
-18,4
x
|
-7,52
x
|
173
x
|
36,1
x
|
25,2
x
|
Dividendrendement
|
0,71%
|
0,42%
|
1,09%
|
1,73%
|
0,88%
|
1,27%
|
1,73%
|
2,18%
|
Marktkapitalisatie/omzet
|
1,01
x
|
0,99
x
|
1,02
x
|
0,72
x
|
2,26
x
|
2,02
x
|
1,84
x
|
1,69
x
|
Bedrijfswaarde/omzet
|
1,34
x
|
1,37
x
|
1,2
x
|
0,87
x
|
2,43
x
|
2,36
x
|
2,12
x
|
1,91
x
|
Bedrijfswaarde/EBITDA
|
10,3
x
|
16,6
x
|
10,3
x
|
7,44
x
|
15,3
x
|
12,3
x
|
9,99
x
|
8,48
x
|
Bedrijfswaarde/FCF
|
54,5
x
|
24,5
x
|
192
x
|
-98,4
x
|
-123
x
|
-167
x
|
39,6
x
|
20,4
x
|
FCF Yield
|
1,83%
|
4,08%
|
0,52%
|
-1,02%
|
-0,81%
|
-0,6%
|
2,53%
|
4,9%
|
Price to Book
|
1,55
x
|
1,22
x
|
0,93
x
|
2,29
x
|
2,23
x
|
2,29
x
|
2,22
x
|
2,11
x
|
Aantal aandelen (in duizenden)
|
1.457.476
|
1.457.476
|
1.457.476
|
1.351.475
|
1.332.715
|
1.321.586
|
-
|
-
|
Referentieprijs
2 |
8,003
|
5,935
|
4,797
|
4,035
|
5,674
|
5,618
|
5,618
|
5,618
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.592
|
8.770
|
6.883
|
7.537
|
3.350
|
3.671
|
4.032
|
4.392
|
EBITDA
1 |
1.505
|
724
|
800
|
886
|
532
|
703,5
|
855,9
|
987,4
|
Bedrijfsresultaat (EBIT)
1 |
1.102
|
340
|
375
|
480
|
390
|
537,3
|
683,7
|
816,5
|
Operationele Marge
|
9,51%
|
3,88%
|
5,45%
|
6,37%
|
11,64%
|
14,64%
|
16,96%
|
18,59%
|
Resultaat voor belastingen (EBT)
1 |
106
|
-535
|
-618
|
-307
|
-8
|
147,5
|
319,7
|
452,7
|
Nettowinst (verlies)
1 |
-60
|
-536
|
833
|
-308
|
-1.019
|
55,01
|
222,6
|
293,8
|
Nettomarge
|
-0,52%
|
-6,11%
|
12,1%
|
-4,09%
|
-30,42%
|
1,5%
|
5,52%
|
6,69%
|
WPA
2 |
-0,0400
|
-0,3667
|
0,5310
|
-0,2190
|
-0,7550
|
0,0324
|
0,1556
|
0,2231
|
Free Cash Flow
1 |
284
|
489
|
43
|
-67
|
-66
|
-52
|
216
|
409,7
|
FCF-marge
|
2,45%
|
5,58%
|
0,62%
|
-0,89%
|
-1,97%
|
-1,42%
|
5,36%
|
9,33%
|
Kasstroomconversie (ebitda)
|
18,87%
|
67,54%
|
5,38%
|
-
|
-
|
-
|
25,24%
|
41,49%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
5,16%
|
-
|
-
|
-
|
97,04%
|
139,45%
|
Dividend per aandeel
2 |
0,0567
|
0,0250
|
0,0525
|
0,0698
|
0,0500
|
0,0714
|
0,0974
|
0,1226
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
---|
Omzet
1 |
5.892
|
4.121
|
4.649
|
3.540
|
3.343
|
3.594
|
3.943
|
1.633
|
1.717
|
EBITDA
|
-
|
-
|
416
|
432
|
368
|
373
|
513
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
563
|
-
|
284
|
223
|
152
|
171
|
309
|
159
|
231
|
Operationele Marge
|
9,56%
|
-
|
6,11%
|
6,3%
|
4,55%
|
4,76%
|
7,84%
|
9,74%
|
13,45%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
150
|
-256
|
-362
|
-358
|
51
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
1.166
|
-333
|
-360
|
52
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
32,94%
|
-9,96%
|
-10,02%
|
1,32%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
0,7200
|
-0,1890
|
-0,2460
|
0,0270
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,0250
|
0,0225
|
0,0300
|
0,0248
|
0,0450
|
0,0150
|
0,0350
|
Datum van publicatie
|
5/03/20
|
3/09/20
|
4/03/21
|
2/09/21
|
3/03/22
|
8/09/22
|
2/03/23
|
7/09/23
|
7/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.818
|
3.335
|
1.268
|
1.139
|
572
|
1.243
|
1.122
|
944
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,537
x
|
4,606
x
|
1,585
x
|
1,286
x
|
1,075
x
|
1,767
x
|
1,311
x
|
0,9564
x
|
Free Cash Flow
1 |
284
|
489
|
43
|
-67
|
-66
|
-52
|
216
|
410
|
ROE (netto-inkomsten/eigen vermogen)
|
8,87%
|
1,64%
|
2,7%
|
4,09%
|
4,92%
|
9,82%
|
12,8%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
3,7%
|
0,69%
|
1,28%
|
2,14%
|
-
|
4,55%
|
4,95%
|
5,62%
|
Totale activa
1 |
-1.622
|
-77.987
|
64.911
|
-14.426
|
-
|
1.209
|
4.500
|
5.223
|
Nettoactief per aandeel
2 |
5,160
|
4,860
|
5,150
|
1,760
|
2,540
|
2,450
|
2,530
|
2,660
|
Cashflow per aandeel
2 |
0,5100
|
0,5100
|
0,1700
|
0,1500
|
0,0200
|
0,1400
|
0,2800
|
0,4400
|
Capex
1 |
465
|
275
|
220
|
271
|
95
|
191
|
199
|
213
|
Capex/omzet
|
4,01%
|
3,14%
|
3,2%
|
3,6%
|
2,84%
|
5,2%
|
4,94%
|
4,85%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
5,618
GBP Gemiddelde koersdoel
7,071
GBP Spread / Gemiddelde doel +25,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +20,35% | 135 mld. | | +13,42% | 80,88 mld. | | -7,83% | 63,41 mld. | | +19,59% | 50,95 mld. | | +54,05% | 49,39 mld. | | +88,50% | 43,06 mld. | | +6,11% | 42,59 mld. | | +66,68% | 27,12 mld. | | +70,77% | 23 mld. |
Lucht- en ruimtevaart & Defensie - Andere
|