Beurs gesloten -
London S.E.
17:35:25 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,8
USD
|
0,00%
|
|
0,00%
|
-21,84%
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.971
|
35.588
|
50.451
|
56.803
|
27.973
|
20.795
|
-
|
-
|
Bedrijfswaarde
1 |
16.971
|
35.588
|
42.297
|
53.214
|
29.947
|
21.512
|
22.214
|
23.948
|
K/w-verhouding
|
23,2
x
|
21,1
x
|
16,3
x
|
16
x
|
78,4
x
|
9,9
x
|
7,41
x
|
6,52
x
|
Dividendrendement
|
0,63%
|
0,58%
|
0,85%
|
1,2%
|
2,43%
|
2,78%
|
3,59%
|
3,21%
|
Marktkapitalisatie/omzet
|
1,62
x
|
1,58
x
|
1,86
x
|
1,85
x
|
1
x
|
0,49
x
|
0,42
x
|
0,42
x
|
Bedrijfswaarde/omzet
|
1,62
x
|
1,58
x
|
1,56
x
|
1,73
x
|
1,08
x
|
0,51
x
|
0,45
x
|
0,49
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
16,6
x
|
9,49
x
|
11
x
|
20,6
x
|
4,08
x
|
3,22
x
|
3,77
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-21,3
x
|
-6,05
x
|
-2,94
x
|
-4,33
x
|
-10,3
x
|
428
x
|
FCF Yield
|
-
|
-
|
-4,69%
|
-16,5%
|
-34,1%
|
-23,1%
|
-9,66%
|
0,23%
|
Price to Book
|
2,53
x
|
2,45
x
|
2,78
x
|
2,04
x
|
1,04
x
|
0,69
x
|
0,63
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
1.379.722
|
1.875.015
|
1.932.986
|
2.248.745
|
2.230.724
|
2.150.474
|
-
|
-
|
Referentieprijs
2 |
12,30
|
18,98
|
26,10
|
25,26
|
12,54
|
9,670
|
9,670
|
9,670
|
Datum van publicatie
|
21/04/20
|
7/04/21
|
1/03/22
|
28/04/23
|
11/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.493
|
22.457
|
27.158
|
30.748
|
27.850
|
42.042
|
49.794
|
49.170
|
EBITDA
1 |
1.178
|
2.142
|
4.455
|
4.848
|
1.454
|
5.270
|
6.896
|
6.352
|
Bedrijfsresultaat (EBIT)
1 |
738,8
|
1.579
|
3.623
|
3.865
|
379
|
3.723
|
4.659
|
3.977
|
Operationele Marge
|
7,04%
|
7,03%
|
13,34%
|
12,57%
|
1,36%
|
8,85%
|
9,36%
|
8,09%
|
Resultaat voor belastingen (EBT)
1 |
747,5
|
1.477
|
3.589
|
3.858
|
358
|
3.006
|
3.790
|
3.686
|
Nettowinst (verlies)
1 |
712,6
|
1.374
|
3.101
|
3.455
|
375
|
2.217
|
2.962
|
3.366
|
Nettomarge
|
6,79%
|
6,12%
|
11,42%
|
11,24%
|
1,35%
|
5,27%
|
5,95%
|
6,85%
|
WPA
2 |
0,5300
|
0,9000
|
1,600
|
1,580
|
0,1600
|
0,9765
|
1,305
|
1,483
|
Free Cash Flow
1 |
-
|
-
|
-1.982
|
-8.800
|
-10.201
|
-4.964
|
-2.147
|
56
|
FCF-marge
|
-
|
-
|
-7,3%
|
-28,62%
|
-36,63%
|
-11,81%
|
-4,31%
|
0,11%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,88%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,66%
|
Dividend per aandeel
2 |
0,0780
|
0,1100
|
0,2211
|
0,3041
|
0,3041
|
0,2692
|
0,3474
|
0,3100
|
Datum van publicatie
|
21/04/20
|
7/04/21
|
1/03/22
|
28/04/23
|
11/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
|
7.426
|
9.084
|
2.720
|
7.840
|
10.399
|
6.892
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
443,1
|
-83,86
|
-282,1
|
979,5
|
664,9
|
-986,3
|
-
|
-
|
-
|
-
|
Operationele Marge
|
5,97%
|
-0,92%
|
-10,37%
|
12,49%
|
6,39%
|
-14,31%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,4300
|
-
|
-0,1000
|
0,3900
|
0,2600
|
-0,3900
|
0,1300
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
0,3041
|
-
|
-
|
-
|
0,3041
|
-
|
-
|
-
|
0,4121
|
Datum van publicatie
|
27/10/22
|
28/04/23
|
28/04/23
|
30/08/23
|
27/10/23
|
11/04/24
|
28/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
1.974
|
717
|
1.419
|
3.153
|
Nettokaspositie
1 |
-
|
-
|
8.154
|
3.589
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
1,357
x
|
0,1361
x
|
0,2058
x
|
0,4964
x
|
Free Cash Flow
1 |
-
|
-
|
-1.982
|
-8.800
|
-10.201
|
-4.964
|
-2.147
|
56
|
ROE (netto-inkomsten/eigen vermogen)
|
12,1%
|
15,7%
|
18,4%
|
14,6%
|
1,34%
|
10%
|
11,5%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
2,5%
|
3,18%
|
5,8%
|
5,29%
|
0,49%
|
3,08%
|
3,23%
|
3,16%
|
Totale activa
1 |
28.514
|
43.156
|
53.446
|
65.245
|
76.923
|
71.913
|
91.633
|
106.696
|
Nettoactief per aandeel
2 |
4,870
|
7,750
|
9,400
|
12,40
|
12,10
|
14,00
|
15,40
|
15,20
|
Cashflow per aandeel
2 |
4,170
|
1,940
|
2,760
|
-0,3500
|
-1,140
|
0,8000
|
2,590
|
3,530
|
Capex
1 |
2.320
|
3.306
|
7.380
|
8.004
|
7.610
|
7.304
|
7.381
|
4.572
|
Capex/omzet
|
22,11%
|
14,72%
|
27,17%
|
26,03%
|
27,32%
|
17,37%
|
14,82%
|
9,3%
|
Datum van publicatie
|
21/04/20
|
7/04/21
|
1/03/22
|
28/04/23
|
11/04/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
9,67
CNY Gemiddelde koersdoel
15,97
CNY Spread / Gemiddelde doel +65,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +103,58% | 20,45 mld. | | +8,13% | 18,08 mld. | | -40,45% | 5,07 mld. | | -35,19% | 2,01 mld. | | -36,25% | 1,63 mld. | | +178,92% | 1,35 mld. | | -2,44% | 990 mln. | | +38,97% | 1 mld. | | -36,80% | 964 mln. |
Uitrusting en diensten op het gebied van hernieuwbare energie - Andere
|