Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,486
EUR
|
+1,48%
|
|
+1,44%
|
-25,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.772
|
10.258
|
14.547
|
9.659
|
9.713
|
7.195
|
-
|
-
|
Bedrijfswaarde
1 |
9.242
|
13.810
|
22.913
|
15.141
|
9.713
|
11.797
|
10.786
|
9.925
|
K/w-verhouding
|
56,3
x
|
81,7
x
|
233
x
|
67
x
|
-
|
17,5
x
|
12,9
x
|
10,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,91%
|
Marktkapitalisatie/omzet
|
7,9
x
|
9,83
x
|
8,3
x
|
2,96
x
|
2,89
x
|
2,03
x
|
1,91
x
|
1,79
x
|
Bedrijfswaarde/omzet
|
9,39
x
|
13,2
x
|
13,1
x
|
4,64
x
|
2,89
x
|
3,33
x
|
2,87
x
|
2,47
x
|
Bedrijfswaarde/EBITDA
|
18,4
x
|
23
x
|
24,6
x
|
9,39
x
|
5,54
x
|
6,27
x
|
5,3
x
|
4,48
x
|
Bedrijfswaarde/FCF
|
77
x
|
98,8
x
|
103
x
|
141
x
|
-
|
15,3
x
|
11,9
x
|
10,2
x
|
FCF Yield
|
1,3%
|
1,01%
|
0,97%
|
0,71%
|
-
|
6,52%
|
8,38%
|
9,8%
|
Price to Book
|
5,9
x
|
6,63
x
|
1,49
x
|
0,79
x
|
-
|
0,58
x
|
0,55
x
|
0,53
x
|
Aantal aandelen (in duizenden)
|
627.778
|
627.778
|
1.039.813
|
1.311.356
|
1.311.554
|
1.311.606
|
-
|
-
|
Referentieprijs
2 |
12,38
|
16,34
|
13,99
|
7,366
|
7,406
|
5,486
|
5,486
|
5,486
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
7/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
984,1
|
1.044
|
1.752
|
3.260
|
3.362
|
3.539
|
3.758
|
4.013
|
EBITDA
1 |
502,5
|
601,4
|
930,3
|
1.613
|
1.752
|
1.881
|
2.034
|
2.215
|
Bedrijfsresultaat (EBIT)
1 |
382
|
456,6
|
703,3
|
1.189
|
-
|
1.415
|
1.572
|
1.731
|
Operationele Marge
|
38,82%
|
43,74%
|
40,14%
|
36,47%
|
-
|
39,99%
|
41,83%
|
43,15%
|
Resultaat voor belastingen (EBT)
1 |
141
|
256,7
|
59,13
|
270,1
|
-
|
783,7
|
1.054
|
1.119
|
Nettowinst (verlies)
1 |
130
|
159,5
|
50,23
|
140
|
-
|
395,1
|
575,5
|
704,1
|
Nettomarge
|
13,21%
|
15,28%
|
2,87%
|
4,3%
|
-
|
11,16%
|
15,32%
|
17,55%
|
WPA
2 |
0,2200
|
0,2000
|
0,0600
|
0,1100
|
-
|
0,3137
|
0,4264
|
0,5453
|
Free Cash Flow
1 |
120
|
139,8
|
223
|
107,6
|
-
|
769,6
|
904,2
|
973
|
FCF-marge
|
12,19%
|
13,4%
|
12,73%
|
3,3%
|
-
|
21,74%
|
24,06%
|
24,25%
|
Kasstroomconversie (ebitda)
|
23,88%
|
23,25%
|
23,98%
|
6,67%
|
-
|
40,9%
|
44,45%
|
43,92%
|
Kasstroomconversie (nettowinst)
|
92,32%
|
87,68%
|
444,03%
|
76,83%
|
-
|
194,8%
|
157,11%
|
138,19%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0500
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
7/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
516,8
|
427,7
|
616,2
|
539,5
|
598,9
|
618,1
|
1.212
|
712,6
|
808,2
|
1.521
|
858,9
|
879,5
|
1.739
|
741,7
|
817,3
|
1.559
|
871,7
|
912,9
|
1.803
|
780,4
|
-
|
1.648
|
-
|
-
|
1.892
|
EBITDA
1 |
-
|
214,2
|
387,2
|
298,2
|
316,7
|
319,7
|
632,1
|
307,5
|
395
|
702,4
|
463,1
|
451,6
|
910,4
|
335,7
|
436,1
|
771,8
|
495,8
|
484,1
|
980
|
353
|
456
|
822
|
530
|
524
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
148,1
|
308,5
|
224,5
|
-
|
-
|
478,8
|
-
|
-
|
478
|
-
|
-
|
839,5
|
-
|
-
|
558,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
34,63%
|
50,06%
|
41,61%
|
-
|
-
|
39,49%
|
-
|
-
|
31,43%
|
-
|
-
|
48,27%
|
-
|
-
|
35,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
59,6
|
197,1
|
37,53
|
-
|
-
|
21,6
|
-
|
-
|
162,8
|
-
|
-
|
107,3
|
-
|
-
|
136,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
32,6
|
126,9
|
48,87
|
-
|
-
|
1,362
|
-
|
-
|
89,13
|
-
|
-
|
50,89
|
-
|
-
|
32,46
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
7,62%
|
20,59%
|
9,06%
|
-
|
-
|
0,11%
|
-
|
-
|
5,86%
|
-
|
-
|
2,93%
|
-
|
-
|
2,08%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
0,0700
|
-
|
-
|
-0,0100
|
-
|
-
|
0,0600
|
-
|
-
|
0,0500
|
-
|
-
|
0,0200
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
30/07/20
|
11/02/21
|
30/07/21
|
11/11/21
|
10/02/22
|
10/02/22
|
12/05/22
|
29/07/22
|
29/07/22
|
10/11/22
|
7/03/23
|
7/03/23
|
11/05/23
|
1/08/23
|
1/08/23
|
9/11/23
|
7/03/24
|
7/03/24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.470
|
3.552
|
8.366
|
5.482
|
-
|
4.601
|
3.591
|
2.729
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,925
x
|
5,906
x
|
8,993
x
|
3,399
x
|
-
|
2,446
x
|
1,765
x
|
1,232
x
|
Free Cash Flow
1 |
120
|
140
|
223
|
108
|
-
|
770
|
904
|
973
|
ROE (netto-inkomsten/eigen vermogen)
|
14,6%
|
17,2%
|
6,2%
|
5,65%
|
-
|
6,39%
|
6,87%
|
8,01%
|
ROA (netto-inkomsten/totale activa)
|
-
|
4,24%
|
2,81%
|
2,74%
|
-
|
1,51%
|
2,46%
|
3,1%
|
Totale activa
1 |
-
|
3.762
|
1.791
|
5.119
|
-
|
26.246
|
23.390
|
22.713
|
Nettoactief per aandeel
2 |
2,100
|
2,470
|
9,400
|
9,320
|
-
|
9,440
|
9,940
|
10,40
|
Cashflow per aandeel
2 |
0,2900
|
0,2200
|
0,3600
|
0,4600
|
-
|
0,8900
|
0,9700
|
1,070
|
Capex
1 |
167
|
135
|
282
|
527
|
-
|
440
|
408
|
398
|
Capex/omzet
|
17%
|
12,95%
|
16,08%
|
16,16%
|
-
|
12,43%
|
10,85%
|
9,91%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
7/03/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,486
EUR Gemiddelde koersdoel
7,897
EUR Spread / Gemiddelde doel +43,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -25,92% | 7,68 mld. | | +17,35% | 91,21 mld. | | +7,41% | 69,43 mld. | | -3,71% | 46,28 mld. | | -1,91% | 31,78 mld. | | +7,50% | 21,83 mld. | | -16,97% | 11,95 mld. | | -9,73% | 10,07 mld. | | +11,32% | 9,07 mld. | | +303,14% | 5,71 mld. |
Transactie- & Betalingsdiensten
|