Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,982
EUR
|
+0,67%
|
|
+2,85%
|
+21,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.140
|
4.433
|
6.108
|
4.004
|
4.927
|
5.982
|
-
|
-
|
Bedrijfswaarde
1 |
8.647
|
7.691
|
9.015
|
6.557
|
4.927
|
8.070
|
7.694
|
7.308
|
K/w-verhouding
|
11,7
x
|
148
x
|
20,4
x
|
9,53
x
|
10,3
x
|
12,3
x
|
10,7
x
|
9,61
x
|
Dividendrendement
|
3,56%
|
1,8%
|
2,64%
|
5,44%
|
-
|
3,95%
|
4,67%
|
4,84%
|
Marktkapitalisatie/omzet
|
0,97
x
|
1,03
x
|
1,15
x
|
0,61
x
|
0,74
x
|
0,89
x
|
0,86
x
|
0,83
x
|
Bedrijfswaarde/omzet
|
1,62
x
|
1,79
x
|
1,69
x
|
0,99
x
|
0,74
x
|
1,2
x
|
1,11
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
6,6
x
|
8,61
x
|
7,45
x
|
4,66
x
|
3,41
x
|
5,45
x
|
4,95
x
|
4,54
x
|
Bedrijfswaarde/FCF
|
13,7
x
|
17,5
x
|
20,1
x
|
11,7
x
|
-
|
15,3
x
|
13,2
x
|
10,5
x
|
FCF Yield
|
7,31%
|
5,73%
|
4,97%
|
8,56%
|
-
|
6,54%
|
7,56%
|
9,57%
|
Price to Book
|
1,09
x
|
1
x
|
1,24
x
|
0,75
x
|
-
|
1,04
x
|
0,99
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
1.000.000
|
1.000.000
|
1.000.000
|
1.000.000
|
1.000.000
|
1.000.000
|
-
|
-
|
Referentieprijs
2 |
5,140
|
4,433
|
6,108
|
4,004
|
4,927
|
5,982
|
5,982
|
5,982
|
Datum van publicatie
|
19/02/20
|
10/03/21
|
23/02/22
|
22/02/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.323
|
4.302
|
5.332
|
6.616
|
6.650
|
6.712
|
6.946
|
7.193
|
EBITDA
1 |
1.310
|
893
|
1.211
|
1.408
|
1.446
|
1.482
|
1.554
|
1.609
|
Bedrijfsresultaat (EBIT)
1 |
917
|
501
|
815,8
|
977,8
|
1.002
|
1.023
|
1.117
|
1.164
|
Operationele Marge
|
17,23%
|
11,65%
|
15,3%
|
14,78%
|
15,06%
|
15,24%
|
16,07%
|
16,18%
|
Resultaat voor belastingen (EBT)
1 |
622
|
57
|
436,8
|
595,6
|
630,1
|
692,8
|
798,3
|
882,3
|
Nettowinst (verlies)
1 |
438,1
|
29,78
|
302,8
|
435,9
|
479,1
|
492
|
570
|
633,6
|
Nettomarge
|
8,23%
|
0,69%
|
5,68%
|
6,59%
|
7,2%
|
7,33%
|
8,21%
|
8,81%
|
WPA
2 |
0,4380
|
0,0300
|
0,3000
|
0,4200
|
0,4800
|
0,4864
|
0,5615
|
0,6225
|
Free Cash Flow
1 |
632,2
|
440,5
|
448
|
561,4
|
-
|
528
|
581,4
|
699,2
|
FCF-marge
|
11,88%
|
10,24%
|
8,4%
|
8,49%
|
-
|
7,87%
|
8,37%
|
9,72%
|
Kasstroomconversie (ebitda)
|
48,26%
|
49,33%
|
37%
|
39,86%
|
-
|
35,64%
|
37,42%
|
43,46%
|
Kasstroomconversie (nettowinst)
|
144,29%
|
1.479,04%
|
147,95%
|
128,79%
|
-
|
107,32%
|
102%
|
110,36%
|
Dividend per aandeel
2 |
0,1830
|
0,0800
|
0,1610
|
0,2180
|
-
|
0,2363
|
0,2794
|
0,2895
|
Datum van publicatie
|
19/02/20
|
10/03/21
|
23/02/22
|
22/02/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.816
|
2.486
|
2.565
|
1.414
|
1.352
|
2.767
|
1.521
|
1.676
|
3.197
|
1.836
|
1.582
|
3.419
|
1.700
|
1.738
|
3.438
|
1.723
|
1.490
|
3.213
|
1.679
|
1.738
|
1.746
|
1.503
|
-
|
EBITDA
1 |
267,9
|
625,1
|
573,9
|
320
|
316,8
|
636,8
|
333
|
362,2
|
695,3
|
383,9
|
329,1
|
713
|
359,7
|
379,4
|
739,1
|
376,7
|
330,3
|
707
|
358
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
66,7
|
434,3
|
377,4
|
221
|
217,4
|
438,4
|
229
|
253,1
|
481,6
|
271,9
|
224,3
|
496,2
|
248,1
|
269,3
|
517,4
|
265,1
|
219,3
|
484,4
|
240,9
|
268,5
|
266,2
|
223,1
|
-
|
Operationele Marge
|
3,67%
|
17,47%
|
14,71%
|
15,63%
|
16,08%
|
15,85%
|
15,06%
|
15,1%
|
15,06%
|
14,81%
|
14,17%
|
14,51%
|
14,6%
|
15,5%
|
15,05%
|
15,39%
|
14,72%
|
15,08%
|
14,35%
|
15,45%
|
15,25%
|
14,85%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
191,6
|
178,7
|
-
|
115,8
|
258,1
|
150
|
168,1
|
317,9
|
172,3
|
105,4
|
277,7
|
160,8
|
178,5
|
339,3
|
187,7
|
103,1
|
290,8
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-103,3
|
-
|
123,1
|
105
|
78,84
|
-
|
107,5
|
113,9
|
221,4
|
126,3
|
76,6
|
-
|
111,6
|
127,6
|
242,6
|
161
|
86,1
|
-
|
103,1
|
100,3
|
150,4
|
150,4
|
-
|
Nettomarge
|
-5,69%
|
-
|
4,8%
|
7,43%
|
5,83%
|
-
|
7,07%
|
6,8%
|
6,93%
|
6,88%
|
4,84%
|
-
|
6,57%
|
7,34%
|
7,06%
|
9,34%
|
5,78%
|
-
|
6,14%
|
5,77%
|
8,61%
|
10,01%
|
-
|
WPA
2 |
-
|
-
|
0,1230
|
0,1010
|
0,0760
|
-
|
0,1100
|
0,1110
|
0,2210
|
0,1200
|
0,0800
|
-
|
0,1100
|
0,1200
|
-
|
0,1600
|
0,0900
|
-
|
0,1134
|
0,1051
|
0,1352
|
0,1252
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,1610
|
-
|
-
|
-
|
-
|
-
|
0,2180
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0258
|
0,0516
|
0,0516
|
0,0516
|
0,0809
|
Datum van publicatie
|
5/08/20
|
10/03/21
|
5/08/21
|
11/11/21
|
23/02/22
|
23/02/22
|
10/05/22
|
4/08/22
|
4/08/22
|
3/11/22
|
22/02/23
|
22/02/23
|
11/05/23
|
27/07/23
|
27/07/23
|
9/11/23
|
6/03/24
|
6/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.507
|
3.258
|
2.907
|
2.553
|
-
|
2.088
|
1.712
|
1.326
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,677
x
|
3,648
x
|
2,401
x
|
1,813
x
|
-
|
1,409
x
|
1,102
x
|
0,8241
x
|
Free Cash Flow
1 |
632
|
440
|
448
|
561
|
-
|
528
|
581
|
699
|
ROE (netto-inkomsten/eigen vermogen)
|
9,53%
|
0,65%
|
6,88%
|
8,52%
|
-
|
9,11%
|
9,94%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
3,26%
|
1,78%
|
2,33%
|
3,14%
|
-
|
3,72%
|
4,21%
|
4,82%
|
Totale activa
1 |
13.454
|
1.676
|
12.987
|
13.890
|
-
|
13.230
|
13.534
|
13.149
|
Nettoactief per aandeel
2 |
4,720
|
4,450
|
4,910
|
5,320
|
-
|
5,760
|
6,050
|
6,350
|
Cashflow per aandeel
2 |
1,020
|
0,6200
|
0,7400
|
0,9700
|
-
|
1,040
|
1,110
|
0,9500
|
Capex
1 |
391
|
140
|
346
|
477
|
-
|
452
|
463
|
487
|
Capex/omzet
|
7,35%
|
3,25%
|
6,49%
|
7,22%
|
-
|
6,74%
|
6,67%
|
6,76%
|
Datum van publicatie
|
19/02/20
|
10/03/21
|
23/02/22
|
22/02/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,982
EUR Gemiddelde koersdoel
6,294
EUR Spread / Gemiddelde doel +5,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,41% | 6,39 mld. | | -7,58% | 5,5 mld. | | +24,89% | 5,03 mld. | | +2,23% | 4,56 mld. | | +17,11% | 4,55 mld. | | +8,45% | 3,75 mld. | | +25,05% | 3,65 mld. | | +43,04% | 3,08 mld. | | +27,13% | 2,02 mld. | | +41,67% | 1,52 mld. |
Banden- en buizenfabrikanten
|