Beurs gesloten -
London S.E.
17:35:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5.453
GBX
|
+1,38%
|
|
+1,36%
|
-6,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
100.689
|
125.766
|
109.523
|
117.023
|
127.266
|
116.661
|
-
|
-
|
Bedrijfswaarde
1 |
104.340
|
126.430
|
107.947
|
121.211
|
127.266
|
121.069
|
121.079
|
122.852
|
K/w-verhouding
|
12,2
x
|
12,5
x
|
5,11
x
|
9,2
x
|
12,1
x
|
9,73
x
|
10,3
x
|
11,5
x
|
Dividendrendement
|
6,4%
|
6,2%
|
15,7%
|
7,02%
|
-
|
6,28%
|
6,1%
|
5,74%
|
Marktkapitalisatie/omzet
|
2,33
x
|
2,82
x
|
1,72
x
|
2,11
x
|
2,35
x
|
2,2
x
|
2,21
x
|
2,22
x
|
Bedrijfswaarde/omzet
|
2,42
x
|
2,83
x
|
1,7
x
|
2,18
x
|
2,35
x
|
2,28
x
|
2,3
x
|
2,33
x
|
Bedrijfswaarde/EBITDA
|
4,92
x
|
5,29
x
|
2,86
x
|
4,61
x
|
5,33
x
|
4,89
x
|
4,91
x
|
5,15
x
|
Bedrijfswaarde/FCF
|
11,1
x
|
13,1
x
|
6,01
x
|
13,5
x
|
-
|
17,5
x
|
17,7
x
|
15
x
|
FCF Yield
|
9,03%
|
7,66%
|
16,6%
|
7,43%
|
-
|
5,72%
|
5,64%
|
6,65%
|
Price to Book
|
2,4
x
|
2,57
x
|
2,08
x
|
2,26
x
|
-
|
1,84
x
|
1,71
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
1.618.730
|
1.616.304
|
1.618.208
|
1.619.647
|
1.621.558
|
1.622.626
|
-
|
-
|
Referentieprijs
2 |
59,71
|
74,80
|
66,18
|
70,13
|
74,36
|
67,92
|
67,92
|
67,92
|
Datum van publicatie
|
26/02/20
|
17/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
43.165
|
44.611
|
63.495
|
55.554
|
54.041
|
53.021
|
52.722
|
52.641
|
EBITDA
1 |
21.197
|
23.902
|
37.720
|
26.272
|
23.892
|
24.763
|
24.650
|
23.839
|
Bedrijfsresultaat (EBIT)
1 |
16.813
|
19.623
|
33.023
|
20.508
|
15.498
|
18.382
|
17.579
|
16.121
|
Operationele Marge
|
38,95%
|
43,99%
|
52,01%
|
36,92%
|
28,68%
|
34,67%
|
33,34%
|
30,63%
|
Resultaat voor belastingen (EBT)
1 |
11.119
|
15.391
|
30.833
|
18.662
|
13.785
|
17.320
|
16.727
|
15.470
|
Nettowinst (verlies)
1 |
8.010
|
9.769
|
21.094
|
12.420
|
10.058
|
12.203
|
11.835
|
10.957
|
Nettomarge
|
18,56%
|
21,9%
|
33,22%
|
22,36%
|
18,61%
|
23,01%
|
22,45%
|
20,81%
|
WPA
2 |
4,878
|
5,998
|
12,95
|
7,621
|
6,165
|
6,981
|
6,577
|
5,898
|
Free Cash Flow
1 |
9.424
|
9.686
|
17.961
|
9.010
|
-
|
6.923
|
6.832
|
8.166
|
FCF-marge
|
21,83%
|
21,71%
|
28,29%
|
16,22%
|
-
|
13,06%
|
12,96%
|
15,51%
|
Kasstroomconversie (ebitda)
|
44,46%
|
40,52%
|
47,62%
|
34,3%
|
-
|
27,96%
|
27,72%
|
34,26%
|
Kasstroomconversie (nettowinst)
|
117,65%
|
99,15%
|
85,15%
|
72,54%
|
-
|
56,74%
|
57,73%
|
74,54%
|
Dividend per aandeel
2 |
3,820
|
4,640
|
10,40
|
4,920
|
-
|
4,262
|
4,144
|
3,901
|
Datum van publicatie
|
26/02/20
|
17/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
22.443
|
19.362
|
25.249
|
33.083
|
30.412
|
29.775
|
25.779
|
26.667
|
27.374
|
26.322
|
27.214
|
26.768
|
27.116
|
EBITDA
1 |
10.947
|
9.640
|
14.262
|
21.037
|
16.683
|
15.597
|
10.675
|
11.728
|
12.164
|
12.568
|
14.039
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
8.659
|
7.548
|
12.075
|
19.000
|
14.023
|
12.674
|
7.834
|
7.678
|
7.820
|
9.140
|
9.633
|
9.199
|
9.486
|
Operationele Marge
|
38,58%
|
38,98%
|
47,82%
|
57,43%
|
46,11%
|
42,57%
|
30,39%
|
28,79%
|
28,57%
|
34,72%
|
35,4%
|
34,37%
|
34,98%
|
Resultaat voor belastingen (EBT)
1 |
-
|
5.279
|
10.112
|
18.049
|
12.784
|
12.315
|
6.347
|
6.930
|
6.855
|
8.048
|
10.286
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
3.316
|
6.453
|
12.313
|
8.781
|
8.908
|
3.512
|
5.117
|
4.941
|
6.085
|
7.028
|
-
|
-
|
Nettomarge
|
-
|
17,13%
|
25,56%
|
37,22%
|
28,87%
|
29,92%
|
13,62%
|
19,19%
|
18,05%
|
23,12%
|
25,83%
|
-
|
-
|
WPA
2 |
2,371
|
2,052
|
-
|
7,610
|
-
|
5,501
|
2,120
|
3,139
|
3,026
|
3,700
|
-
|
-
|
-
|
Dividend per aandeel
|
2,310
|
1,550
|
3,090
|
5,610
|
4,790
|
2,670
|
2,250
|
1,770
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
29/07/20
|
17/02/21
|
28/07/21
|
23/02/22
|
27/07/22
|
22/02/23
|
26/07/23
|
21/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.651
|
664
|
-
|
4.188
|
-
|
4.408
|
4.418
|
6.192
|
Nettokaspositie
1 |
-
|
-
|
1.576
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,1722
x
|
0,0278
x
|
-
|
0,1594
x
|
-
|
0,178
x
|
0,1792
x
|
0,2597
x
|
Free Cash Flow
1 |
9.424
|
9.686
|
17.961
|
9.010
|
-
|
6.923
|
6.832
|
8.167
|
ROE (netto-inkomsten/eigen vermogen)
|
24,6%
|
28,4%
|
42,8%
|
24,4%
|
-
|
21%
|
18,8%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
11,6%
|
13,4%
|
21,1%
|
12,4%
|
-
|
11,6%
|
11,5%
|
10,2%
|
Totale activa
1 |
69.015
|
72.668
|
100.143
|
99.820
|
-
|
105.174
|
103.256
|
107.274
|
Nettoactief per aandeel
2 |
24,90
|
29,10
|
31,80
|
31,00
|
-
|
36,90
|
39,60
|
41,60
|
Cashflow per aandeel
2 |
9,080
|
9,750
|
15,60
|
9,900
|
-
|
10,50
|
10,20
|
9,790
|
Capex
1 |
5.488
|
6.189
|
7.384
|
6.750
|
-
|
10.179
|
10.012
|
9.170
|
Capex/omzet
|
12,71%
|
13,87%
|
11,63%
|
12,15%
|
-
|
19,2%
|
18,99%
|
17,42%
|
Datum van publicatie
|
26/02/20
|
17/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
67,92
USD Gemiddelde koersdoel
75,43
USD Spread / Gemiddelde doel +11,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,66% | 117 mld. | | -14,40% | 143 mld. | | -0,55% | 71,07 mld. | | +6,69% | 50,97 mld. | | +13,30% | 48,38 mld. | | +34,12% | 39,93 mld. | | +22,92% | 26,1 mld. | | +32,58% | 21,36 mld. | | +58,44% | 18,57 mld. | | +53,37% | 17,66 mld. |
Geïntegreerde mijnbouw
|