Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,187
EUR
|
+2,05%
|
|
-2,37%
|
+48,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.340
|
2.191
|
1.826
|
2.250
|
2.933
|
4.364
|
-
|
-
|
Bedrijfswaarde
1 |
5.422
|
3.417
|
3.367
|
2.514
|
3.194
|
4.651
|
4.116
|
3.802
|
K/w-verhouding
|
367
x
|
-1,96
x
|
-0,76
x
|
-10,8
x
|
16,4
x
|
12,9
x
|
8,97
x
|
7,38
x
|
Dividendrendement
|
0,23%
|
-
|
-
|
-
|
-
|
2,39%
|
3,37%
|
4,36%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,3
x
|
0,27
x
|
0,23
x
|
0,25
x
|
0,34
x
|
0,32
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,6
x
|
0,47
x
|
0,49
x
|
0,25
x
|
0,27
x
|
0,36
x
|
0,3
x
|
0,27
x
|
Bedrijfswaarde/EBITDA
|
4,42
x
|
5,56
x
|
-2,82
x
|
4,22
x
|
3,45
x
|
3,65
x
|
2,83
x
|
2,4
x
|
Bedrijfswaarde/FCF
|
6,11
x
|
-18,3
x
|
-17,4
x
|
-4,8
x
|
12,9
x
|
13,7
x
|
8,11
x
|
5,62
x
|
FCF Yield
|
16,4%
|
-5,47%
|
-5,73%
|
-20,8%
|
7,76%
|
7,3%
|
12,3%
|
17,8%
|
Price to Book
|
1,1
x
|
0,76
x
|
5,72
x
|
1,09
x
|
1,23
x
|
1,63
x
|
1,42
x
|
1,24
x
|
Aantal aandelen (in duizenden)
|
20.921
|
20.862
|
20.779
|
1.995.110
|
1.995.144
|
1.995.160
|
-
|
-
|
Referentieprijs
2 |
207,4
|
105,0
|
87,86
|
1,128
|
1,470
|
2,187
|
2,187
|
2,187
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.099
|
7.342
|
6.875
|
9.980
|
11.874
|
13.024
|
13.604
|
13.904
|
EBITDA
1 |
1.226
|
614
|
-1.192
|
595
|
926
|
1.274
|
1.456
|
1.584
|
Bedrijfsresultaat (EBIT)
1 |
609
|
23
|
-1.713
|
150
|
437
|
658,1
|
859,7
|
975,8
|
Operationele Marge
|
6,69%
|
0,31%
|
-24,92%
|
1,5%
|
3,68%
|
5,05%
|
6,32%
|
7,02%
|
Resultaat voor belastingen (EBT)
1 |
228
|
-974
|
-2.397
|
-162
|
330
|
534,9
|
770,1
|
920,6
|
Nettowinst (verlies)
1 |
12
|
-1.136
|
-2.467
|
-209
|
179
|
344
|
513,7
|
609,3
|
Nettomarge
|
0,13%
|
-15,47%
|
-35,88%
|
-2,09%
|
1,51%
|
2,64%
|
3,78%
|
4,38%
|
WPA
2 |
0,5652
|
-53,52
|
-116,2
|
-0,1047
|
0,0897
|
0,1697
|
0,2438
|
0,2962
|
Free Cash Flow
1 |
887
|
-187
|
-193
|
-524
|
248
|
339,5
|
507,5
|
676,8
|
FCF-marge
|
9,75%
|
-2,55%
|
-2,81%
|
-5,25%
|
2,09%
|
2,61%
|
3,73%
|
4,87%
|
Kasstroomconversie (ebitda)
|
72,35%
|
-
|
-
|
-
|
26,78%
|
26,64%
|
34,85%
|
42,74%
|
Kasstroomconversie (nettowinst)
|
7.391,67%
|
-
|
-
|
-
|
138,55%
|
98,7%
|
98,79%
|
111,08%
|
Dividend per aandeel
2 |
0,4762
|
-
|
-
|
-
|
-
|
0,0523
|
0,0736
|
0,0953
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
3.675
|
3.200
|
1.864
|
1.811
|
1.942
|
2.493
|
4.435
|
3.006
|
2.937
|
2.582
|
2.765
|
3.016
|
3.511
|
3.047
|
3.092
|
3.351
|
3.640
|
3.144
|
EBITDA
1 |
355
|
-266
|
-25
|
-901
|
145
|
176
|
321
|
215
|
150
|
191
|
219
|
230
|
286
|
268
|
300,5
|
321,9
|
374,7
|
323,7
|
Bedrijfsresultaat (EBIT)
1 |
42
|
-515
|
-159
|
-1.039
|
14
|
39
|
53
|
99
|
36
|
91
|
101
|
112
|
133
|
123
|
144,5
|
180,2
|
222,8
|
176,5
|
Operationele Marge
|
1,14%
|
-16,09%
|
-8,53%
|
-57,37%
|
0,72%
|
1,56%
|
1,2%
|
3,29%
|
1,23%
|
3,52%
|
3,65%
|
3,71%
|
3,79%
|
4,04%
|
4,67%
|
5,38%
|
6,12%
|
5,61%
|
Resultaat voor belastingen (EBT)
1 |
-796
|
-719
|
-312
|
-1.366
|
-65
|
8
|
-56
|
-3
|
-103
|
37
|
81
|
83
|
129
|
91
|
124,7
|
152,8
|
185,9
|
153,7
|
Nettowinst (verlies)
1 |
-885
|
-779
|
-342
|
-1.346
|
-98
|
-32
|
-130
|
-8
|
-71
|
-
|
40
|
39
|
100
|
57
|
76,33
|
93,4
|
132,1
|
119,9
|
Nettomarge
|
-24,08%
|
-24,34%
|
-18,35%
|
-74,32%
|
-5,05%
|
-1,28%
|
-2,93%
|
-0,27%
|
-2,42%
|
-
|
1,45%
|
1,29%
|
2,85%
|
1,87%
|
2,47%
|
2,79%
|
3,63%
|
3,81%
|
WPA
2 |
-
|
-
|
-16,10
|
-63,40
|
-4,616
|
-0,0160
|
-
|
-0,004000
|
-0,0356
|
-
|
0,0200
|
0,0195
|
0,0501
|
0,0350
|
0,0388
|
0,0479
|
0,0608
|
0,0601
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0200
|
-
|
Datum van publicatie
|
29/07/20
|
30/07/21
|
28/10/21
|
24/02/22
|
21/04/22
|
27/07/22
|
27/07/22
|
27/10/22
|
28/02/23
|
19/04/23
|
27/07/23
|
25/10/23
|
28/02/24
|
22/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.082
|
1.226
|
1.541
|
264
|
261
|
287
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
247
|
562
|
Hefboom (schuld/ebitda)
|
0,8825
x
|
1,997
x
|
-1,293
x
|
0,4437
x
|
0,2819
x
|
0,2253
x
|
-
|
-
|
Free Cash Flow
1 |
887
|
-187
|
-193
|
-524
|
248
|
340
|
508
|
677
|
ROE (netto-inkomsten/eigen vermogen)
|
4,13%
|
-9%
|
-118%
|
-17,5%
|
8,29%
|
13,7%
|
17,7%
|
20,1%
|
ROA (netto-inkomsten/totale activa)
|
1,34%
|
-5,4%
|
-58,5%
|
-1,75%
|
-
|
3,15%
|
3,8%
|
3,99%
|
Totale activa
1 |
897,7
|
21.037
|
4.215
|
11.970
|
-
|
10.913
|
13.506
|
15.272
|
Nettoactief per aandeel
2 |
189,0
|
138,0
|
15,40
|
1,040
|
1,200
|
1,340
|
1,550
|
1,760
|
Cashflow per aandeel
2 |
59,20
|
5,710
|
4,240
|
0,0900
|
0,2900
|
0,4500
|
0,5300
|
0,5500
|
Capex
1 |
336
|
322
|
298
|
550
|
482
|
454
|
344
|
331
|
Capex/omzet
|
3,69%
|
4,39%
|
4,33%
|
5,51%
|
4,06%
|
3,49%
|
2,53%
|
2,38%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
24/02/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
2,187
EUR Gemiddelde koersdoel
2,733
EUR Spread / Gemiddelde doel +24,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +48,78% | 4,66 mld. | | -5,46% | 70,32 mld. | | +6,61% | 34,12 mld. | | -3,92% | 32,77 mld. | | +32,03% | 11,46 mld. | | +30,81% | 9,36 mld. | | -6,95% | 7,46 mld. | | +19,34% | 6,64 mld. | | +46,67% | 5,86 mld. | | +32,74% | 5,04 mld. |
Oliegerelateerde diensten en apparatuur - Andere
|