Beurs gesloten -
London S.E.
17:35:14 14-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.082,00 GBX
|
-0,38%
|
|
+2,66%
|
+21,12%
|
 Fiscaal tijdperk: Juli |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
2.548
|
2.406
|
2.566
|
3.037
|
3.132
|
3.339
|
3.516
|
3.656
|
Variatie
|
-
|
-5,57%
|
6,65%
|
18,36%
|
3,13%
|
6,61%
|
5,3%
|
3,98%
|
EBITDA
1 |
610
|
458
|
495
|
584
|
611
|
663,2
|
717,6
|
774,2
|
Variatie
|
-
|
-24,92%
|
8,08%
|
17,98%
|
4,62%
|
8,54%
|
8,21%
|
7,89%
|
Bedrijfsresultaat (EBIT)
1 |
327
|
372
|
417
|
501
|
526
|
572,8
|
622,3
|
671,9
|
Variatie
|
-
|
13,76%
|
12,1%
|
20,14%
|
4,99%
|
8,89%
|
8,65%
|
7,97%
|
Betaalde rente
1 |
-108
|
-86
|
-14
|
-43
|
-43
|
-39,76
|
-39
|
-39,37
|
Resultaat voor belastingen (EBT)
1 |
133
|
240
|
103
|
360
|
372
|
466
|
508,7
|
572,4
|
Variatie
|
-
|
80,45%
|
-57,08%
|
249,51%
|
3,33%
|
25,26%
|
9,16%
|
12,53%
|
Nettowinst (verlies)
1 |
265
|
284
|
1.033
|
231
|
250
|
321,5
|
354,5
|
412,5
|
Variatie
|
-
|
7,17%
|
263,73%
|
-77,64%
|
8,23%
|
28,6%
|
10,26%
|
16,36%
|
Datum van publicatie
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
24/09/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Juli |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
1.308
|
1.150
|
1.256
|
1.192
|
1.374
|
1.497
|
1.540
|
1.507
|
1.625
|
1.596
|
1.717
|
1.690
|
1.813
|
Variatie
|
-
|
-12,08%
|
9,22%
|
-5,1%
|
15,27%
|
8,95%
|
2,87%
|
-2,14%
|
7,83%
|
-1,76%
|
7,55%
|
-1,56%
|
7,29%
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
141
|
166
|
206
|
189
|
228
|
241
|
260
|
246
|
280
|
270,1
|
306,5
|
294
|
337,1
|
Variatie
|
-
|
17,73%
|
24,1%
|
-8,25%
|
20,63%
|
5,7%
|
7,88%
|
-5,38%
|
13,82%
|
-3,53%
|
13,47%
|
-4,07%
|
14,65%
|
Charge d'intérêts
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-18,9
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/09/20
|
26/03/21
|
28/09/21
|
25/03/22
|
23/09/22
|
24/03/23
|
26/09/23
|
26/03/24
|
24/09/24
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Juli |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
1.164
|
1.097
|
110
|
387
|
213
|
444
|
442
|
212
|
Variatie
|
-
|
-5,76%
|
-89,97%
|
251,82%
|
-44,96%
|
108,45%
|
-0,45%
|
-52,04%
|
Datum van publicatie
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
24/09/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
109
|
115
|
85
|
79
|
86
|
105,6
|
88,19
|
90,86
|
Variatie
|
-
|
5,5%
|
-26,09%
|
-7,06%
|
8,86%
|
22,79%
|
-16,48%
|
3,03%
|
Vrije kasstroom (FCF)
1 |
320
|
420
|
194
|
214
|
332
|
268,3
|
337,7
|
392,3
|
Variatie
|
-
|
31,25%
|
-53,81%
|
10,31%
|
55,14%
|
-19,18%
|
25,85%
|
16,17%
|
Datum van publicatie
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
24/09/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
23,94%
|
19,04%
|
19,29%
|
19,23%
|
19,51%
|
19,86%
|
20,41%
|
21,18%
|
EBIT-marge (%)
|
12,83%
|
15,46%
|
16,25%
|
16,5%
|
16,79%
|
17,15%
|
17,7%
|
18,38%
|
EBT-marge (%)
|
5,22%
|
9,98%
|
4,01%
|
11,85%
|
11,88%
|
13,96%
|
14,47%
|
15,66%
|
Nettomarge (%)
|
10,4%
|
11,8%
|
40,26%
|
7,61%
|
7,98%
|
9,63%
|
10,08%
|
11,28%
|
FCF-marge (%)
|
12,56%
|
17,46%
|
7,56%
|
7,05%
|
10,6%
|
8,04%
|
9,6%
|
10,73%
|
Vrije kasstroom/nettoresultaat (%)
|
120,75%
|
147,89%
|
18,78%
|
92,64%
|
132,8%
|
83,46%
|
95,26%
|
95,1%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
4,94%
|
5,3%
|
6,04%
|
7,18%
|
8,48%
|
9,19%
|
9,82%
|
10,5%
|
ROE
|
11,2%
|
11,94%
|
12,51%
|
13,54%
|
15,82%
|
18,01%
|
19,85%
|
20,09%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
1,91x
|
2,4x
|
0,22x
|
0,66x
|
0,35x
|
0,67x
|
0,62x
|
0,27x
|
Schuld/vrije kasstroom
|
3,64x
|
2,61x
|
0,57x
|
1,81x
|
0,64x
|
1,66x
|
1,31x
|
0,54x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
4,28%
|
4,78%
|
3,31%
|
2,6%
|
2,75%
|
3,16%
|
2,51%
|
2,49%
|
CAPEX / EBITDA (%)
|
17,87%
|
25,11%
|
17,17%
|
13,53%
|
14,08%
|
15,92%
|
12,29%
|
11,74%
|
CAPEX / FCF (%)
|
34,06%
|
27,38%
|
43,81%
|
36,92%
|
25,9%
|
39,35%
|
26,11%
|
23,16%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
1,076
|
1,342
|
0,7184
|
0,8303
|
1,208
|
1,268
|
1,438
|
1,641
|
Variatie
|
-
|
24,79%
|
-46,48%
|
15,57%
|
45,54%
|
4,94%
|
13,39%
|
14,16%
|
Dividend per aandeel
1 |
0,35
|
0,377
|
0,396
|
0,416
|
0,4375
|
0,4646
|
0,4917
|
0,527
|
Variatie
|
-
|
7,71%
|
5,04%
|
5,05%
|
5,17%
|
6,2%
|
5,83%
|
7,18%
|
Nettoactief per aandeel
1 |
5,99
|
6,06
|
6,98
|
6,756
|
6,51
|
6,174
|
6,394
|
7,252
|
Variatie
|
-
|
1,18%
|
15,18%
|
-3,21%
|
-3,63%
|
-5,17%
|
3,57%
|
13,41%
|
WPA
1 |
0,664
|
0,713
|
2,66
|
0,651
|
0,72
|
0,9429
|
1,068
|
1,217
|
Variatie
|
-
|
7,38%
|
273,07%
|
-75,53%
|
10,6%
|
30,96%
|
13,29%
|
13,88%
|
Aantal aandelen (in duizend)
|
396.211
|
396.376
|
362.982
|
348.648
|
343.372
|
341.026
|
341.026
|
341.026
|
Datum van publicatie
|
24/09/20
|
28/09/21
|
23/09/22
|
26/09/23
|
24/09/24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
22,2x |
19,6x |
---|
PBR-ratio |
3,39x |
3,27x |
---|
EV/omzet |
2,27x |
2,15x |
---|
Dividendrendement |
2,22% |
2,35% |
---|
Gemiddeld advies Accumuleren Laatste slotkoers 20,90GBP Gemiddelde koersdoel 22,78GBP Spread / Gemiddelde doel +8,98% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|