Beurs gesloten -
London S.E.
17:35:15 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8.980
GBX
|
+1,47%
|
|
-2,55%
|
-14,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.545
|
8.320
|
11.830
|
7.816
|
7.731
|
6.613
|
-
|
-
|
Bedrijfswaarde
1 |
6.840
|
8.583
|
12.020
|
8.572
|
8.495
|
7.323
|
7.226
|
7.156
|
K/w-verhouding
|
39,4
x
|
48,1
x
|
50,6
x
|
34,9
x
|
42,2
x
|
31,3
x
|
26,9
x
|
23,8
x
|
Dividendrendement
|
1,24%
|
1,04%
|
0,85%
|
1,43%
|
1,52%
|
1,83%
|
2,01%
|
2,23%
|
Marktkapitalisatie/omzet
|
5,27
x
|
6,97
x
|
8,8
x
|
4,85
x
|
4,59
x
|
3,79
x
|
3,56
x
|
3,36
x
|
Bedrijfswaarde/omzet
|
5,51
x
|
7,19
x
|
8,94
x
|
5,32
x
|
5,05
x
|
4,2
x
|
3,89
x
|
3,63
x
|
Bedrijfswaarde/EBITDA
|
21,6
x
|
27,9
x
|
31,9
x
|
19
x
|
21,6
x
|
16,7
x
|
14,9
x
|
13,5
x
|
Bedrijfswaarde/FCF
|
41,5
x
|
30,2
x
|
41,4
x
|
62,7
x
|
39,6
x
|
44,9
x
|
35,6
x
|
26,1
x
|
FCF Yield
|
2,41%
|
3,31%
|
2,42%
|
1,6%
|
2,52%
|
2,23%
|
2,81%
|
3,83%
|
Price to Book
|
7,94
x
|
9,74
x
|
11,7
x
|
6,68
x
|
6,7
x
|
5,41
x
|
4,97
x
|
4,54
x
|
Aantal aandelen (in duizenden)
|
73.620
|
73.657
|
73.706
|
73.632
|
73.596
|
73.636
|
-
|
-
|
Referentieprijs
2 |
88,90
|
113,0
|
160,5
|
106,2
|
105,0
|
89,80
|
89,80
|
89,80
|
Datum van publicatie
|
11/03/20
|
10/03/21
|
10/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.242
|
1.193
|
1.344
|
1.611
|
1.683
|
1.745
|
1.860
|
1.969
|
EBITDA
1 |
317
|
307,1
|
376,5
|
451,3
|
393,3
|
438,8
|
484,4
|
528,4
|
Bedrijfsresultaat (EBIT)
1 |
282,7
|
270,4
|
340,3
|
380,2
|
349,1
|
365,4
|
408
|
448,1
|
Operationele Marge
|
22,75%
|
22,66%
|
25,31%
|
23,61%
|
20,75%
|
20,94%
|
21,94%
|
22,76%
|
Resultaat voor belastingen (EBT)
1 |
236,8
|
240,1
|
314,5
|
308,1
|
244,5
|
297,1
|
344,5
|
391,5
|
Nettowinst (verlies)
1 |
166,6
|
173,6
|
234,6
|
224,7
|
183,6
|
213
|
246,4
|
276,9
|
Nettomarge
|
13,41%
|
14,55%
|
17,45%
|
13,95%
|
10,91%
|
12,2%
|
13,25%
|
14,06%
|
WPA
2 |
2,255
|
2,348
|
3,175
|
3,044
|
2,489
|
2,873
|
3,340
|
3,776
|
Free Cash Flow
1 |
165
|
284,2
|
290,6
|
136,8
|
214,3
|
163,3
|
203,2
|
273,9
|
FCF-marge
|
13,28%
|
23,81%
|
21,61%
|
8,49%
|
12,74%
|
9,36%
|
10,93%
|
13,91%
|
Kasstroomconversie (ebitda)
|
52,05%
|
92,54%
|
77,18%
|
30,31%
|
54,49%
|
37,21%
|
41,96%
|
51,84%
|
Kasstroomconversie (nettowinst)
|
99,04%
|
163,71%
|
123,87%
|
60,88%
|
116,72%
|
76,67%
|
82,47%
|
98,91%
|
Dividend per aandeel
2 |
1,100
|
1,180
|
1,360
|
1,520
|
1,600
|
1,647
|
1,807
|
2,001
|
Datum van publicatie
|
11/03/20
|
10/03/21
|
10/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
651,2
|
569,7
|
623,7
|
643,7
|
700,8
|
750,1
|
860,5
|
850,8
|
831,8
|
808
|
870
|
EBITDA
|
-
|
-
|
-
|
-
|
190,1
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
153,5
|
119
|
151,4
|
162,9
|
177,4
|
178,8
|
201,4
|
171,7
|
177,4
|
157
|
185
|
Operationele Marge
|
23,57%
|
20,89%
|
24,27%
|
25,31%
|
25,31%
|
23,84%
|
23,4%
|
20,18%
|
21,33%
|
19,43%
|
21,26%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7800
|
0,3350
|
0,8450
|
0,3850
|
0,9750
|
0,4250
|
1,095
|
0,4600
|
1,140
|
0,5000
|
1,230
|
Datum van publicatie
|
11/03/20
|
12/08/20
|
10/03/21
|
11/08/21
|
10/03/22
|
11/08/22
|
9/03/23
|
10/08/23
|
7/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
295
|
263
|
191
|
756
|
763
|
711
|
614
|
544
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,9312
x
|
0,8561
x
|
0,5062
x
|
1,674
x
|
1,941
x
|
1,619
x
|
1,268
x
|
1,029
x
|
Free Cash Flow
1 |
165
|
284
|
291
|
137
|
214
|
163
|
203
|
274
|
ROE (netto-inkomsten/eigen vermogen)
|
24,6%
|
22,5%
|
25,2%
|
25,5%
|
19,8%
|
19,4%
|
20,2%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
12,1%
|
10,5%
|
13%
|
12%
|
8,37%
|
8,79%
|
9,68%
|
9,8%
|
Totale activa
1 |
1.382
|
1.652
|
1.802
|
1.880
|
2.193
|
2.423
|
2.546
|
2.826
|
Nettoactief per aandeel
2 |
11,20
|
11,60
|
13,70
|
15,90
|
15,70
|
16,60
|
18,10
|
19,80
|
Cashflow per aandeel
2 |
3,080
|
4,480
|
4,760
|
3,270
|
4,050
|
4,100
|
4,510
|
5,090
|
Capex
1 |
62,4
|
46,9
|
60,9
|
104
|
84,3
|
120
|
117
|
102
|
Capex/omzet
|
5,02%
|
3,93%
|
4,53%
|
6,48%
|
5,01%
|
6,9%
|
6,31%
|
5,18%
|
Datum van publicatie
|
11/03/20
|
10/03/21
|
10/03/22
|
9/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
89,8
GBP Gemiddelde koersdoel
98,65
GBP Spread / Gemiddelde doel +9,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,52% | 8,24 mld. | | +11,73% | 82,35 mld. | | +20,17% | 71,09 mld. | | +20,89% | 37,73 mld. | | +15,77% | 32,01 mld. | | +9,19% | 27,2 mld. | | +3,18% | 26,74 mld. | | +4,22% | 26 mld. | | +16,93% | 25,5 mld. | | +17,14% | 24,76 mld. |
Industriële machines & uitrusting - Andere
|