Beurs gesloten -
London S.E.
17:35:27 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2.050
GBX
|
+0,39%
|
|
+1,89%
|
+8,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.909
|
5.162
|
4.434
|
4.328
|
4.892
|
5.267
|
-
|
-
|
Bedrijfswaarde
1 |
5.066
|
6.169
|
5.206
|
5.125
|
5.582
|
5.826
|
5.634
|
5.437
|
K/w-verhouding
|
-10,3
x
|
-34,5
x
|
17,3
x
|
20,4
x
|
21,3
x
|
20,1
x
|
16,4
x
|
14,1
x
|
Dividendrendement
|
1,09%
|
-
|
1,39%
|
1,97%
|
2,05%
|
1,98%
|
2,19%
|
2,43%
|
Marktkapitalisatie/omzet
|
1,47
x
|
2,63
x
|
2,29
x
|
1,75
x
|
1,86
x
|
1,95
x
|
1,84
x
|
1,76
x
|
Bedrijfswaarde/omzet
|
1,9
x
|
3,14
x
|
2,69
x
|
2,07
x
|
2,12
x
|
2,16
x
|
1,97
x
|
1,81
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
16,1
x
|
14
x
|
10,7
x
|
10,3
x
|
10,3
x
|
9,14
x
|
8,07
x
|
Bedrijfswaarde/FCF
|
34,5
x
|
31,7
x
|
46,6
x
|
19,4
x
|
18,1
x
|
22,8
x
|
18,2
x
|
15,6
x
|
FCF Yield
|
2,9%
|
3,15%
|
2,15%
|
5,16%
|
5,51%
|
4,38%
|
5,5%
|
6,41%
|
Price to Book
|
2,59
x
|
3,95
x
|
3,08
x
|
2,5
x
|
2,88
x
|
2,9
x
|
2,62
x
|
2,34
x
|
Aantal aandelen (in duizenden)
|
258.984
|
259.447
|
259.055
|
259.322
|
259.322
|
257.926
|
-
|
-
|
Referentieprijs
2 |
15,10
|
19,90
|
17,12
|
16,69
|
18,86
|
20,42
|
20,42
|
20,42
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
2/03/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.662
|
1.965
|
1.934
|
2.472
|
2.636
|
2.702
|
2.856
|
3.000
|
EBITDA
1 |
414,5
|
382,6
|
372,1
|
478,9
|
542,5
|
564,5
|
616,2
|
673,9
|
Bedrijfsresultaat (EBIT)
1 |
352,1
|
305,4
|
296,2
|
394,8
|
458,8
|
473,3
|
526,7
|
578,5
|
Operationele Marge
|
13,23%
|
15,54%
|
15,32%
|
15,97%
|
17,41%
|
17,52%
|
18,44%
|
19,29%
|
Resultaat voor belastingen (EBT)
1 |
-371,8
|
184,3
|
209,5
|
260,2
|
320,7
|
380,1
|
455,2
|
536,7
|
Nettowinst (verlies)
1 |
-379,9
|
-149,6
|
258,5
|
213,4
|
228,6
|
271,9
|
324,2
|
380,1
|
Nettomarge
|
-14,27%
|
-7,61%
|
13,37%
|
8,63%
|
8,67%
|
10,06%
|
11,35%
|
12,67%
|
WPA
2 |
-1,464
|
-0,5760
|
0,9900
|
0,8200
|
0,8870
|
1,015
|
1,247
|
1,448
|
Free Cash Flow
1 |
146,9
|
194,5
|
111,7
|
264,7
|
307,6
|
255
|
310,1
|
348,4
|
FCF-marge
|
5,52%
|
9,9%
|
5,78%
|
10,71%
|
11,67%
|
9,44%
|
10,86%
|
11,61%
|
Kasstroomconversie (ebitda)
|
35,44%
|
50,84%
|
30,02%
|
55,27%
|
56,7%
|
45,18%
|
50,32%
|
51,7%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
43,21%
|
124,04%
|
134,56%
|
93,8%
|
95,64%
|
91,67%
|
Dividend per aandeel
2 |
0,1650
|
-
|
0,2380
|
0,3280
|
0,3860
|
0,4039
|
0,4473
|
0,4967
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
2/03/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.332
|
1.095
|
869,7
|
900,4
|
1.033
|
1.096
|
1.376
|
1.300
|
1.336
|
1.307
|
1.442
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
179,9
|
133
|
200,3
|
143,3
|
152,9
|
167,5
|
227,3
|
211,6
|
247,2
|
222
|
283
|
Operationele Marge
|
13,5%
|
12,15%
|
23,03%
|
15,92%
|
14,8%
|
15,28%
|
16,52%
|
16,28%
|
18,5%
|
16,99%
|
19,63%
|
Resultaat voor belastingen (EBT)
|
-477,5
|
-
|
-
|
102,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-432,7
|
-
|
-
|
182,7
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-32,47%
|
-
|
-
|
20,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1150
|
0,1230
|
0,1350
|
0,1930
|
0,1780
|
0,2080
|
0,1990
|
0,2290
|
Datum van publicatie
|
26/02/20
|
29/07/20
|
2/03/21
|
29/07/21
|
2/03/22
|
28/07/22
|
1/03/23
|
1/08/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.157
|
1.007
|
772
|
797
|
690
|
559
|
367
|
170
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,79
x
|
2,633
x
|
2,074
x
|
1,664
x
|
1,272
x
|
0,9908
x
|
0,5959
x
|
0,2528
x
|
Free Cash Flow
1 |
147
|
195
|
112
|
265
|
308
|
255
|
310
|
348
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
11,8%
|
13,3%
|
16,1%
|
13,3%
|
17,8%
|
17,8%
|
17,8%
|
ROA (netto-inkomsten/totale activa)
|
5,22%
|
4,5%
|
5,19%
|
6,76%
|
5,73%
|
7,59%
|
8,48%
|
-
|
Totale activa
1 |
-7.280
|
-3.328
|
4.982
|
3.155
|
3.987
|
3.583
|
3.822
|
-
|
Nettoactief per aandeel
2 |
5,830
|
5,030
|
5,560
|
6,670
|
6,540
|
7,040
|
7,780
|
8,730
|
Cashflow per aandeel
2 |
1,010
|
1,040
|
0,6000
|
1,230
|
1,520
|
1,330
|
1,540
|
1,730
|
Capex
1 |
117
|
78,9
|
52,8
|
62,7
|
86,7
|
81,7
|
75,5
|
79,4
|
Capex/omzet
|
4,38%
|
4,02%
|
2,73%
|
2,54%
|
3,29%
|
3,02%
|
2,64%
|
2,65%
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
2/03/22
|
1/03/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,42
GBP Gemiddelde koersdoel
22,6
GBP Spread / Gemiddelde doel +10,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,67% | 6,61 mld. | | +12,62% | 83,13 mld. | | +19,42% | 71,2 mld. | | +20,32% | 37,69 mld. | | +15,21% | 32,06 mld. | | +11,57% | 27,33 mld. | | +3,35% | 27,11 mld. | | +2,11% | 26,01 mld. | | +17,90% | 24,74 mld. | | +17,57% | 24,71 mld. |
Industriële machines & uitrusting - Andere
|