Beurs gesloten -
London S.E.
16:06:55 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12
USD
|
-18,09%
|
|
+1,97%
|
-53,81%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.232
|
32.946
|
43.898
|
30.301
|
21.849
|
9.720
|
-
|
-
|
Bedrijfswaarde
1 |
62.045
|
48.668
|
51.685
|
39.503
|
30.172
|
17.104
|
16.467
|
15.475
|
K/w-verhouding
|
11,9
x
|
73,1
x
|
17,3
x
|
7
x
|
-7,09
x
|
-1,36
x
|
12,1
x
|
7,66
x
|
Dividendrendement
|
3,47%
|
4,92%
|
3,7%
|
5,45%
|
-
|
11,3%
|
8,88%
|
8,88%
|
Marktkapitalisatie/omzet
|
0,34
x
|
0,24
x
|
0,33
x
|
0,23
x
|
0,16
x
|
0,07
x
|
0,07
x
|
0,06
x
|
Bedrijfswaarde/omzet
|
0,45
x
|
0,35
x
|
0,39
x
|
0,3
x
|
0,22
x
|
0,12
x
|
0,11
x
|
0,1
x
|
Bedrijfswaarde/EBITDA
|
7,37
x
|
6,82
x
|
7,87
x
|
6,3
x
|
6,03
x
|
3,86
x
|
3,96
x
|
3,21
x
|
Bedrijfswaarde/FCF
|
15,9
x
|
11,8
x
|
12,4
x
|
18,2
x
|
214
x
|
13,3
x
|
9,4
x
|
7,68
x
|
FCF Yield
|
6,27%
|
8,45%
|
8,08%
|
5,48%
|
0,47%
|
7,53%
|
10,6%
|
13%
|
Price to Book
|
1,95
x
|
1,59
x
|
1,84
x
|
1,03
x
|
0,77
x
|
0,68
x
|
0,68
x
|
0,62
x
|
Aantal aandelen (in duizenden)
|
903.143
|
866.534
|
864.987
|
864.257
|
863.261
|
863.275
|
-
|
-
|
Referentieprijs
2 |
51,19
|
38,02
|
50,75
|
35,06
|
25,31
|
11,26
|
11,26
|
11,26
|
Datum van publicatie
|
28/10/19
|
15/10/20
|
14/10/21
|
13/10/22
|
12/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
136.866
|
139.537
|
132.509
|
132.703
|
139.081
|
145.646
|
147.859
|
150.669
|
EBITDA
1 |
8.413
|
7.138
|
6.567
|
6.268
|
5.002
|
4.430
|
4.156
|
4.826
|
Bedrijfsresultaat (EBIT)
1 |
6.942
|
5.211
|
5.117
|
5.133
|
3.871
|
2.668
|
2.506
|
2.671
|
Operationele Marge
|
5,07%
|
3,73%
|
3,86%
|
3,87%
|
2,78%
|
1,83%
|
1,69%
|
1,77%
|
Resultaat voor belastingen (EBT)
1 |
4.527
|
743
|
1.995
|
3.985
|
-5.419
|
-13.328
|
460,1
|
1.282
|
Nettowinst (verlies)
1 |
3.982
|
456
|
2.542
|
4.337
|
-3.080
|
-6.937
|
770,4
|
1.180
|
Nettomarge
|
2,91%
|
0,33%
|
1,92%
|
3,27%
|
-2,21%
|
-4,76%
|
0,52%
|
0,78%
|
WPA
2 |
4,310
|
0,5200
|
2,930
|
5,010
|
-3,570
|
-8,301
|
0,9317
|
1,470
|
Free Cash Flow
1 |
3.892
|
4.111
|
4.176
|
2.165
|
141
|
1.289
|
1.751
|
2.015
|
FCF-marge
|
2,84%
|
2,95%
|
3,15%
|
1,63%
|
0,1%
|
0,88%
|
1,18%
|
1,34%
|
Kasstroomconversie (ebitda)
|
46,26%
|
57,59%
|
63,59%
|
34,54%
|
2,82%
|
29,09%
|
42,14%
|
41,76%
|
Kasstroomconversie (nettowinst)
|
97,74%
|
901,54%
|
164,28%
|
49,92%
|
-
|
-
|
227,31%
|
170,71%
|
Dividend per aandeel
2 |
1,778
|
1,870
|
1,880
|
1,912
|
-
|
1,270
|
1,000
|
1,000
|
Datum van publicatie
|
28/10/19
|
15/10/20
|
14/10/21
|
13/10/22
|
12/10/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
33.756
|
32.597
|
32.449
|
33.382
|
34.862
|
35.415
|
35.422
|
36.707
|
37.052
|
36.351
|
35.608
|
37.198
|
37.444
|
36.873
|
36.359
|
EBITDA
1 |
1.931
|
1.232
|
993
|
1.510
|
1.774
|
1.556
|
1.013
|
1.028
|
1.244
|
1.220
|
897,5
|
1.128
|
1.227
|
1.101
|
1.049
|
Bedrijfsresultaat (EBIT)
1 |
1.657
|
955
|
744
|
1.014
|
1.215
|
959
|
683
|
687
|
900
|
613
|
433,7
|
579,1
|
717,1
|
603
|
505,9
|
Operationele Marge
|
4,91%
|
2,93%
|
2,29%
|
3,04%
|
3,49%
|
2,71%
|
1,93%
|
1,87%
|
2,43%
|
1,69%
|
1,22%
|
1,56%
|
1,92%
|
1,64%
|
1,39%
|
Resultaat voor belastingen (EBT)
1 |
947
|
-18
|
-758
|
-5.270
|
607
|
-382
|
-375
|
-358
|
-13.114
|
251
|
-51,81
|
178,5
|
356,6
|
91,45
|
35,53
|
Nettowinst (verlies)
1 |
883
|
289
|
-415
|
-3.721
|
703
|
118
|
-180
|
-67
|
-5.908
|
344
|
-6,973
|
151
|
290,7
|
127,7
|
70,6
|
Nettomarge
|
2,62%
|
0,89%
|
-1,28%
|
-11,15%
|
2,02%
|
0,33%
|
-0,51%
|
-0,18%
|
-15,95%
|
0,95%
|
-0,02%
|
0,41%
|
0,78%
|
0,35%
|
0,19%
|
WPA
2 |
1,020
|
0,3300
|
-0,4800
|
-4,310
|
0,8100
|
0,1400
|
-0,2100
|
-0,0800
|
-6,850
|
0,4000
|
-0,0519
|
0,1436
|
0,2831
|
0,1635
|
0,1100
|
Dividend per aandeel
2 |
0,4775
|
0,4775
|
0,4800
|
0,4800
|
-
|
0,4800
|
-
|
0,2500
|
0,2500
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
Datum van publicatie
|
31/03/22
|
30/06/22
|
13/10/22
|
5/01/23
|
28/03/23
|
27/06/23
|
12/10/23
|
4/01/24
|
28/03/24
|
27/06/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.813
|
15.722
|
7.787
|
9.202
|
8.323
|
7.384
|
6.746
|
5.755
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,88
x
|
2,203
x
|
1,186
x
|
1,468
x
|
1,664
x
|
1,667
x
|
1,623
x
|
1,193
x
|
Free Cash Flow
1 |
3.892
|
4.111
|
4.176
|
2.165
|
141
|
1.289
|
1.751
|
2.015
|
ROE (netto-inkomsten/eigen vermogen)
|
22,3%
|
18,9%
|
20,5%
|
16,4%
|
11,9%
|
13,6%
|
17,2%
|
17,4%
|
ROA (netto-inkomsten/totale activa)
|
5,87%
|
0,59%
|
5,46%
|
5,06%
|
3,68%
|
-8,93%
|
0,9%
|
1,35%
|
Totale activa
1 |
67.861
|
77.380
|
46.566
|
85.705
|
-83.627
|
77.708
|
85.596
|
87.435
|
Nettoactief per aandeel
2 |
26,30
|
23,80
|
27,50
|
34,00
|
32,80
|
16,50
|
16,50
|
18,20
|
Cashflow per aandeel
2 |
6,060
|
6,230
|
6,410
|
4,500
|
2,620
|
3,970
|
2,630
|
3,860
|
Capex
1 |
1.702
|
1.374
|
1.379
|
1.734
|
2.117
|
1.517
|
1.599
|
1.657
|
Capex/omzet
|
1,24%
|
0,98%
|
1,04%
|
1,31%
|
1,52%
|
1,04%
|
1,08%
|
1,1%
|
Datum van publicatie
|
28/10/19
|
15/10/20
|
14/10/21
|
13/10/22
|
12/10/23
|
-
|
-
|
-
|
Laatste slotkoers
11,26
USD Gemiddelde koersdoel
14,12
USD Spread / Gemiddelde doel +25,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -45,52% | 8,84 mld. | | -24,76% | 6,63 mld. | | -5,95% | 6,17 mld. | | +91,60% | 5 mld. | | -3,50% | 4,58 mld. | | +1,56% | 4,4 mld. | | -27,53% | 3,96 mld. | | +2,28% | 2,85 mld. | | -20,90% | 2,53 mld. |
Drugshandelaren - Andere
|