Beurs gesloten -
London S.E.
17:35:07 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.083
GBX
|
-0,82%
|
|
-3,30%
|
-18,82%
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.106
|
1.537
|
2.133
|
1.867
|
1.911
|
1.407
|
-
|
-
|
Bedrijfswaarde
1 |
2.272
|
1.829
|
2.888
|
2.736
|
2.806
|
2.320
|
2.316
|
2.292
|
K/w-verhouding
|
20,1
x
|
-5,91
x
|
-26,1
x
|
40,2
x
|
24,5
x
|
12,3
x
|
10,6
x
|
10
x
|
Dividendrendement
|
2,97%
|
-
|
-
|
0,64%
|
1,97%
|
3,22%
|
3,66%
|
4,08%
|
Marktkapitalisatie/omzet
|
1,51
x
|
1,5
x
|
2,41
x
|
1,33
x
|
1,07
x
|
0,73
x
|
0,68
x
|
0,64
x
|
Bedrijfswaarde/omzet
|
1,63
x
|
1,79
x
|
3,26
x
|
1,95
x
|
1,57
x
|
1,2
x
|
1,12
x
|
1,05
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
261
x
|
126
x
|
16,4
x
|
11,8
x
|
6,5
x
|
6
x
|
5,63
x
|
Bedrijfswaarde/FCF
|
20,8
x
|
-44,6
x
|
206
x
|
342
x
|
200
x
|
44,6
x
|
30,4
x
|
24,6
x
|
FCF Yield
|
4,8%
|
-2,24%
|
0,48%
|
0,29%
|
0,5%
|
2,24%
|
3,29%
|
4,07%
|
Price to Book
|
9,01
x
|
6,36
x
|
12,4
x
|
6,4
x
|
6,11
x
|
3,49
x
|
2,83
x
|
2,35
x
|
Aantal aandelen (in duizenden)
|
107.583
|
130.550
|
130.705
|
130.606
|
130.289
|
129.881
|
-
|
-
|
Referentieprijs
2 |
19,58
|
11,77
|
16,32
|
14,30
|
14,67
|
10,83
|
10,83
|
10,83
|
Datum van publicatie
|
17/10/19
|
12/11/20
|
11/11/21
|
10/11/22
|
9/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.397
|
1.021
|
886
|
1.400
|
1.793
|
1.940
|
2.072
|
2.190
|
EBITDA
1 |
209
|
7
|
23
|
167
|
238
|
356,8
|
386,3
|
406,9
|
Bedrijfsresultaat (EBIT)
1 |
160
|
-48
|
-27
|
117
|
182
|
197,9
|
218,7
|
238,8
|
Operationele Marge
|
11,45%
|
-4,7%
|
-3,05%
|
8,36%
|
10,15%
|
10,2%
|
10,55%
|
10,9%
|
Resultaat voor belastingen (EBT)
1 |
135
|
-280
|
-116
|
63
|
110
|
166,1
|
191,9
|
212,6
|
Nettowinst (verlies)
1 |
108
|
-239
|
-82
|
47
|
79
|
115,6
|
136
|
143,9
|
Nettomarge
|
7,73%
|
-23,41%
|
-9,26%
|
3,36%
|
4,41%
|
5,96%
|
6,56%
|
6,57%
|
WPA
2 |
0,9720
|
-1,992
|
-0,6260
|
0,3560
|
0,5980
|
0,8806
|
1,018
|
1,082
|
Free Cash Flow
1 |
109
|
-41
|
14
|
8
|
14
|
52,05
|
76,18
|
93,22
|
FCF-marge
|
7,8%
|
-4,02%
|
1,58%
|
0,57%
|
0,78%
|
2,68%
|
3,68%
|
4,26%
|
Kasstroomconversie (ebitda)
|
52,15%
|
-
|
60,87%
|
4,79%
|
5,88%
|
14,59%
|
19,72%
|
22,91%
|
Kasstroomconversie (nettowinst)
|
100,93%
|
-
|
-
|
17,02%
|
17,72%
|
45,01%
|
56,03%
|
64,81%
|
Dividend per aandeel
2 |
0,5820
|
-
|
-
|
0,0910
|
0,2890
|
0,3485
|
0,3966
|
0,4414
|
Datum van publicatie
|
17/10/19
|
12/11/20
|
11/11/21
|
10/11/22
|
9/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
747
|
274
|
420
|
466
|
608
|
792
|
859
|
934
|
990,9
|
986,7
|
1.065
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
88
|
-136
|
-28
|
1
|
34
|
83
|
68
|
-
|
-
|
-
|
-
|
Operationele Marge
|
11,78%
|
-49,64%
|
-6,67%
|
0,21%
|
5,59%
|
10,48%
|
7,92%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-78
|
14
|
-
|
45
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
9
|
-
|
32
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
1,48%
|
-
|
3,73%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-0,3590
|
0,0690
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
0,0910
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/05/20
|
12/11/20
|
28/04/21
|
11/11/21
|
27/04/22
|
10/11/22
|
20/04/23
|
9/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Augustus |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
166
|
292
|
755
|
869
|
895
|
913
|
909
|
885
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7943
x
|
41,71
x
|
32,83
x
|
5,204
x
|
3,761
x
|
2,56
x
|
2,354
x
|
2,176
x
|
Free Cash Flow
1 |
109
|
-41
|
14
|
8
|
14
|
52,1
|
76,2
|
93,2
|
ROE (netto-inkomsten/eigen vermogen)
|
56,6%
|
-22,8%
|
-41,5%
|
26,9%
|
25,8%
|
31,4%
|
27,9%
|
25,4%
|
ROA (netto-inkomsten/totale activa)
|
19,9%
|
-4,74%
|
-5,86%
|
4,14%
|
4,73%
|
6,43%
|
6,42%
|
6,34%
|
Totale activa
1 |
541,7
|
5.040
|
1.399
|
1.135
|
1.671
|
1.800
|
2.116
|
2.268
|
Nettoactief per aandeel
2 |
2,170
|
1,850
|
1,320
|
2,230
|
2,400
|
3,100
|
3,820
|
4,610
|
Cashflow per aandeel
2 |
1,370
|
0,0100
|
0,7600
|
1,420
|
1,900
|
2,540
|
2,690
|
2,910
|
Capex
1 |
59
|
79
|
37
|
83
|
122
|
140
|
132
|
134
|
Capex/omzet
|
4,22%
|
7,74%
|
4,18%
|
5,93%
|
6,8%
|
7,22%
|
6,35%
|
6,12%
|
Datum van publicatie
|
17/10/19
|
12/11/20
|
11/11/21
|
10/11/22
|
9/11/23
|
-
|
-
|
-
|
Laatste slotkoers
10,83
GBP Gemiddelde koersdoel
16,52
GBP Spread / Gemiddelde doel +52,50% Consensus |