Beurs gesloten -
Nyse
22:00:02 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
143,5
USD
|
-2,36%
|
|
-2,07%
|
-14,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.942
|
4.767
|
16.414
|
9.549
|
20.592
|
17.513
|
-
|
-
|
Bedrijfswaarde
1 |
4.219
|
5.968
|
19.301
|
12.453
|
23.706
|
20.100
|
20.338
|
20.598
|
K/w-verhouding
|
13,4
x
|
15,3
x
|
10,1
x
|
3,86
x
|
14
x
|
12,9
x
|
11,4
x
|
10,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,56
x
|
0,83
x
|
0,42
x
|
1,2
x
|
0,99
x
|
0,94
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,7
x
|
0,97
x
|
0,55
x
|
1,39
x
|
1,13
x
|
1,09
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
8,18
x
|
8,52
x
|
6,31
x
|
2,85
x
|
8,18
x
|
7,87
x
|
7,46
x
|
6,73
x
|
Bedrijfswaarde/FCF
|
10,8
x
|
40,3
x
|
12,7
x
|
3,82
x
|
13
x
|
16,5
x
|
13,9
x
|
12,3
x
|
FCF Yield
|
9,27%
|
2,48%
|
7,85%
|
26,2%
|
7,72%
|
6,04%
|
7,19%
|
8,15%
|
Price to Book
|
3,57
x
|
4,14
x
|
3,21
x
|
1,82
x
|
4,3
x
|
2,86
x
|
2,5
x
|
-
|
Aantal aandelen (in duizenden)
|
115.787
|
116.821
|
191.501
|
147.176
|
123.347
|
122.057
|
-
|
-
|
Referentieprijs
2 |
25,41
|
40,81
|
85,71
|
64,88
|
166,9
|
143,5
|
143,5
|
143,5
|
Datum van publicatie
|
20/02/20
|
26/02/21
|
1/03/22
|
28/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.280
|
8.559
|
19.894
|
22.726
|
17.097
|
17.724
|
18.636
|
20.708
|
EBITDA
1 |
516,1
|
700,2
|
3.060
|
4.377
|
2.899
|
2.554
|
2.726
|
3.060
|
Bedrijfsresultaat (EBIT)
1 |
392,3
|
543,9
|
2.387
|
3.770
|
2.176
|
1.971
|
2.157
|
2.466
|
Operationele Marge
|
5,39%
|
6,35%
|
12%
|
16,59%
|
12,73%
|
11,12%
|
11,58%
|
11,91%
|
Resultaat voor belastingen (EBT)
1 |
282,8
|
408,2
|
2.252
|
3.572
|
1.984
|
1.739
|
1.959
|
2.341
|
Nettowinst (verlies)
1 |
221,8
|
313,5
|
1.725
|
2.749
|
1.541
|
1.328
|
1.486
|
1.776
|
Nettomarge
|
3,05%
|
3,66%
|
8,67%
|
12,1%
|
9,01%
|
7,5%
|
7,98%
|
8,58%
|
WPA
2 |
1,900
|
2,660
|
8,480
|
16,82
|
11,94
|
11,16
|
12,62
|
13,65
|
Free Cash Flow
1 |
391,2
|
148
|
1.516
|
3.259
|
1.831
|
1.215
|
1.462
|
1.678
|
FCF-marge
|
5,37%
|
1,73%
|
7,62%
|
14,34%
|
10,71%
|
6,85%
|
7,84%
|
8,1%
|
Kasstroomconversie (ebitda)
|
75,79%
|
21,13%
|
49,53%
|
74,47%
|
63,14%
|
47,56%
|
53,62%
|
54,85%
|
Kasstroomconversie (nettowinst)
|
176,36%
|
47,2%
|
87,84%
|
118,54%
|
118,82%
|
91,43%
|
98,36%
|
94,47%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
26/02/21
|
1/03/22
|
28/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
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
|
---|
Omzet
1 |
4.635
|
5.681
|
6.926
|
5.761
|
4.358
|
3.883
|
4.529
|
4.534
|
4.151
|
3.891
|
4.490
|
4.864
|
4.464
|
4.093
|
4.701
|
EBITDA
1 |
793,4
|
1.000
|
1.507
|
1.172
|
696,9
|
631,7
|
768,8
|
813,3
|
685,5
|
540,9
|
631,9
|
756,4
|
624,5
|
543
|
677,5
|
Bedrijfsresultaat (EBIT)
1 |
621,8
|
863,8
|
1.366
|
1.015
|
526
|
467,2
|
577,1
|
641,6
|
490,4
|
373,6
|
487
|
610,9
|
474,8
|
400,1
|
539,2
|
Operationele Marge
|
13,42%
|
15,2%
|
19,72%
|
17,61%
|
12,07%
|
12,03%
|
12,74%
|
14,15%
|
11,82%
|
9,6%
|
10,85%
|
12,56%
|
10,64%
|
9,77%
|
11,47%
|
Resultaat voor belastingen (EBT)
1 |
581,5
|
822,5
|
1.295
|
970,4
|
483,8
|
425,1
|
524,1
|
591,4
|
443,6
|
325,3
|
426,6
|
556,8
|
419,6
|
350,8
|
488,6
|
Nettowinst (verlies)
1 |
442,5
|
639,6
|
987,2
|
738
|
384,5
|
333,8
|
404,6
|
451,5
|
350,7
|
258,8
|
323,2
|
421,8
|
317,8
|
265,6
|
370
|
Nettomarge
|
9,55%
|
11,26%
|
14,25%
|
12,81%
|
8,82%
|
8,6%
|
8,93%
|
9,96%
|
8,45%
|
6,65%
|
7,2%
|
8,67%
|
7,12%
|
6,49%
|
7,87%
|
WPA
2 |
2,310
|
3,560
|
5,750
|
4,720
|
2,790
|
2,410
|
3,160
|
3,590
|
2,780
|
2,100
|
2,711
|
3,536
|
2,703
|
2,235
|
3,085
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/03/22
|
10/05/22
|
1/08/22
|
8/11/22
|
28/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
22/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.277
|
1.200
|
2.887
|
2.904
|
3.115
|
2.587
|
2.825
|
3.085
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,475
x
|
1,714
x
|
0,9434
x
|
0,6635
x
|
1,074
x
|
1,013
x
|
1,036
x
|
1,008
x
|
Free Cash Flow
1 |
391
|
148
|
1.516
|
3.259
|
1.831
|
1.215
|
1.462
|
1.678
|
ROE (netto-inkomsten/eigen vermogen)
|
31,2%
|
35,8%
|
57,9%
|
56,3%
|
31,8%
|
30,5%
|
26%
|
-
|
ROA (netto-inkomsten/totale activa)
|
7,18%
|
9,55%
|
23,2%
|
25,8%
|
14,6%
|
12,3%
|
11,8%
|
-
|
Totale activa
1 |
3.091
|
3.283
|
7.444
|
10.655
|
10.548
|
10.800
|
12.595
|
-
|
Nettoactief per aandeel
2 |
7,110
|
9,870
|
26,70
|
35,70
|
38,80
|
50,10
|
57,30
|
-
|
Cashflow per aandeel
2 |
4,310
|
-
|
-
|
22,00
|
17,90
|
13,40
|
19,10
|
-
|
Capex
1 |
113
|
112
|
228
|
340
|
476
|
462
|
455
|
479
|
Capex/omzet
|
1,55%
|
1,31%
|
1,15%
|
1,5%
|
2,79%
|
2,61%
|
2,44%
|
2,31%
|
Datum van publicatie
|
20/02/20
|
26/02/21
|
1/03/22
|
28/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
143,5
USD Gemiddelde koersdoel
203,6
USD Spread / Gemiddelde doel +41,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,05% | 17,51 mld. | | +14,67% | 41,5 mld. | | +6,75% | 32,74 mld. | | +30,89% | 19,41 mld. | | +0,33% | 14,82 mld. | | -1,53% | 8,86 mld. | | -13,46% | 8,24 mld. | | +35,79% | 7,39 mld. | | +2,23% | 7,26 mld. | | -19,07% | 6,75 mld. |
Bouwmaterialen & Inrichtingen - Andere
|