Beurs gesloten -
Nyse
22:00:02 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
81,5
USD
|
+1,71%
|
|
-3,41%
|
-1,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.243
|
9.694
|
15.544
|
4.645
|
8.991
|
8.858
|
-
|
-
|
Bedrijfswaarde
1 |
5.094
|
9.572
|
15.403
|
4.855
|
8.994
|
8.831
|
8.725
|
8.739
|
K/w-verhouding
|
36,4
x
|
55,4
x
|
75
x
|
25,7
x
|
43,8
x
|
36,4
x
|
32,2
x
|
28,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,03
x
|
11
x
|
13
x
|
4,2
x
|
8,21
x
|
7,12
x
|
6,46
x
|
5,97
x
|
Bedrijfswaarde/omzet
|
6,84
x
|
10,9
x
|
12,9
x
|
4,39
x
|
8,22
x
|
7,1
x
|
6,36
x
|
5,89
x
|
Bedrijfswaarde/EBITDA
|
24,9
x
|
38
x
|
43,2
x
|
15,5
x
|
27,9
x
|
23
x
|
20,4
x
|
18,9
x
|
Bedrijfswaarde/FCF
|
57,2
x
|
661
x
|
156
x
|
121
x
|
40,3
x
|
109
x
|
59,1
x
|
-
|
FCF Yield
|
1,75%
|
0,15%
|
0,64%
|
0,82%
|
2,48%
|
0,92%
|
1,69%
|
-
|
Price to Book
|
11,7
x
|
16,5
x
|
21,4
x
|
8,88
x
|
12,5
x
|
9,37
x
|
7,48
x
|
6,73
x
|
Aantal aandelen (in duizenden)
|
116.673
|
115.787
|
115.117
|
109.738
|
108.595
|
108.693
|
-
|
-
|
Referentieprijs
2 |
44,94
|
83,72
|
135,0
|
42,33
|
82,79
|
81,50
|
81,50
|
81,50
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
745,3
|
880,8
|
1.197
|
1.106
|
1.095
|
1.244
|
1.371
|
1.483
|
EBITDA
1 |
204,3
|
251,6
|
356,8
|
312,8
|
322,6
|
383,5
|
427,5
|
462,2
|
Bedrijfsresultaat (EBIT)
1 |
190,2
|
240,1
|
320,9
|
268,5
|
272,4
|
328,5
|
369,5
|
413,2
|
Operationele Marge
|
25,52%
|
27,26%
|
26,81%
|
24,28%
|
24,88%
|
26,41%
|
26,95%
|
27,87%
|
Resultaat voor belastingen (EBT)
1 |
189,7
|
234,6
|
275,4
|
246,8
|
276,2
|
325,4
|
367,2
|
411,7
|
Nettowinst (verlies)
1 |
144,7
|
175,6
|
208,7
|
184,6
|
205,4
|
243,3
|
275,5
|
308,6
|
Nettomarge
|
19,42%
|
19,94%
|
17,44%
|
16,69%
|
18,76%
|
19,56%
|
20,1%
|
20,81%
|
WPA
2 |
1,235
|
1,510
|
1,800
|
1,650
|
1,890
|
2,238
|
2,534
|
2,904
|
Free Cash Flow
1 |
89,09
|
14,47
|
98,67
|
39,99
|
223
|
81,26
|
147,7
|
-
|
FCF-marge
|
11,95%
|
1,64%
|
8,24%
|
3,62%
|
20,37%
|
6,53%
|
10,77%
|
-
|
Kasstroomconversie (ebitda)
|
43,6%
|
5,75%
|
27,65%
|
12,78%
|
69,13%
|
21,19%
|
34,55%
|
-
|
Kasstroomconversie (nettowinst)
|
61,55%
|
8,24%
|
47,27%
|
21,66%
|
108,58%
|
33,4%
|
53,6%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
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 |
304
|
339,2
|
386,2
|
188,5
|
192,1
|
238,7
|
356,5
|
303,8
|
195,7
|
373,6
|
387,2
|
292,1
|
190,9
|
395,9
|
423,6
|
EBITDA
1 |
91,78
|
105,4
|
129,1
|
32,04
|
46,22
|
68,86
|
117
|
95,56
|
41,12
|
133,2
|
126,7
|
85,09
|
38,84
|
138,9
|
141,3
|
Bedrijfsresultaat (EBIT)
1 |
81,44
|
94,95
|
117,8
|
20,57
|
35,19
|
56,95
|
104,8
|
82,56
|
28,13
|
119
|
113,8
|
70,63
|
25,1
|
126,3
|
126,6
|
Operationele Marge
|
26,79%
|
27,99%
|
30,5%
|
10,92%
|
18,32%
|
23,86%
|
29,38%
|
27,17%
|
14,37%
|
31,85%
|
29,38%
|
24,18%
|
13,14%
|
31,9%
|
29,89%
|
Resultaat voor belastingen (EBT)
1 |
30,45
|
94,94
|
117,9
|
19,35
|
14,62
|
54,96
|
103,5
|
86,36
|
30,68
|
119
|
112,7
|
69,35
|
24,67
|
125
|
126,2
|
Nettowinst (verlies)
1 |
25,03
|
71,21
|
88,92
|
14,42
|
10,08
|
41,13
|
77,04
|
65,27
|
21,95
|
89,07
|
84
|
51,86
|
18,36
|
93,41
|
94,38
|
Nettomarge
|
8,23%
|
20,99%
|
23,02%
|
7,65%
|
5,25%
|
17,23%
|
21,61%
|
21,48%
|
11,21%
|
23,84%
|
21,69%
|
17,75%
|
9,62%
|
23,6%
|
22,28%
|
WPA
2 |
0,2200
|
0,6200
|
0,7900
|
0,1300
|
0,0900
|
0,3800
|
0,7100
|
0,6000
|
0,2000
|
0,8200
|
0,7738
|
0,4760
|
0,1688
|
0,8631
|
0,8623
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/02/22
|
9/05/22
|
8/08/22
|
31/10/22
|
27/02/23
|
8/05/23
|
31/07/23
|
30/10/23
|
26/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
210
|
3,54
|
-
|
-
|
-
|
Nettokaspositie
1 |
149
|
122
|
141
|
-
|
-
|
27,7
|
134
|
120
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,6703
x
|
0,011
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
89,1
|
14,5
|
98,7
|
40
|
223
|
81,3
|
148
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
36,5%
|
33,8%
|
37%
|
32,3%
|
33,3%
|
29,2%
|
25,8%
|
24,6%
|
ROA (netto-inkomsten/totale activa)
|
27,4%
|
25,8%
|
24,7%
|
21,7%
|
22%
|
20,5%
|
19,2%
|
-
|
Totale activa
1 |
528,7
|
681,4
|
845,4
|
851,8
|
933,3
|
1.190
|
1.433
|
-
|
Nettoactief per aandeel
2 |
3,860
|
5,060
|
6,300
|
4,770
|
6,600
|
8,700
|
10,90
|
12,10
|
Cashflow per aandeel
2 |
1,330
|
1,610
|
2,230
|
1,930
|
3,580
|
2,710
|
3,130
|
-
|
Capex
1 |
67,3
|
173
|
159
|
176
|
166
|
220
|
180
|
175
|
Capex/omzet
|
9,02%
|
19,62%
|
13,32%
|
15,93%
|
15,17%
|
17,68%
|
13,12%
|
11,8%
|
Datum van publicatie
|
24/02/20
|
22/02/21
|
28/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
81,5
USD Gemiddelde koersdoel
102,1
USD Spread / Gemiddelde doel +25,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,56% | 8,86 mld. | | +15,03% | 41,6 mld. | | +6,96% | 32,65 mld. | | +30,90% | 19,42 mld. | | -11,97% | 17,94 mld. | | +0,24% | 14,81 mld. | | -13,03% | 8,28 mld. | | +37,37% | 7,48 mld. | | +2,81% | 7,26 mld. | | -19,10% | 6,75 mld. |
Bouwmaterialen & Inrichtingen - Andere
|