Beurs gesloten -
London S.E.
17:30:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
157,8
EUR
|
-2,62%
|
|
-2,16%
|
-0,79%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.628
|
4.074
|
5.595
|
5.305
|
5.245
|
5.146
|
-
|
-
|
Bedrijfswaarde
1 |
11.997
|
12.275
|
6.625
|
5.305
|
5.763
|
4.957
|
4.711
|
4.459
|
K/w-verhouding
|
11,7
x
|
17,7
x
|
13,8
x
|
7,53
x
|
13,1
x
|
11,4
x
|
9,72
x
|
8,88
x
|
Dividendrendement
|
1,79%
|
1,91%
|
1,63%
|
1,94%
|
2,14%
|
2,3%
|
2,52%
|
2,73%
|
Marktkapitalisatie/omzet
|
1,08
x
|
1,04
x
|
1,3
x
|
1,21
x
|
1
x
|
0,93
x
|
0,87
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
2,81
x
|
3,14
x
|
1,54
x
|
1,21
x
|
1,1
x
|
0,9
x
|
0,79
x
|
0,7
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
21,4
x
|
9,36
x
|
8,14
x
|
7,14
x
|
3,56
x
|
3,15
x
|
2,79
x
|
Bedrijfswaarde/FCF
|
117
x
|
33
x
|
13,3
x
|
-
|
21
x
|
6,14
x
|
10,9
x
|
9,42
x
|
FCF Yield
|
0,86%
|
3,03%
|
7,51%
|
-
|
4,76%
|
16,3%
|
9,15%
|
10,6%
|
Price to Book
|
1,34
x
|
1,14
x
|
1,41
x
|
1,14
x
|
1,06
x
|
1,01
x
|
0,93
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
33.125
|
33.119
|
33.168
|
33.115
|
33.032
|
32.366
|
-
|
-
|
Referentieprijs
2 |
139,7
|
123,0
|
168,7
|
160,2
|
158,8
|
159,0
|
159,0
|
159,0
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.270
|
3.910
|
4.312
|
4.401
|
5.222
|
5.509
|
5.936
|
6.333
|
EBITDA
1 |
784
|
574,8
|
707,7
|
651,9
|
807
|
1.393
|
1.495
|
1.600
|
Bedrijfsresultaat (EBIT)
1 |
441,1
|
224,1
|
357,1
|
292,3
|
421,7
|
988
|
1.071
|
1.156
|
Operationele Marge
|
10,33%
|
5,73%
|
8,28%
|
6,64%
|
8,08%
|
17,93%
|
18,04%
|
18,25%
|
Resultaat voor belastingen (EBT)
|
575,6
|
324,4
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
394,9
|
230
|
406,8
|
708,7
|
399,2
|
443
|
491
|
524,5
|
Nettomarge
|
9,25%
|
5,88%
|
9,43%
|
16,1%
|
7,65%
|
8,04%
|
8,27%
|
8,28%
|
WPA
2 |
11,89
|
6,930
|
12,26
|
21,28
|
12,12
|
13,90
|
16,36
|
17,91
|
Free Cash Flow
1 |
102,7
|
371,6
|
497,4
|
-
|
274,5
|
807,4
|
430,9
|
473,2
|
FCF-marge
|
2,4%
|
9,5%
|
11,53%
|
-
|
5,26%
|
14,66%
|
7,26%
|
7,47%
|
Kasstroomconversie (ebitda)
|
13,09%
|
64,64%
|
70,29%
|
-
|
34,02%
|
57,95%
|
28,82%
|
29,57%
|
Kasstroomconversie (nettowinst)
|
25,99%
|
161,55%
|
122,27%
|
-
|
68,77%
|
182,26%
|
87,76%
|
90,22%
|
Dividend per aandeel
2 |
2,500
|
2,350
|
2,750
|
3,100
|
3,400
|
3,650
|
4,013
|
4,347
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.370
|
8.201
|
1.030
|
-
|
518
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
190
|
435
|
688
|
Hefboom (schuld/ebitda)
|
9,4
x
|
14,27
x
|
1,455
x
|
-
|
0,6413
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
103
|
372
|
497
|
-
|
275
|
807
|
431
|
473
|
ROE (netto-inkomsten/eigen vermogen)
|
9,8%
|
6,55%
|
11,9%
|
10%
|
8,36%
|
8,9%
|
9,6%
|
9,7%
|
ROA (netto-inkomsten/totale activa)
|
-
|
1,46%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
15.779
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
104,0
|
107,0
|
119,0
|
140,0
|
150,0
|
158,0
|
171,0
|
185,0
|
Cashflow per aandeel
|
-
|
17,70
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
489
|
216
|
284
|
-
|
377
|
358
|
358
|
363
|
Capex/omzet
|
11,44%
|
5,51%
|
6,59%
|
-
|
7,21%
|
6,49%
|
6,03%
|
5,74%
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
159
EUR Gemiddelde koersdoel
177,5
EUR Spread / Gemiddelde doel +11,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,69% | 61,66 mld. | | +4,53% | 60,95 mld. | | +26,64% | 40,51 mld. | | +15,59% | 31,39 mld. | | +10,90% | 28,5 mld. | | +13,56% | 20,34 mld. | | +11,36% | 18,85 mld. | | +75,09% | 18,34 mld. | | +39,37% | 17,09 mld. |
Bouw & Techniek - Andere
|