Beurs gesloten -
Euronext Amsterdam
17:35:24 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
60,95
EUR
|
+0,66%
|
|
+3,83%
|
+24,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.843
|
2.431
|
3.735
|
3.287
|
4.394
|
5.484
|
-
|
-
|
Bedrijfswaarde
1 |
2.157
|
2.483
|
3.903
|
4.292
|
5.267
|
6.234
|
6.019
|
5.757
|
K/w-verhouding
|
154
x
|
110
x
|
22,6
x
|
24,1
x
|
27,4
x
|
21,6
x
|
18,1
x
|
14,3
x
|
Dividendrendement
|
-
|
2,22%
|
1,65%
|
2,02%
|
1,74%
|
1,66%
|
1,94%
|
2,22%
|
Marktkapitalisatie/omzet
|
0,53
x
|
0,74
x
|
1,11
x
|
1,09
x
|
1,17
x
|
1,36
x
|
1,27
x
|
1,19
x
|
Bedrijfswaarde/omzet
|
0,62
x
|
0,75
x
|
1,16
x
|
1,42
x
|
1,4
x
|
1,55
x
|
1,4
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
6,98
x
|
7,11
x
|
11,5
x
|
10,7
x
|
10,4
x
|
11,4
x
|
9,73
x
|
8,45
x
|
Bedrijfswaarde/FCF
|
12,7
x
|
-
|
13,2
x
|
17,6
x
|
27,7
x
|
22,6
x
|
17,2
x
|
14,6
x
|
FCF Yield
|
7,85%
|
-
|
7,55%
|
5,68%
|
3,61%
|
4,42%
|
5,81%
|
6,86%
|
Price to Book
|
1,91
x
|
2,69
x
|
3,68
x
|
3,15
x
|
-
|
4,44
x
|
3,7
x
|
3,16
x
|
Aantal aandelen (in duizenden)
|
88.671
|
89.909
|
88.217
|
89.565
|
89.961
|
89.974
|
-
|
-
|
Referentieprijs
2 |
20,78
|
27,04
|
42,34
|
36,70
|
48,84
|
60,95
|
60,95
|
60,95
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
16/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.473
|
3.303
|
3.378
|
3.019
|
3.759
|
4.027
|
4.314
|
4.595
|
EBITDA
1 |
309
|
349
|
338
|
400
|
506
|
548,6
|
618,8
|
681,1
|
Bedrijfsresultaat (EBIT)
1 |
175,4
|
83,3
|
225,9
|
295
|
391
|
433,7
|
485,8
|
577,2
|
Operationele Marge
|
5,05%
|
2,52%
|
6,69%
|
9,77%
|
10,4%
|
10,77%
|
11,26%
|
12,56%
|
Resultaat voor belastingen (EBT)
1 |
54,75
|
76,53
|
219,9
|
195,7
|
222,6
|
328,2
|
401,8
|
549,4
|
Nettowinst (verlies)
1 |
-
|
-
|
167,9
|
135,5
|
160
|
249,1
|
307,5
|
375,4
|
Nettomarge
|
-
|
-
|
4,97%
|
4,49%
|
4,26%
|
6,19%
|
7,13%
|
8,17%
|
WPA
2 |
0,1350
|
0,2455
|
1,870
|
1,520
|
1,780
|
2,818
|
3,371
|
4,260
|
Free Cash Flow
1 |
169,3
|
-
|
294,7
|
243,9
|
190
|
275,4
|
349,8
|
395
|
FCF-marge
|
4,87%
|
-
|
8,72%
|
8,08%
|
5,05%
|
6,84%
|
8,11%
|
8,6%
|
Kasstroomconversie (ebitda)
|
54,79%
|
-
|
87,19%
|
60,97%
|
37,55%
|
50,21%
|
56,53%
|
57,99%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
175,53%
|
179,95%
|
118,76%
|
110,57%
|
113,75%
|
105,2%
|
Dividend per aandeel
2 |
-
|
0,6000
|
0,7000
|
0,7400
|
0,8500
|
1,010
|
1,183
|
1,352
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
16/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
740
|
861
|
940
|
1.886
|
932
|
941
|
1.873
|
984
|
2.000
|
2.019
|
EBITDA
1 |
-
|
116
|
120
|
241
|
128
|
137
|
265
|
129
|
271
|
288,6
|
Bedrijfsresultaat (EBIT)
1 |
76
|
86
|
92
|
-
|
99
|
-
|
206
|
103
|
211
|
228
|
Operationele Marge
|
10,27%
|
9,99%
|
9,79%
|
-
|
10,62%
|
-
|
11%
|
10,47%
|
10,55%
|
11,29%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/22
|
16/02/23
|
4/05/23
|
27/07/23
|
26/10/23
|
22/02/24
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
314
|
51,5
|
168
|
1.005
|
873
|
750
|
535
|
273
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,017
x
|
0,1476
x
|
0,4961
x
|
2,513
x
|
1,725
x
|
1,368
x
|
0,865
x
|
0,4004
x
|
Free Cash Flow
1 |
169
|
-
|
295
|
244
|
190
|
275
|
350
|
395
|
ROE (netto-inkomsten/eigen vermogen)
|
1,29%
|
14,2%
|
17,8%
|
13,1%
|
-
|
23,3%
|
22,2%
|
24,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
10,90
|
10,10
|
11,50
|
11,70
|
-
|
13,70
|
16,50
|
19,30
|
Cashflow per aandeel
2 |
2,480
|
4,890
|
3,670
|
3,180
|
-
|
4,490
|
4,920
|
-
|
Capex
1 |
-
|
-
|
34,8
|
40,1
|
-
|
48,4
|
49,7
|
51,2
|
Capex/omzet
|
-
|
-
|
1,03%
|
1,33%
|
-
|
1,2%
|
1,15%
|
1,11%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
16/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
60,95
EUR Gemiddelde koersdoel
63,36
EUR Spread / Gemiddelde doel +3,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,80% | 5,85 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|