Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
400,6
USD
|
+4,85%
|
|
+9,02%
|
+28,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.172
|
8.287
|
12.932
|
12.150
|
15.171
|
19.086
|
-
|
-
|
Bedrijfswaarde
1 |
10.412
|
9.466
|
15.535
|
14.334
|
15.171
|
20.501
|
19.829
|
19.730
|
K/w-verhouding
|
19,8
x
|
26,9
x
|
31,4
x
|
13,4
x
|
20,6
x
|
21,4
x
|
20,6
x
|
-
|
Dividendrendement
|
1,11%
|
1,31%
|
0,86%
|
1,09%
|
1,02%
|
0,82%
|
0,87%
|
1,1%
|
Marktkapitalisatie/omzet
|
1,91
x
|
1,95
x
|
2,69
x
|
1,84
x
|
3,31
x
|
3,78
x
|
3,68
x
|
3,45
x
|
Bedrijfswaarde/omzet
|
2,16
x
|
2,23
x
|
3,23
x
|
2,17
x
|
3,31
x
|
4,06
x
|
3,83
x
|
3,57
x
|
Bedrijfswaarde/EBITDA
|
12,1
x
|
13,4
x
|
18,6
x
|
9,17
x
|
13,2
x
|
15,2
x
|
14,4
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
17
x
|
15,7
x
|
47,6
x
|
17,5
x
|
14,3
x
|
24,7
x
|
21,8
x
|
20,2
x
|
FCF Yield
|
5,9%
|
6,35%
|
2,1%
|
5,7%
|
6,98%
|
4,05%
|
4,58%
|
4,95%
|
Price to Book
|
3,41
x
|
3,35
x
|
4,91
x
|
4,09
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
56.673
|
53.061
|
52.119
|
51.561
|
48.558
|
47.648
|
-
|
-
|
Referentieprijs
2 |
161,8
|
156,2
|
248,1
|
235,6
|
312,4
|
400,6
|
400,6
|
400,6
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
10/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.812
|
4.245
|
4.810
|
6.592
|
4.587
|
5.046
|
5.182
|
5.527
|
EBITDA
1 |
859,6
|
707,8
|
833,5
|
1.563
|
1.153
|
1.351
|
1.374
|
1.500
|
Bedrijfsresultaat (EBIT)
1 |
654,2
|
483,6
|
615,6
|
1.312
|
1.002
|
1.180
|
1.183
|
1.314
|
Operationele Marge
|
13,6%
|
11,39%
|
12,8%
|
19,9%
|
21,84%
|
23,38%
|
22,83%
|
23,77%
|
Resultaat voor belastingen (EBT)
1 |
595,3
|
401,3
|
482,5
|
1.196
|
930,4
|
1.151
|
1.123
|
-
|
Nettowinst (verlies)
1 |
472,8
|
320,1
|
421,7
|
924
|
767,4
|
883
|
881
|
-
|
Nettomarge
|
9,83%
|
7,54%
|
8,77%
|
14,02%
|
16,73%
|
17,5%
|
17%
|
-
|
WPA
2 |
8,190
|
5,800
|
7,910
|
17,56
|
15,18
|
18,72
|
19,41
|
-
|
Free Cash Flow
1 |
614,2
|
601,2
|
326,2
|
817,4
|
1.059
|
829,4
|
908,4
|
976
|
FCF-marge
|
12,76%
|
14,16%
|
6,78%
|
12,4%
|
23,09%
|
16,44%
|
17,53%
|
17,66%
|
Kasstroomconversie (ebitda)
|
71,45%
|
84,94%
|
39,14%
|
52,3%
|
91,87%
|
61,38%
|
66,11%
|
65,05%
|
Kasstroomconversie (nettowinst)
|
129,91%
|
187,82%
|
77,35%
|
88,46%
|
138,01%
|
93,93%
|
103,12%
|
-
|
Dividend per aandeel
2 |
1,800
|
2,050
|
2,130
|
2,580
|
3,200
|
3,300
|
3,500
|
4,400
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
10/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.316
|
1.376
|
1.496
|
1.847
|
1.794
|
1.455
|
1.179
|
1.526
|
1.260
|
1.128
|
1.096
|
1.428
|
1.351
|
1.171
|
1.124
|
EBITDA
1 |
250,3
|
253,7
|
344,8
|
472,2
|
437,8
|
308,2
|
213,8
|
385,4
|
339,7
|
297,1
|
265,5
|
391
|
376
|
315
|
253
|
Bedrijfsresultaat (EBIT)
1 |
192,7
|
192,2
|
280,1
|
410,6
|
374,8
|
247,1
|
153,3
|
330,1
|
300,7
|
261,8
|
226,6
|
358,1
|
329,5
|
265,9
|
222,5
|
Operationele Marge
|
14,65%
|
13,97%
|
18,72%
|
22,23%
|
20,89%
|
16,99%
|
13%
|
21,63%
|
23,87%
|
23,22%
|
20,67%
|
25,08%
|
24,38%
|
22,71%
|
19,81%
|
Resultaat voor belastingen (EBT)
1 |
146
|
160,2
|
254,1
|
386,3
|
327,4
|
227,1
|
128
|
313,1
|
283,5
|
244,5
|
214,8
|
344,2
|
329,8
|
262,3
|
247,2
|
Nettowinst (verlies)
1 |
113
|
128,1
|
193,6
|
301,5
|
255,2
|
174,2
|
101,7
|
194,6
|
265,6
|
205,5
|
192,3
|
261,2
|
249,6
|
201,2
|
189,1
|
Nettomarge
|
8,59%
|
9,31%
|
12,94%
|
16,32%
|
14,22%
|
11,98%
|
8,63%
|
12,75%
|
21,08%
|
18,23%
|
17,54%
|
18,29%
|
18,48%
|
17,18%
|
16,83%
|
WPA
2 |
2,120
|
2,410
|
3,660
|
5,730
|
4,840
|
3,330
|
1,960
|
3,790
|
5,290
|
4,200
|
3,970
|
5,460
|
5,335
|
4,415
|
4,170
|
Dividend per aandeel
|
0,5400
|
0,5400
|
0,5400
|
0,5400
|
0,7500
|
0,7500
|
-
|
0,7500
|
0,8500
|
0,8500
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/10/21
|
10/02/22
|
28/04/22
|
27/07/22
|
27/10/22
|
7/02/23
|
27/04/23
|
26/07/23
|
26/10/23
|
6/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.240
|
1.179
|
2.603
|
2.183
|
-
|
1.415
|
743
|
644
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,443
x
|
1,666
x
|
3,123
x
|
1,397
x
|
-
|
1,047
x
|
0,5407
x
|
0,4293
x
|
Free Cash Flow
1 |
614
|
601
|
326
|
817
|
1.059
|
829
|
908
|
976
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
12,4%
|
19,5%
|
32,7%
|
-
|
33,7%
|
40,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
6,12%
|
7,67%
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
5.232
|
5.496
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
47,50
|
46,60
|
50,60
|
57,60
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
12,20
|
12,70
|
7,930
|
19,10
|
-
|
-
|
-
|
-
|
Capex
1 |
88,9
|
95,5
|
135
|
184
|
142
|
160
|
161
|
171
|
Capex/omzet
|
1,85%
|
2,25%
|
2,8%
|
2,78%
|
3,1%
|
3,17%
|
3,1%
|
3,09%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
10/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
400,6
USD Gemiddelde koersdoel
427,1
USD Spread / Gemiddelde doel +6,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,21% | 19,09 mld. | | +12,87% | 40,33 mld. | | +3,17% | 30,34 mld. | | +12,41% | 22,89 mld. | | +4,28% | 15,38 mld. | | +9,35% | 9,84 mld. | | -2,57% | 9,32 mld. | | +10,03% | 7,75 mld. | | -12,31% | 7,37 mld. | | +28,77% | 7,01 mld. |
Bouwmaterialen & Inrichtingen - Andere
|