Geschatte realtime
Tradegate
09:36:00 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
311,2
EUR
|
+60,22%
|
|
-3,52%
|
-3,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
81.617
|
98.884
|
111.834
|
124.669
|
150.521
|
162.903
|
-
|
-
|
Bedrijfswaarde
1 |
110.990
|
126.695
|
140.369
|
149.336
|
172.658
|
191.703
|
189.723
|
187.399
|
K/w-verhouding
|
13,8
x
|
33,3
x
|
17,5
x
|
19
x
|
14,7
x
|
15,7
x
|
15
x
|
13,8
x
|
Dividendrendement
|
2,67%
|
2,26%
|
2,11%
|
1,97%
|
1,72%
|
1,63%
|
1,76%
|
1,84%
|
Marktkapitalisatie/omzet
|
1,52
x
|
2,37
x
|
2,19
x
|
2,1
x
|
2,24
x
|
2,46
x
|
2,37
x
|
2,25
x
|
Bedrijfswaarde/omzet
|
2,06
x
|
3,03
x
|
2,75
x
|
2,51
x
|
2,57
x
|
2,89
x
|
2,76
x
|
2,59
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
21,3
x
|
17,7
x
|
14,8
x
|
11,7
x
|
12,6
x
|
12,1
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
23,7
x
|
23
x
|
23
x
|
15,3
x
|
19,4
x
|
18,9
x
|
17,5
x
|
FCF Yield
|
5,29%
|
4,22%
|
4,35%
|
4,34%
|
6,54%
|
5,14%
|
5,3%
|
5,72%
|
Price to Book
|
5,57
x
|
6,47
x
|
6,72
x
|
7,95
x
|
7,74
x
|
7,8
x
|
6,61
x
|
5,58
x
|
Aantal aandelen (in duizenden)
|
552.658
|
543.258
|
540.942
|
520.409
|
509.085
|
489.053
|
-
|
-
|
Referentieprijs
2 |
147,7
|
182,0
|
206,7
|
239,6
|
295,7
|
333,1
|
333,1
|
333,1
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
53.800
|
41.748
|
50.971
|
59.427
|
67.060
|
66.271
|
68.618
|
72.275
|
EBITDA
1 |
9.683
|
5.951
|
7.913
|
10.096
|
14.800
|
15.230
|
15.722
|
16.634
|
Bedrijfsresultaat (EBIT)
1 |
8.290
|
4.553
|
6.878
|
7.433
|
12.966
|
13.629
|
14.213
|
15.352
|
Operationele Marge
|
15,41%
|
10,91%
|
13,49%
|
12,51%
|
19,33%
|
20,57%
|
20,71%
|
21,24%
|
Resultaat voor belastingen (EBT)
1 |
7.812
|
3.995
|
8.204
|
8.752
|
13.050
|
13.316
|
13.555
|
14.487
|
Nettowinst (verlies)
1 |
6.093
|
2.998
|
6.489
|
6.705
|
10.335
|
10.568
|
10.695
|
11.100
|
Nettomarge
|
11,33%
|
7,18%
|
12,73%
|
11,28%
|
15,41%
|
15,95%
|
15,59%
|
15,36%
|
WPA
2 |
10,74
|
5,460
|
11,83
|
12,64
|
20,12
|
21,21
|
22,21
|
24,19
|
Free Cash Flow
1 |
5.876
|
5.349
|
6.105
|
6.487
|
11.288
|
9.857
|
10.055
|
10.711
|
FCF-marge
|
10,92%
|
12,81%
|
11,98%
|
10,92%
|
16,83%
|
14,87%
|
14,65%
|
14,82%
|
Kasstroomconversie (ebitda)
|
60,68%
|
89,88%
|
77,15%
|
64,25%
|
76,27%
|
64,72%
|
63,96%
|
64,39%
|
Kasstroomconversie (nettowinst)
|
96,44%
|
178,42%
|
94,08%
|
96,75%
|
109,22%
|
93,27%
|
94,02%
|
96,5%
|
Dividend per aandeel
2 |
3,950
|
4,120
|
4,360
|
4,710
|
5,100
|
5,414
|
5,851
|
6,122
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
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 |
13.798
|
13.589
|
14.247
|
14.994
|
16.597
|
15.862
|
17.318
|
16.810
|
17.070
|
15.799
|
16.729
|
16.455
|
17.196
|
16.113
|
17.378
|
EBITDA
1 |
1.863
|
2.086
|
2.189
|
2.691
|
3.130
|
3.567
|
3.929
|
3.764
|
3.540
|
3.726
|
3.911
|
3.745
|
3.613
|
4.168
|
4.081
|
Bedrijfsresultaat (EBIT)
1 |
1.611
|
1.728
|
1.944
|
2.425
|
1.629
|
2.731
|
3.652
|
3.449
|
3.134
|
3.519
|
3.512
|
3.376
|
3.281
|
3.663
|
3.725
|
Operationele Marge
|
11,68%
|
12,72%
|
13,64%
|
16,17%
|
9,82%
|
17,22%
|
21,09%
|
20,52%
|
18,36%
|
22,27%
|
21%
|
20,52%
|
19,08%
|
22,73%
|
21,44%
|
Resultaat voor belastingen (EBT)
1 |
2.562
|
1.999
|
2.096
|
2.558
|
2.099
|
2.634
|
3.652
|
3.515
|
3.249
|
3.532
|
3.453
|
3.332
|
3.203
|
3.592
|
3.612
|
Nettowinst (verlies)
1 |
2.120
|
1.537
|
1.673
|
2.041
|
1.454
|
1.943
|
2.922
|
2.794
|
2.676
|
2.856
|
2.701
|
2.598
|
2.506
|
2.799
|
2.798
|
Nettomarge
|
15,36%
|
11,31%
|
11,74%
|
13,61%
|
8,76%
|
12,25%
|
16,87%
|
16,62%
|
15,68%
|
18,08%
|
16,15%
|
15,79%
|
14,57%
|
17,37%
|
16,1%
|
WPA
2 |
3,910
|
2,860
|
3,130
|
3,870
|
2,790
|
3,740
|
5,670
|
5,450
|
5,280
|
5,750
|
5,456
|
5,232
|
5,052
|
5,620
|
5,823
|
Dividend per aandeel
2 |
1,110
|
1,110
|
1,200
|
1,200
|
1,200
|
1,200
|
1,300
|
-
|
1,300
|
-
|
1,303
|
1,368
|
1,370
|
1,410
|
1,413
|
Datum van publicatie
|
28/01/22
|
28/04/22
|
2/08/22
|
27/10/22
|
31/01/23
|
27/04/23
|
1/08/23
|
31/10/23
|
5/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
29.373
|
27.811
|
28.535
|
24.667
|
22.137
|
28.799
|
26.819
|
24.496
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,033
x
|
4,673
x
|
3,606
x
|
2,443
x
|
1,496
x
|
1,891
x
|
1,706
x
|
1,473
x
|
Free Cash Flow
1 |
5.876
|
5.349
|
6.105
|
6.487
|
11.288
|
9.857
|
10.055
|
10.711
|
ROE (netto-inkomsten/eigen vermogen)
|
42,6%
|
20%
|
37,3%
|
45,4%
|
61,6%
|
53,1%
|
46,4%
|
41,1%
|
ROA (netto-inkomsten/totale activa)
|
7,76%
|
3,82%
|
7,36%
|
8,91%
|
12,9%
|
15,6%
|
14,2%
|
13,9%
|
Totale activa
1 |
78.481
|
78.389
|
88.123
|
75.253
|
80.179
|
67.882
|
75.418
|
80.101
|
Nettoactief per aandeel
2 |
26,50
|
28,10
|
30,80
|
30,10
|
38,20
|
42,70
|
50,40
|
59,70
|
Cashflow per aandeel
2 |
12,20
|
11,50
|
13,10
|
14,60
|
25,10
|
26,00
|
24,60
|
30,00
|
Capex
1 |
1.056
|
978
|
1.093
|
1.296
|
1.597
|
2.175
|
2.150
|
2.136
|
Capex/omzet
|
1,96%
|
2,34%
|
2,14%
|
2,18%
|
2,38%
|
3,28%
|
3,13%
|
2,96%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
333,1
USD Gemiddelde koersdoel
347,5
USD Spread / Gemiddelde doel +4,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,83% | 19,19 mld. | | +30,95% | 11,63 mld. | | +17,61% | 8,52 mld. | | +1,79% | 3,73 mld. | | +66,02% | 3,02 mld. | | -7,30% | 2,7 mld. | | +75,92% | 2,12 mld. | | +87,65% | 1,91 mld. | | +33,49% | 1,67 mld. |
Bouwmachines
|