Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
343,4
USD
|
+1,59%
|
|
-3,18%
|
+16,14%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
81.617
|
98.884
|
111.834
|
124.669
|
150.521
|
171.476
|
-
|
-
|
Bedrijfswaarde
1 |
110.990
|
126.695
|
140.369
|
149.336
|
172.658
|
200.882
|
196.887
|
194.865
|
K/w-verhouding
|
13,8
x
|
33,3
x
|
17,5
x
|
19
x
|
14,7
x
|
16,3
x
|
15,7
x
|
14,7
x
|
Dividendrendement
|
2,67%
|
2,26%
|
2,11%
|
1,97%
|
-
|
1,59%
|
1,69%
|
1,75%
|
Marktkapitalisatie/omzet
|
1,52
x
|
2,37
x
|
2,19
x
|
2,1
x
|
2,24
x
|
2,57
x
|
2,48
x
|
2,37
x
|
Bedrijfswaarde/omzet
|
2,06
x
|
3,03
x
|
2,75
x
|
2,51
x
|
2,57
x
|
3,01
x
|
2,85
x
|
2,69
x
|
Bedrijfswaarde/EBITDA
|
11,5
x
|
21,3
x
|
17,7
x
|
14,8
x
|
11,7
x
|
13,3
x
|
12,6
x
|
11,8
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
23,7
x
|
23
x
|
23
x
|
15,3
x
|
20,4
x
|
19,5
x
|
18,8
x
|
FCF Yield
|
5,29%
|
4,22%
|
4,35%
|
4,34%
|
6,54%
|
4,89%
|
5,12%
|
5,31%
|
Price to Book
|
5,57
x
|
6,47
x
|
6,72
x
|
7,95
x
|
7,74
x
|
8,17
x
|
6,55
x
|
5,49
x
|
Aantal aandelen (in duizenden)
|
552.658
|
543.258
|
540.942
|
520.409
|
509.085
|
499.377
|
-
|
-
|
Referentieprijs
2 |
147,7
|
182,0
|
206,7
|
239,6
|
295,7
|
343,4
|
343,4
|
343,4
|
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
|
66.848
|
69.199
|
72.436
|
EBITDA
1 |
9.683
|
5.951
|
7.913
|
10.096
|
14.800
|
15.084
|
15.639
|
16.565
|
Bedrijfsresultaat (EBIT)
1 |
8.290
|
4.553
|
6.878
|
7.433
|
12.966
|
13.413
|
14.061
|
15.146
|
Operationele Marge
|
15,41%
|
10,91%
|
13,49%
|
12,51%
|
19,33%
|
20,06%
|
20,32%
|
20,91%
|
Resultaat voor belastingen (EBT)
1 |
7.812
|
3.995
|
8.204
|
8.752
|
13.050
|
13.386
|
13.575
|
14.148
|
Nettowinst (verlies)
1 |
6.093
|
2.998
|
6.489
|
6.705
|
10.335
|
10.486
|
10.565
|
10.848
|
Nettomarge
|
11,33%
|
7,18%
|
12,73%
|
11,28%
|
15,41%
|
15,69%
|
15,27%
|
14,98%
|
WPA
2 |
10,74
|
5,460
|
11,83
|
12,64
|
20,12
|
21,05
|
21,93
|
23,39
|
Free Cash Flow
1 |
5.876
|
5.349
|
6.105
|
6.487
|
11.288
|
9.830
|
10.084
|
10.349
|
FCF-marge
|
10,92%
|
12,81%
|
11,98%
|
10,92%
|
16,83%
|
14,7%
|
14,57%
|
14,29%
|
Kasstroomconversie (ebitda)
|
60,68%
|
89,88%
|
77,15%
|
64,25%
|
76,27%
|
65,17%
|
64,48%
|
62,48%
|
Kasstroomconversie (nettowinst)
|
96,44%
|
178,42%
|
94,08%
|
96,75%
|
109,22%
|
93,74%
|
95,45%
|
95,4%
|
Dividend per aandeel
2 |
3,950
|
4,120
|
4,360
|
4,710
|
-
|
5,472
|
5,807
|
5,995
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
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 |
12.397
|
13.798
|
13.589
|
14.247
|
14.994
|
16.597
|
15.862
|
17.318
|
16.810
|
17.070
|
15.799
|
16.893
|
16.531
|
17.341
|
16.188
|
EBITDA
1 |
1.961
|
1.863
|
2.086
|
2.189
|
2.691
|
3.130
|
3.567
|
3.929
|
3.764
|
3.540
|
3.726
|
3.901
|
3.658
|
3.582
|
3.867
|
Bedrijfsresultaat (EBIT)
1 |
1.664
|
1.611
|
1.728
|
1.944
|
2.425
|
1.629
|
2.731
|
3.652
|
3.449
|
3.134
|
3.519
|
3.472
|
3.333
|
3.211
|
3.519
|
Operationele Marge
|
13,42%
|
11,68%
|
12,72%
|
13,64%
|
16,17%
|
9,82%
|
17,22%
|
21,09%
|
20,52%
|
18,36%
|
22,27%
|
20,56%
|
20,16%
|
18,52%
|
21,73%
|
Resultaat voor belastingen (EBT)
1 |
1.775
|
2.562
|
1.999
|
2.096
|
2.558
|
2.099
|
2.634
|
3.652
|
3.515
|
3.249
|
3.532
|
3.527
|
3.391
|
3.354
|
3.568
|
Nettowinst (verlies)
1 |
1.426
|
2.120
|
1.537
|
1.673
|
2.041
|
1.454
|
1.943
|
2.922
|
2.794
|
2.676
|
2.856
|
2.697
|
2.563
|
2.489
|
2.716
|
Nettomarge
|
11,5%
|
15,36%
|
11,31%
|
11,74%
|
13,61%
|
8,76%
|
12,25%
|
16,87%
|
16,62%
|
15,68%
|
18,08%
|
15,97%
|
15,5%
|
14,35%
|
16,78%
|
WPA
2 |
2,600
|
3,910
|
2,860
|
3,130
|
3,870
|
2,790
|
3,740
|
5,670
|
5,450
|
5,280
|
5,750
|
5,424
|
5,220
|
5,002
|
5,580
|
Dividend per aandeel
2 |
1,110
|
1,110
|
1,110
|
1,200
|
1,200
|
1,200
|
1,200
|
1,300
|
-
|
-
|
1,300
|
1,304
|
1,361
|
1,363
|
1,408
|
Datum van publicatie
|
28/10/21
|
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
|
29.406
|
25.411
|
23.389
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,033
x
|
4,673
x
|
3,606
x
|
2,443
x
|
1,496
x
|
1,95
x
|
1,625
x
|
1,412
x
|
Free Cash Flow
1 |
5.876
|
5.349
|
6.105
|
6.487
|
11.288
|
9.830
|
10.084
|
10.349
|
ROE (netto-inkomsten/eigen vermogen)
|
42,6%
|
20%
|
37,3%
|
45,4%
|
61,6%
|
54,1%
|
44,2%
|
37,8%
|
ROA (netto-inkomsten/totale activa)
|
7,76%
|
3,82%
|
7,36%
|
8,91%
|
12,9%
|
15,8%
|
15,5%
|
13,1%
|
Totale activa
1 |
78.481
|
78.389
|
88.123
|
75.253
|
80.179
|
66.190
|
68.202
|
82.631
|
Nettoactief per aandeel
2 |
26,50
|
28,10
|
30,80
|
30,10
|
38,20
|
42,00
|
52,40
|
62,50
|
Cashflow per aandeel
2 |
12,20
|
11,50
|
13,10
|
14,60
|
25,10
|
24,70
|
23,20
|
25,50
|
Capex
1 |
1.056
|
978
|
1.093
|
1.296
|
1.597
|
2.255
|
2.135
|
2.237
|
Capex/omzet
|
1,96%
|
2,34%
|
2,14%
|
2,18%
|
2,38%
|
3,37%
|
3,09%
|
3,09%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
31/01/23
|
5/02/24
|
-
|
-
|
-
|
Laatste slotkoers
343,4
USD Gemiddelde koersdoel
330
USD Spread / Gemiddelde doel -3,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,14% | 171 mld. | | +16,49% | 18,7 mld. | | +32,01% | 9,69 mld. | | +3,17% | 3,78 mld. | | -0,76% | 2,9 mld. | | +58,46% | 2,88 mld. | | +84,29% | 2,18 mld. | | +37,22% | 1,78 mld. | | +67,00% | 1,71 mld. | | +38,83% | 1,26 mld. |
Bouwmachines
|