Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
145,3
USD
|
+0,78%
|
|
+2,21%
|
-4,38%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.493
|
27.507
|
30.078
|
23.403
|
36.357
|
47.859
|
-
|
-
|
Bedrijfswaarde
1 |
21.379
|
28.772
|
32.280
|
26.929
|
37.578
|
49.221
|
48.765
|
49.124
|
K/w-verhouding
|
12,3
x
|
11,8
x
|
7,36
x
|
4,08
x
|
7,78
x
|
10,2
x
|
9,35
x
|
8,38
x
|
Dividendrendement
|
1,14%
|
0,93%
|
0,95%
|
1,37%
|
0,95%
|
0,83%
|
0,89%
|
0,98%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,35
x
|
1,08
x
|
0,7
x
|
1,03
x
|
1,3
x
|
1,21
x
|
1,13
x
|
Bedrijfswaarde/omzet
|
1,22
x
|
1,42
x
|
1,16
x
|
0,8
x
|
1,06
x
|
1,33
x
|
1,24
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
9,73
x
|
9,39
x
|
6,19
x
|
3,71
x
|
6,85
x
|
7,68
x
|
7,1
x
|
6,68
x
|
Bedrijfswaarde/FCF
|
23,5
x
|
25,4
x
|
121
x
|
65,1
x
|
9,04
x
|
16,7
x
|
15,2
x
|
13,3
x
|
FCF Yield
|
4,25%
|
3,94%
|
0,83%
|
1,54%
|
11,1%
|
5,97%
|
6,59%
|
7,55%
|
Price to Book
|
1,94
x
|
2,32
x
|
2,01
x
|
1,19
x
|
1,59
x
|
1,89
x
|
1,61
x
|
1,43
x
|
Aantal aandelen (in duizenden)
|
369.820
|
363.703
|
358.194
|
347.481
|
338.297
|
329.312
|
-
|
-
|
Referentieprijs
2 |
52,71
|
75,63
|
83,97
|
67,35
|
107,5
|
145,3
|
145,3
|
145,3
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
9/11/21
|
9/11/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.593
|
20.311
|
27.774
|
33.480
|
35.460
|
36.926
|
39.414
|
42.456
|
EBITDA
1 |
2.197
|
3.063
|
5.212
|
7.253
|
5.486
|
6.407
|
6.866
|
7.353
|
Bedrijfsresultaat (EBIT)
1 |
1.911
|
2.653
|
4.802
|
6.924
|
5.188
|
5.490
|
5.782
|
-
|
Operationele Marge
|
10,86%
|
13,06%
|
17,29%
|
20,68%
|
14,63%
|
14,87%
|
14,67%
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.125
|
2.983
|
5.356
|
7.630
|
6.315
|
6.223
|
6.679
|
7.175
|
Nettowinst (verlies)
1 |
1.618
|
2.374
|
4.176
|
5.858
|
4.746
|
4.719
|
4.999
|
5.405
|
Nettomarge
|
9,2%
|
11,69%
|
15,03%
|
17,5%
|
13,38%
|
12,78%
|
12,68%
|
12,73%
|
WPA
2 |
4,290
|
6,410
|
11,41
|
16,51
|
13,82
|
14,21
|
15,55
|
17,34
|
Free Cash Flow
1 |
908,7
|
1.135
|
267
|
413,6
|
4.156
|
2.939
|
3.211
|
3.707
|
FCF-marge
|
5,17%
|
5,59%
|
0,96%
|
1,24%
|
11,72%
|
7,96%
|
8,15%
|
8,73%
|
Kasstroomconversie (ebitda)
|
41,36%
|
37,04%
|
5,12%
|
5,7%
|
75,75%
|
45,87%
|
46,77%
|
50,41%
|
Kasstroomconversie (nettowinst)
|
56,14%
|
47,81%
|
6,39%
|
7,06%
|
87,56%
|
62,28%
|
64,23%
|
68,58%
|
Dividend per aandeel
2 |
0,6000
|
0,7000
|
0,8000
|
0,9250
|
1,025
|
1,200
|
1,289
|
1,428
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
9/11/21
|
9/11/22
|
7/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
7.053
|
7.999
|
8.788
|
9.639
|
7.258
|
7.973
|
9.726
|
10.504
|
7.726
|
9.107
|
9.648
|
10.490
|
7.874
|
9.382
|
10.818
|
EBITDA
1 |
1.405
|
1.755
|
2.089
|
2.004
|
1.104
|
1.150
|
1.536
|
1.697
|
1.128
|
1.412
|
1.740
|
1.917
|
1.308
|
1.563
|
1.932
|
Bedrijfsresultaat (EBIT)
1 |
1.327
|
1.651
|
1.951
|
1.996
|
1.081
|
1.053
|
1.438
|
1.615
|
1.067
|
1.337
|
1.479
|
1.575
|
1.065
|
1.155
|
1.790
|
Operationele Marge
|
18,81%
|
20,64%
|
22,2%
|
20,7%
|
14,9%
|
13,21%
|
14,79%
|
15,38%
|
13,81%
|
14,68%
|
15,33%
|
15,01%
|
13,52%
|
12,31%
|
16,54%
|
Resultaat voor belastingen (EBT)
1 |
1.497
|
1.883
|
2.183
|
2.066
|
1.267
|
1.245
|
1.784
|
2.018
|
1.248
|
1.528
|
1.668
|
1.814
|
1.270
|
1.556
|
1.902
|
Nettowinst (verlies)
1 |
1.142
|
1.436
|
1.648
|
1.632
|
958,7
|
942,2
|
1.335
|
1.510
|
947,4
|
1.172
|
1.264
|
1.359
|
946,5
|
1.161
|
1.433
|
Nettomarge
|
16,19%
|
17,96%
|
18,75%
|
16,93%
|
13,21%
|
11,82%
|
13,73%
|
14,37%
|
12,26%
|
12,87%
|
13,11%
|
12,96%
|
12,02%
|
12,38%
|
13,25%
|
WPA
2 |
3,170
|
4,030
|
4,670
|
4,670
|
2,760
|
2,730
|
3,900
|
4,450
|
2,820
|
3,520
|
3,824
|
4,145
|
2,875
|
3,525
|
4,429
|
Dividend per aandeel
2 |
0,2250
|
0,2250
|
0,2250
|
0,2500
|
0,2250
|
0,2500
|
0,2500
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3125
|
0,3125
|
0,3125
|
Datum van publicatie
|
2/02/22
|
26/04/22
|
21/07/22
|
9/11/22
|
24/01/23
|
20/04/23
|
20/07/23
|
7/11/23
|
23/01/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.885
|
1.265
|
2.202
|
3.526
|
1.221
|
1.362
|
906
|
1.265
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,8581
x
|
0,4129
x
|
0,4225
x
|
0,4862
x
|
0,2226
x
|
0,2126
x
|
0,1319
x
|
0,1721
x
|
Free Cash Flow
1 |
909
|
1.135
|
267
|
414
|
4.156
|
2.939
|
3.211
|
3.707
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
21,7%
|
31,2%
|
34,2%
|
22,5%
|
19,6%
|
18,6%
|
18%
|
ROA (netto-inkomsten/totale activa)
|
10,9%
|
13,8%
|
19,5%
|
21,5%
|
15,1%
|
13,5%
|
13,3%
|
13,6%
|
Totale activa
1 |
14.861
|
17.260
|
21.448
|
27.183
|
31.467
|
35.009
|
37.666
|
39.890
|
Nettoactief per aandeel
2 |
27,20
|
32,50
|
41,80
|
56,40
|
67,80
|
76,90
|
90,30
|
102,0
|
Cashflow per aandeel
2 |
2,360
|
3,840
|
1,460
|
1,580
|
12,50
|
6,990
|
5,950
|
-
|
Capex
1 |
224
|
287
|
267
|
148
|
149
|
154
|
169
|
176
|
Capex/omzet
|
1,27%
|
1,41%
|
0,96%
|
0,44%
|
0,42%
|
0,42%
|
0,43%
|
0,42%
|
Datum van publicatie
|
12/11/19
|
10/11/20
|
9/11/21
|
9/11/22
|
7/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
145,3
USD Gemiddelde koersdoel
169,7
USD Spread / Gemiddelde doel +16,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,38% | 47,86 mld. | | +10,25% | 23,94 mld. | | +1,83% | 17,68 mld. | | +13,06% | 14,58 mld. | | +16,96% | 12,52 mld. | | +0,30% | 6,2 mld. | | +12,71% | 6,16 mld. | | +7,89% | 6,11 mld. | | +9,62% | 5,96 mld. | | -8,67% | 5,92 mld. |
Homebuilding - Andere
|