Geschatte realtime
Tradegate
13:01:21 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,62
EUR
|
+2,53%
|
|
-0,63%
|
-40,15%
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.125
|
3.040
|
6.152
|
3.923
|
4.217
|
2.214
|
-
|
-
|
Bedrijfswaarde
1 |
4.450
|
5.448
|
8.040
|
6.267
|
5.655
|
4.988
|
4.884
|
4.661
|
K/w-verhouding
|
25,3
x
|
-15,7
x
|
20,7
x
|
10
x
|
18,1
x
|
-237
x
|
10,7
x
|
8,14
x
|
Dividendrendement
|
4,74%
|
-
|
3,99%
|
7,94%
|
6,27%
|
0,13%
|
2,11%
|
6,97%
|
Marktkapitalisatie/omzet
|
0,44
x
|
0,42
x
|
0,76
x
|
0,46
x
|
0,5
x
|
0,27
x
|
0,28
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
0,48
x
|
0,75
x
|
0,99
x
|
0,74
x
|
0,67
x
|
0,61
x
|
0,62
x
|
0,56
x
|
Bedrijfswaarde/EBITDA
|
5,36
x
|
10,3
x
|
7,79
x
|
5,67
x
|
4,89
x
|
5,63
x
|
5,48
x
|
4,7
x
|
Bedrijfswaarde/FCF
|
-22,8
x
|
32
x
|
12,2
x
|
32,5
x
|
-19,7
x
|
-110
x
|
16,6
x
|
17,4
x
|
FCF Yield
|
-4,38%
|
3,12%
|
8,18%
|
3,08%
|
-5,07%
|
-0,91%
|
6,03%
|
5,75%
|
Price to Book
|
1
x
|
0,87
x
|
1,64
x
|
1,05
x
|
1,15
x
|
0,64
x
|
0,61
x
|
0,58
x
|
Aantal aandelen (in duizenden)
|
850.528
|
821.683
|
818.121
|
778.470
|
778.087
|
776.903
|
-
|
-
|
Referentieprijs
2 |
4,850
|
3,700
|
7,520
|
5,040
|
5,420
|
2,850
|
2,850
|
2,850
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.307
|
7.309
|
8.120
|
8.498
|
8.469
|
8.156
|
7.908
|
8.280
|
EBITDA
1 |
830
|
530
|
1.032
|
1.106
|
1.156
|
885,4
|
891,9
|
991,5
|
Bedrijfsresultaat (EBIT)
1 |
631
|
160
|
669
|
756
|
798
|
510,4
|
513,3
|
603,8
|
Operationele Marge
|
6,78%
|
2,19%
|
8,24%
|
8,9%
|
9,42%
|
6,26%
|
6,49%
|
7,29%
|
Resultaat voor belastingen (EBT)
1 |
279
|
-265
|
433
|
598
|
343
|
315
|
301,9
|
408,3
|
Nettowinst (verlies)
1 |
164
|
-196
|
305
|
432
|
235
|
-28,39
|
210,1
|
285,5
|
Nettomarge
|
1,76%
|
-2,68%
|
3,76%
|
5,08%
|
2,77%
|
-0,35%
|
2,66%
|
3,45%
|
WPA
2 |
0,1920
|
-0,2350
|
0,3640
|
0,5030
|
0,3000
|
-0,0120
|
0,2666
|
0,3501
|
Free Cash Flow
1 |
-195
|
170
|
658
|
193
|
-287
|
-45,19
|
294,3
|
268,2
|
FCF-marge
|
-2,1%
|
2,33%
|
8,1%
|
2,27%
|
-3,39%
|
-0,55%
|
3,72%
|
3,24%
|
Kasstroomconversie (ebitda)
|
-
|
32,08%
|
63,76%
|
17,45%
|
-
|
-
|
33%
|
27,05%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
215,74%
|
44,68%
|
-
|
-
|
140,09%
|
93,95%
|
Dividend per aandeel
2 |
0,2300
|
-
|
0,3000
|
0,4000
|
0,3400
|
0,003800
|
0,0603
|
0,1986
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
2026 S1
|
2026 S2
|
---|
Omzet
1 |
3.961
|
3.348
|
3.987
|
4.133
|
4.064
|
4.434
|
4.284
|
4.185
|
4.248
|
3.887
|
4.052
|
4.168
|
4.331
|
-
|
EBITDA
1 |
402
|
128
|
503
|
529
|
499
|
607
|
540
|
616
|
455
|
440,7
|
436
|
487
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
219
|
-59
|
323
|
346
|
332
|
424
|
360
|
438
|
264
|
240,2
|
225,3
|
264,6
|
250,9
|
-
|
Operationele Marge
|
5,53%
|
-1,76%
|
8,1%
|
8,37%
|
8,17%
|
9,56%
|
8,4%
|
10,47%
|
6,21%
|
6,18%
|
5,56%
|
6,35%
|
5,79%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
361
|
137
|
-
|
-138
|
145
|
118
|
150
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
261
|
92
|
-
|
-120
|
123,5
|
75
|
102
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
5,89%
|
2,15%
|
-
|
-2,82%
|
3,18%
|
1,85%
|
2,45%
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,2980
|
-
|
-
|
-0,1530
|
0,1230
|
0,1050
|
0,1350
|
0,1400
|
-
|
Dividend per aandeel
2 |
0,1100
|
-
|
0,1200
|
0,1800
|
0,1800
|
0,2200
|
0,1800
|
0,1600
|
-
|
-
|
-
|
-
|
0,0800
|
0,1000
|
Datum van publicatie
|
19/02/20
|
18/08/20
|
16/02/21
|
17/08/21
|
15/02/22
|
16/08/22
|
14/02/23
|
15/08/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Junio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
325
|
2.408
|
1.888
|
2.344
|
1.438
|
2.774
|
2.670
|
2.447
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3916
x
|
4,543
x
|
1,829
x
|
2,119
x
|
1,244
x
|
3,133
x
|
2,993
x
|
2,468
x
|
Free Cash Flow
1 |
-195
|
170
|
658
|
193
|
-287
|
-45,2
|
294
|
268
|
ROE (netto-inkomsten/eigen vermogen)
|
8,8%
|
0,1%
|
11,4%
|
13%
|
12,2%
|
5,96%
|
5,71%
|
7,41%
|
ROA (netto-inkomsten/totale activa)
|
4,52%
|
-2,38%
|
4,92%
|
5,9%
|
5,17%
|
3,55%
|
2,64%
|
3,96%
|
Totale activa
1 |
3.632
|
8.244
|
6.199
|
7.317
|
4.550
|
-799,9
|
7.944
|
7.202
|
Nettoactief per aandeel
2 |
4,870
|
4,260
|
4,600
|
4,820
|
4,700
|
4,430
|
4,650
|
4,880
|
Cashflow per aandeel
2 |
0,1600
|
0,4900
|
1,030
|
0,6700
|
0,4600
|
0,3900
|
0,7400
|
0,9900
|
Capex
1 |
348
|
240
|
231
|
399
|
445
|
389
|
342
|
392
|
Capex/omzet
|
3,74%
|
3,28%
|
2,84%
|
4,7%
|
5,25%
|
4,76%
|
4,33%
|
4,74%
|
Datum van publicatie
|
20/08/19
|
18/08/20
|
17/08/21
|
16/08/22
|
15/08/23
|
-
|
-
|
-
|
Laatste slotkoers
2,85
NZD Gemiddelde koersdoel
3,571
NZD Spread / Gemiddelde doel +25,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,86% | 42,37 mld. | | +3,62% | 31,63 mld. | | +30,86% | 19,41 mld. | | -19,50% | 16,4 mld. | | -3,28% | 14,29 mld. | | -16,89% | 7,91 mld. | | -14,31% | 7,71 mld. | | -17,04% | 6,92 mld. | | -0,25% | 6,96 mld. |
Bouwmaterialen & Inrichtingen - Andere
|