Geschatte realtime
Tradegate
13:03:01 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
92,25
EUR
|
-2,38%
|
|
-11,68%
|
-7,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.104
|
9.901
|
13.657
|
7.248
|
12.137
|
10.638
|
-
|
-
|
Bedrijfswaarde
1 |
5.220
|
9.802
|
13.716
|
7.646
|
12.300
|
11.032
|
10.967
|
11.221
|
K/w-verhouding
|
35,1
x
|
51,7
x
|
49
x
|
24,6
x
|
50
x
|
53,6
x
|
39,3
x
|
30,3
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,5
x
|
4,08
x
|
3,98
x
|
1,7
x
|
2,75
x
|
2,31
x
|
2
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
2,55
x
|
4,04
x
|
3,99
x
|
1,79
x
|
2,79
x
|
2,4
x
|
2,06
x
|
1,81
x
|
Bedrijfswaarde/EBITDA
|
21,5
x
|
30,3
x
|
28,3
x
|
13,2
x
|
22,3
x
|
21,2
x
|
16,5
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
603
x
|
50,6
x
|
-129
x
|
-22,2
x
|
48,1
x
|
1.473
x
|
758
x
|
90,1
x
|
FCF Yield
|
0,17%
|
1,98%
|
-0,78%
|
-4,5%
|
2,08%
|
0,07%
|
0,13%
|
1,11%
|
Price to Book
|
6,94
x
|
9,96
x
|
10,3
x
|
4,43
x
|
6,3
x
|
4,96
x
|
4,36
x
|
3,6
x
|
Aantal aandelen (in duizenden)
|
101.058
|
103.997
|
105.592
|
106.118
|
106.570
|
107.012
|
-
|
-
|
Referentieprijs
2 |
50,51
|
95,20
|
129,3
|
68,30
|
113,9
|
99,41
|
99,41
|
99,41
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.045
|
2.426
|
3.434
|
4.264
|
4.414
|
4.601
|
5.323
|
6.186
|
EBITDA
1 |
242,6
|
323
|
485,1
|
577
|
551,1
|
520,9
|
662,7
|
843,4
|
Bedrijfsresultaat (EBIT)
1 |
159,2
|
214,6
|
339
|
396,8
|
321,4
|
263,8
|
371
|
501,1
|
Operationele Marge
|
7,78%
|
8,85%
|
9,87%
|
9,3%
|
7,28%
|
5,73%
|
6,97%
|
8,1%
|
Resultaat voor belastingen (EBT)
1 |
150,4
|
207,2
|
334,1
|
385,6
|
311,5
|
252,8
|
353,5
|
461,8
|
Nettowinst (verlies)
1 |
150,6
|
195
|
283,2
|
298,2
|
246
|
203,5
|
278,1
|
360,4
|
Nettomarge
|
7,36%
|
8,04%
|
8,25%
|
6,99%
|
5,57%
|
4,42%
|
5,22%
|
5,83%
|
WPA
2 |
1,440
|
1,840
|
2,640
|
2,780
|
2,280
|
1,856
|
2,527
|
3,282
|
Free Cash Flow
1 |
8,65
|
193,7
|
-106,3
|
-344,2
|
256
|
7,49
|
14,46
|
124,6
|
FCF-marge
|
0,42%
|
7,99%
|
-3,1%
|
-8,07%
|
5,8%
|
0,16%
|
0,27%
|
2,01%
|
Kasstroomconversie (ebitda)
|
3,57%
|
59,97%
|
-
|
-
|
46,45%
|
1,44%
|
2,18%
|
14,77%
|
Kasstroomconversie (nettowinst)
|
5,74%
|
99,35%
|
-
|
-
|
104,06%
|
3,68%
|
5,2%
|
34,57%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
914,3
|
1.029
|
1.090
|
1.098
|
1.048
|
1.122
|
1.136
|
1.108
|
1.048
|
1.157
|
1.192
|
1.156
|
1.275
|
1.339
|
EBITDA
1 |
100,8
|
135,8
|
150,3
|
147,9
|
143,1
|
149,6
|
152,8
|
140,9
|
107,8
|
141,3
|
144,8
|
116,3
|
149,5
|
174,5
|
Bedrijfsresultaat (EBIT)
1 |
61,09
|
95,61
|
106,4
|
101,7
|
94,72
|
95,52
|
94,97
|
84,77
|
46,17
|
76,76
|
78,56
|
48,31
|
83,52
|
106,9
|
Operationele Marge
|
6,68%
|
9,29%
|
9,76%
|
9,26%
|
9,04%
|
8,51%
|
8,36%
|
7,65%
|
4,4%
|
6,63%
|
6,59%
|
4,18%
|
6,55%
|
7,99%
|
Resultaat voor belastingen (EBT)
1 |
59,97
|
92,81
|
104,7
|
98,62
|
89,45
|
90,65
|
92,08
|
83,53
|
45,28
|
74,37
|
76,99
|
46,55
|
76,61
|
100,2
|
Nettowinst (verlies)
1 |
49,87
|
70,95
|
81,83
|
76,18
|
69,24
|
71,52
|
71,45
|
65,92
|
37,08
|
57,96
|
60,07
|
36,4
|
60,42
|
78,65
|
Nettomarge
|
5,45%
|
6,9%
|
7,51%
|
6,94%
|
6,61%
|
6,37%
|
6,29%
|
5,95%
|
3,54%
|
5,01%
|
5,04%
|
3,15%
|
4,74%
|
5,88%
|
WPA
2 |
0,4600
|
0,6600
|
0,7600
|
0,7100
|
0,6400
|
0,6600
|
0,6600
|
0,6100
|
0,3400
|
0,5280
|
0,5493
|
0,3349
|
0,5480
|
0,7057
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
116
|
-
|
58,4
|
398
|
163
|
394
|
329
|
583
|
Nettokaspositie
1 |
-
|
99
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4763
x
|
-
|
0,1204
x
|
0,6895
x
|
0,2951
x
|
0,7563
x
|
0,497
x
|
0,6915
x
|
Free Cash Flow
1 |
8,65
|
194
|
-106
|
-344
|
256
|
7,49
|
14,5
|
125
|
ROE (netto-inkomsten/eigen vermogen)
|
22,3%
|
22,1%
|
22,6%
|
19,9%
|
13,7%
|
9,59%
|
12%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
6,76%
|
6,12%
|
7,94%
|
7,35%
|
5,46%
|
4,13%
|
5,2%
|
-
|
Totale activa
1 |
2.227
|
3.185
|
3.568
|
4.059
|
4.507
|
4.931
|
5.347
|
-
|
Nettoactief per aandeel
2 |
7,280
|
9,560
|
12,50
|
15,40
|
18,10
|
20,00
|
22,80
|
27,60
|
Cashflow per aandeel
2 |
1,950
|
3,830
|
2,810
|
1,050
|
7,450
|
3,770
|
4,590
|
6,430
|
Capex
1 |
196
|
212
|
408
|
457
|
548
|
449
|
486
|
549
|
Capex/omzet
|
9,58%
|
8,76%
|
11,87%
|
10,71%
|
12,41%
|
9,75%
|
9,13%
|
8,87%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
99,41
USD Gemiddelde koersdoel
110,4
USD Spread / Gemiddelde doel +11,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,84% | 309 mln. | | -3,16% | 153 mln. | | -.--% | 132 mln. | | -17,25% | 102 mln. | | -15,90% | 62,68 mln. |
Bouwer Handelaren
|