Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
110,9
USD
|
+2,66%
|
|
+2,62%
|
-0,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.104
|
9.901
|
13.657
|
7.248
|
12.137
|
11.871
|
-
|
-
|
Bedrijfswaarde
1 |
5.220
|
9.802
|
13.716
|
7.646
|
12.300
|
12.284
|
12.162
|
12.454
|
K/w-verhouding
|
35,1
x
|
51,7
x
|
49
x
|
24,6
x
|
50
x
|
57,8
x
|
41,9
x
|
32,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,5
x
|
4,08
x
|
3,98
x
|
1,7
x
|
2,75
x
|
2,54
x
|
2,18
x
|
1,89
x
|
Bedrijfswaarde/omzet
|
2,55
x
|
4,04
x
|
3,99
x
|
1,79
x
|
2,79
x
|
2,63
x
|
2,24
x
|
1,98
x
|
Bedrijfswaarde/EBITDA
|
21,5
x
|
30,3
x
|
28,3
x
|
13,2
x
|
22,3
x
|
22,9
x
|
18
x
|
12,9
x
|
Bedrijfswaarde/FCF
|
603
x
|
50,6
x
|
-129
x
|
-22,2
x
|
48,1
x
|
-2.069
x
|
426
x
|
122
x
|
FCF Yield
|
0,17%
|
1,98%
|
-0,78%
|
-4,5%
|
2,08%
|
-0,05%
|
0,24%
|
0,82%
|
Price to Book
|
6,94
x
|
9,96
x
|
10,3
x
|
4,43
x
|
6,3
x
|
5,52
x
|
4,84
x
|
4,01
x
|
Aantal aandelen (in duizenden)
|
101.058
|
103.997
|
105.592
|
106.118
|
106.570
|
107.011
|
-
|
-
|
Referentieprijs
2 |
50,51
|
95,20
|
129,3
|
68,30
|
113,9
|
110,9
|
110,9
|
110,9
|
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
|
4.675
|
5.435
|
6.296
|
EBITDA
1 |
242,6
|
323
|
485,1
|
577
|
551,1
|
536,4
|
674
|
962,9
|
Bedrijfsresultaat (EBIT)
1 |
159,2
|
214,6
|
339
|
396,8
|
321,4
|
279,4
|
389,7
|
540,9
|
Operationele Marge
|
7,78%
|
8,85%
|
9,87%
|
9,3%
|
7,28%
|
5,98%
|
7,17%
|
8,59%
|
Resultaat voor belastingen (EBT)
1 |
150,4
|
207,2
|
334,1
|
385,6
|
311,5
|
270,1
|
375,7
|
496,8
|
Nettowinst (verlies)
1 |
150,6
|
195
|
283,2
|
298,2
|
246
|
209,1
|
289,5
|
369,5
|
Nettomarge
|
7,36%
|
8,04%
|
8,25%
|
6,99%
|
5,57%
|
4,47%
|
5,33%
|
5,87%
|
WPA
2 |
1,440
|
1,840
|
2,640
|
2,780
|
2,280
|
1,920
|
2,645
|
3,397
|
Free Cash Flow
1 |
8,65
|
193,7
|
-106,3
|
-344,2
|
256
|
-5,938
|
28,58
|
101,8
|
FCF-marge
|
0,42%
|
7,99%
|
-3,1%
|
-8,07%
|
5,8%
|
-0,13%
|
0,53%
|
1,62%
|
Kasstroomconversie (ebitda)
|
3,57%
|
59,97%
|
-
|
-
|
46,45%
|
-
|
4,24%
|
10,57%
|
Kasstroomconversie (nettowinst)
|
5,74%
|
99,35%
|
-
|
-
|
104,06%
|
-
|
9,87%
|
27,54%
|
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 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 |
876,6
|
914,3
|
1.029
|
1.090
|
1.098
|
1.048
|
1.122
|
1.136
|
1.108
|
1.048
|
1.116
|
1.183
|
1.210
|
1.166
|
1.308
|
EBITDA
1 |
120,2
|
100,8
|
135,8
|
150,3
|
147,9
|
143,1
|
149,6
|
152,8
|
140,9
|
107,8
|
125,3
|
147,3
|
146,5
|
117,2
|
154,7
|
Bedrijfsresultaat (EBIT)
1 |
84,55
|
61,09
|
95,61
|
106,4
|
101,7
|
94,72
|
95,52
|
94,97
|
84,77
|
46,17
|
64,26
|
82,05
|
80,24
|
51,67
|
90,55
|
Operationele Marge
|
9,65%
|
6,68%
|
9,29%
|
9,76%
|
9,26%
|
9,04%
|
8,51%
|
8,36%
|
7,65%
|
4,4%
|
5,76%
|
6,94%
|
6,63%
|
4,43%
|
6,92%
|
Resultaat voor belastingen (EBT)
1 |
82,27
|
59,97
|
92,81
|
104,7
|
98,62
|
89,45
|
90,65
|
92,08
|
83,53
|
45,28
|
60,8
|
78,45
|
77,72
|
50,54
|
79,76
|
Nettowinst (verlies)
1 |
74,64
|
49,87
|
70,95
|
81,83
|
76,18
|
69,24
|
71,52
|
71,45
|
65,92
|
37,08
|
47,64
|
61,41
|
60,86
|
39,62
|
62,32
|
Nettomarge
|
8,52%
|
5,45%
|
6,9%
|
7,51%
|
6,94%
|
6,61%
|
6,37%
|
6,29%
|
5,95%
|
3,54%
|
4,27%
|
5,19%
|
5,03%
|
3,4%
|
4,77%
|
WPA
2 |
0,6900
|
0,4600
|
0,6600
|
0,7600
|
0,7100
|
0,6400
|
0,6600
|
0,6600
|
0,6100
|
0,3400
|
0,4336
|
0,5644
|
0,5649
|
0,3618
|
0,5650
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
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
|
413
|
291
|
583
|
Nettokaspositie
1 |
-
|
99
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4763
x
|
-
|
0,1204
x
|
0,6895
x
|
0,2951
x
|
0,7698
x
|
0,432
x
|
0,6056
x
|
Free Cash Flow
1 |
8,65
|
194
|
-106
|
-344
|
256
|
-5,94
|
28,6
|
102
|
ROE (netto-inkomsten/eigen vermogen)
|
22,3%
|
22,1%
|
22,6%
|
19,9%
|
13,7%
|
9,83%
|
12,5%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
6,76%
|
6,12%
|
7,94%
|
7,35%
|
5,46%
|
4,38%
|
5,65%
|
-
|
Totale activa
1 |
2.227
|
3.185
|
3.568
|
4.059
|
4.507
|
4.777
|
5.120
|
-
|
Nettoactief per aandeel
2 |
7,280
|
9,560
|
12,50
|
15,40
|
18,10
|
20,10
|
22,90
|
27,70
|
Cashflow per aandeel
2 |
1,950
|
3,830
|
2,810
|
1,050
|
7,450
|
3,580
|
4,410
|
-
|
Capex
1 |
196
|
212
|
408
|
457
|
548
|
451
|
497
|
584
|
Capex/omzet
|
9,58%
|
8,76%
|
11,87%
|
10,71%
|
12,41%
|
9,65%
|
9,14%
|
9,27%
|
Datum van publicatie
|
20/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
110,9
USD Gemiddelde koersdoel
113,3
USD Spread / Gemiddelde doel +2,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,56% | 11,87 mld. | | -11,68% | 289 mln. | | 0,00% | 159 mln. | | -.--% | 130 mln. | | -10,00% | 110 mln. | | +0,98% | 74,19 mln. |
Bouwer Handelaren
|