Geschatte realtime
Cboe BZX
18:51:22 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,78
USD
|
-3,75%
|
|
-3,93%
|
-12,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.628
|
2.340
|
2.179
|
1.421
|
2.404
|
2.177
|
-
|
-
|
Bedrijfswaarde
1 |
1.436
|
2.393
|
2.190
|
1.492
|
2.386
|
1.970
|
1.848
|
1.690
|
K/w-verhouding
|
25,3
x
|
28,4
x
|
29,6
x
|
17,9
x
|
22
x
|
15,7
x
|
13,4
x
|
12,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,55
x
|
2,27
x
|
1,63
x
|
1,02
x
|
1,74
x
|
1,51
x
|
1,41
x
|
1,32
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
2,32
x
|
1,63
x
|
1,07
x
|
1,73
x
|
1,37
x
|
1,2
x
|
1,02
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
17,4
x
|
14
x
|
8,44
x
|
11,8
x
|
8,69
x
|
7,39
x
|
6,31
x
|
Bedrijfswaarde/FCF
|
12,1
x
|
31,5
x
|
408
x
|
18,1
x
|
11,7
x
|
15,3
x
|
12,8
x
|
10,7
x
|
FCF Yield
|
8,27%
|
3,18%
|
0,24%
|
5,54%
|
8,57%
|
6,54%
|
7,84%
|
9,35%
|
Price to Book
|
2,45
x
|
3,25
x
|
2,64
x
|
1,9
x
|
2,66
x
|
2,06
x
|
1,73
x
|
-
|
Aantal aandelen (in duizenden)
|
32.272
|
32.522
|
32.680
|
30.971
|
30.436
|
30.470
|
-
|
-
|
Referentieprijs
2 |
50,44
|
71,94
|
66,68
|
45,88
|
78,98
|
71,46
|
71,46
|
71,46
|
Datum van publicatie
|
28/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.047
|
1.033
|
1.340
|
1.390
|
1.378
|
1.439
|
1.545
|
1.654
|
EBITDA
1 |
130
|
137,7
|
156,4
|
176,8
|
201,7
|
226,6
|
250
|
268
|
Bedrijfsresultaat (EBIT)
1 |
110,1
|
116,8
|
124,4
|
150,7
|
150,7
|
188,3
|
215,2
|
231
|
Operationele Marge
|
10,51%
|
11,31%
|
9,28%
|
10,84%
|
10,94%
|
13,09%
|
13,93%
|
13,97%
|
Resultaat voor belastingen (EBT)
1 |
84,76
|
107,8
|
99,56
|
111,5
|
149
|
189,8
|
218,2
|
234
|
Nettowinst (verlies)
1 |
65,09
|
83,29
|
74,52
|
82,41
|
110,5
|
139
|
160,8
|
172
|
Nettomarge
|
6,21%
|
8,07%
|
5,56%
|
5,93%
|
8,02%
|
9,66%
|
10,41%
|
10,4%
|
WPA
2 |
1,990
|
2,530
|
2,250
|
2,560
|
3,590
|
4,558
|
5,318
|
5,650
|
Free Cash Flow
1 |
118,8
|
76,04
|
5,365
|
82,63
|
204,6
|
128,9
|
144,8
|
158
|
FCF-marge
|
11,34%
|
7,36%
|
0,4%
|
5,94%
|
14,85%
|
8,96%
|
9,37%
|
9,55%
|
Kasstroomconversie (ebitda)
|
91,35%
|
55,22%
|
3,43%
|
46,73%
|
101,42%
|
56,87%
|
57,94%
|
58,96%
|
Kasstroomconversie (nettowinst)
|
182,44%
|
91,29%
|
7,2%
|
100,27%
|
185,08%
|
92,75%
|
90,05%
|
91,86%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
369,4
|
334,4
|
317,9
|
366,9
|
391,3
|
313,9
|
293,3
|
364,9
|
390,7
|
328,8
|
297,2
|
380,9
|
415
|
346,2
|
309,9
|
EBITDA
1 |
48,98
|
33,76
|
33,26
|
49,44
|
57,2
|
38,32
|
39,02
|
57,51
|
65,5
|
41,18
|
38,17
|
63,07
|
73,97
|
51,4
|
41,7
|
Bedrijfsresultaat (EBIT)
1 |
41,04
|
25,75
|
26,92
|
43,1
|
49,28
|
31,35
|
30,68
|
43,08
|
53,19
|
25,09
|
29,63
|
53,17
|
64,03
|
41,53
|
33,3
|
Operationele Marge
|
11,11%
|
7,7%
|
8,47%
|
11,74%
|
12,6%
|
9,99%
|
10,46%
|
11,8%
|
13,61%
|
7,63%
|
9,97%
|
13,96%
|
15,43%
|
12%
|
10,75%
|
Resultaat voor belastingen (EBT)
1 |
37,42
|
14,26
|
20,56
|
39,2
|
45,98
|
5,746
|
28,28
|
42,28
|
53,81
|
24,62
|
29,97
|
53,5
|
64,4
|
41,9
|
33,3
|
Nettowinst (verlies)
1 |
27,85
|
9,793
|
15,46
|
29,31
|
34,3
|
3,348
|
21,1
|
30,72
|
39,28
|
19,43
|
21,9
|
39,17
|
47,13
|
30,77
|
24,3
|
Nettomarge
|
7,54%
|
2,93%
|
4,86%
|
7,99%
|
8,76%
|
1,07%
|
7,19%
|
8,42%
|
10,05%
|
5,91%
|
7,37%
|
10,28%
|
11,36%
|
8,89%
|
7,84%
|
WPA
2 |
0,8400
|
0,3000
|
0,4700
|
0,9000
|
1,080
|
0,1100
|
0,6800
|
1,000
|
1,280
|
0,6300
|
0,7133
|
1,280
|
1,550
|
1,010
|
0,8100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
23/02/22
|
4/05/22
|
3/08/22
|
3/11/22
|
22/02/23
|
3/05/23
|
2/08/23
|
2/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
53,6
|
10,9
|
71,2
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
191
|
-
|
-
|
-
|
17,6
|
207
|
329
|
487
|
Hefboom (schuld/ebitda)
|
-
|
0,3892
x
|
0,0699
x
|
0,4024
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
119
|
76
|
5,37
|
82,6
|
205
|
129
|
145
|
158
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
12,7%
|
9,5%
|
13,3%
|
14,6%
|
14,4%
|
14%
|
-
|
ROA (netto-inkomsten/totale activa)
|
8,24%
|
8,17%
|
6,14%
|
9,02%
|
10,3%
|
10,7%
|
10,7%
|
-
|
Totale activa
1 |
789,7
|
1.019
|
1.214
|
913,9
|
1.077
|
1.299
|
1.503
|
-
|
Nettoactief per aandeel
2 |
20,60
|
22,20
|
25,20
|
24,10
|
29,70
|
34,70
|
41,40
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
11,2
|
13,1
|
17,7
|
20,1
|
13,9
|
36,1
|
28,9
|
32
|
Capex/omzet
|
1,07%
|
1,27%
|
1,32%
|
1,44%
|
1,01%
|
2,51%
|
1,87%
|
1,93%
|
Datum van publicatie
|
28/02/20
|
25/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
71,46
USD Gemiddelde koersdoel
93
USD Spread / Gemiddelde doel +30,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,78% | 2,18 mld. | | +12,00% | 40,08 mld. | | +1,62% | 29,83 mld. | | +9,73% | 22,3 mld. | | +2,03% | 15,08 mld. | | +6,55% | 9,62 mld. | | -6,99% | 9,19 mld. | | +10,20% | 7,85 mld. | | +40,20% | 7,64 mld. | | -11,49% | 7,38 mld. |
Bouwmaterialen & Inrichtingen - Andere
|