Beurs gesloten -
Nyse
22:00:02 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
55,71
USD
|
-0,82%
|
|
+1,20%
|
+7,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
579,6
|
1.163
|
1.540
|
1.115
|
2.357
|
2.503
|
-
|
Bedrijfswaarde
1 |
789,6
|
1.349
|
1.796
|
1.390
|
2.357
|
2.503
|
2.503
|
K/w-verhouding
|
9,9
x
|
10,3
x
|
8,15
x
|
4,02
x
|
8,46
x
|
7,52
x
|
6,98
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,73
x
|
1,19
x
|
1,1
x
|
0,63
x
|
1,33
x
|
1,24
x
|
1,15
x
|
Bedrijfswaarde/omzet
|
0,73
x
|
1,19
x
|
1,1
x
|
0,63
x
|
1,33
x
|
1,24
x
|
1,15
x
|
Bedrijfswaarde/EBITDA
|
7,89
x
|
9,22
x
|
6,68
x
|
3,09
x
|
6,57
x
|
5,17
x
|
4,89
x
|
Bedrijfswaarde/FCF
|
-23.530.471
x
|
36.088.293
x
|
-16.307.585
x
|
12.581.121
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,11
x
|
1,82
x
|
1,76
x
|
1,05
x
|
-
|
1,57
x
|
1,24
x
|
Aantal aandelen (in duizenden)
|
50.488
|
50.662
|
50.760
|
46.038
|
45.378
|
44.931
|
-
|
Referentieprijs
2 |
11,48
|
22,96
|
30,33
|
24,23
|
51,94
|
55,71
|
55,71
|
Datum van publicatie
|
3/03/20
|
8/03/21
|
1/03/22
|
27/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
791,7
|
976
|
1.403
|
1.758
|
1.778
|
2.013
|
2.180
|
EBITDA
1 |
73,5
|
126,1
|
230,5
|
361,4
|
358,8
|
484,4
|
511,7
|
Bedrijfsresultaat (EBIT)
1 |
70,42
|
122,5
|
227,8
|
359,1
|
355,2
|
419
|
454,5
|
Operationele Marge
|
8,9%
|
12,55%
|
16,24%
|
20,43%
|
19,98%
|
20,81%
|
20,84%
|
Resultaat voor belastingen (EBT)
1 |
84,33
|
142,8
|
257
|
396,5
|
391,3
|
459,6
|
485,2
|
Nettowinst (verlies)
1 |
58,66
|
113,7
|
190,2
|
291,9
|
284,6
|
335,6
|
358,3
|
Nettomarge
|
7,41%
|
11,65%
|
13,56%
|
16,61%
|
16,01%
|
16,67%
|
16,43%
|
WPA
2 |
1,160
|
2,240
|
3,720
|
6,020
|
6,140
|
7,412
|
7,980
|
Free Cash Flow
|
-24,63
|
32,23
|
-94,41
|
88,66
|
-
|
-
|
-
|
FCF-marge
|
-3,11%
|
3,3%
|
-6,73%
|
5,04%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
25,55%
|
-
|
24,53%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
28,35%
|
-
|
30,37%
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/03/20
|
8/03/21
|
1/03/22
|
27/02/23
|
29/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
452,3
|
393,6
|
525,1
|
407,9
|
431,1
|
452,1
|
456,3
|
419
|
450,4
|
447,3
|
502,6
|
528,1
|
534,8
|
466,2
|
544,9
|
EBITDA
1 |
74,34
|
74,72
|
127,6
|
90,66
|
90,72
|
79,42
|
94,54
|
92,99
|
91,81
|
98,81
|
115,9
|
125,3
|
129,6
|
106
|
126
|
Bedrijfsresultaat (EBIT)
1 |
73,67
|
74,09
|
127,1
|
90,07
|
67,82
|
78,66
|
93,71
|
92,13
|
90,71
|
97,69
|
101,9
|
108,8
|
110,6
|
91,12
|
114,9
|
Operationele Marge
|
16,29%
|
18,82%
|
24,2%
|
22,08%
|
15,73%
|
17,4%
|
20,54%
|
21,99%
|
20,14%
|
21,84%
|
20,27%
|
20,6%
|
20,67%
|
19,55%
|
21,08%
|
Resultaat voor belastingen (EBT)
1 |
82,59
|
82,63
|
138,3
|
97,6
|
77,95
|
87,17
|
104,2
|
98,09
|
101,8
|
115,6
|
109,6
|
116,2
|
118,1
|
97,81
|
121
|
Nettowinst (verlies)
1 |
63,47
|
61,58
|
101,3
|
73,52
|
55,55
|
64,18
|
75,27
|
72,16
|
73,02
|
83,3
|
81,11
|
85,99
|
87,53
|
72,29
|
88,3
|
Nettomarge
|
14,03%
|
15,64%
|
19,28%
|
18,02%
|
12,89%
|
14,2%
|
16,5%
|
17,22%
|
16,21%
|
18,62%
|
16,14%
|
16,28%
|
16,37%
|
15,51%
|
16,2%
|
WPA
2 |
1,240
|
1,200
|
2,080
|
1,570
|
1,180
|
1,370
|
1,630
|
1,560
|
1,580
|
1,820
|
1,770
|
1,888
|
1,930
|
1,690
|
1,970
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/03/22
|
3/05/22
|
3/08/22
|
2/11/22
|
27/02/23
|
3/05/23
|
2/08/23
|
31/10/23
|
29/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
210
|
186
|
256
|
275
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,858
x
|
1,476
x
|
1,111
x
|
0,7596
x
|
-
|
-
|
-
|
Free Cash Flow
|
-24,6
|
32,2
|
-94,4
|
88,7
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
19,5%
|
25,1%
|
30,1%
|
-
|
24,1%
|
20,3%
|
ROA (netto-inkomsten/totale activa)
|
7,07%
|
12,2%
|
15,8%
|
19%
|
-
|
-
|
-
|
Totale activa
1 |
829,8
|
932,2
|
1.205
|
1.539
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
10,40
|
12,60
|
17,20
|
23,10
|
-
|
35,60
|
44,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
2,57
|
2,87
|
2,03
|
2,01
|
-
|
0,9
|
-
|
Capex/omzet
|
0,32%
|
0,29%
|
0,14%
|
0,11%
|
-
|
0,04%
|
-
|
Datum van publicatie
|
3/03/20
|
8/03/21
|
1/03/22
|
27/02/23
|
29/02/24
|
-
|
-
|
Laatste slotkoers
55,71
USD Gemiddelde koersdoel
57,5
USD Spread / Gemiddelde doel +3,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,26% | 2,5 mld. | | -2,79% | 48,65 mld. | | +12,18% | 24,36 mld. | | +1,47% | 17,68 mld. | | +15,84% | 15,09 mld. | | +20,68% | 12,92 mld. | | +34,48% | 7,32 mld. | | +10,01% | 6,83 mld. | | -4,24% | 6,22 mld. | | +9,63% | 6,19 mld. |
Homebuilding - Andere
|