Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
154,3
USD
|
+0,98%
|
|
+2,73%
|
+3,52%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.475
|
23.154
|
31.785
|
25.019
|
35.924
|
42.566
|
-
|
-
|
Bedrijfswaarde
1 |
25.051
|
26.390
|
33.680
|
24.450
|
32.467
|
38.953
|
39.105
|
40.410
|
K/w-verhouding
|
10,4
x
|
9,66
x
|
7,36
x
|
5,59
x
|
9,32
x
|
10,6
x
|
9,43
x
|
8,21
x
|
Dividendrendement
|
0,27%
|
0,82%
|
1,9%
|
1,71%
|
1,17%
|
1,25%
|
1,33%
|
1,45%
|
Marktkapitalisatie/omzet
|
0,83
x
|
1,03
x
|
1,17
x
|
0,74
x
|
1,05
x
|
1,2
x
|
1,13
x
|
1,04
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,17
x
|
1,24
x
|
0,73
x
|
0,95
x
|
1,1
x
|
1,03
x
|
0,99
x
|
Bedrijfswaarde/EBITDA
|
8,55
x
|
7,35
x
|
6,05
x
|
3,48
x
|
5,8
x
|
6,83
x
|
6,34
x
|
6,11
x
|
Bedrijfswaarde/FCF
|
17,9
x
|
6,41
x
|
13,6
x
|
7,62
x
|
6,39
x
|
10,7
x
|
10,8
x
|
-
|
FCF Yield
|
5,57%
|
15,6%
|
7,33%
|
13,1%
|
15,6%
|
9,35%
|
9,23%
|
-
|
Price to Book
|
1,18
x
|
1,3
x
|
1,55
x
|
1,06
x
|
1,36
x
|
1,5
x
|
1,36
x
|
1,2
x
|
Aantal aandelen (in duizenden)
|
317.619
|
312.737
|
309.473
|
291.167
|
284.355
|
278.344
|
-
|
-
|
Referentieprijs
2 |
59,65
|
75,86
|
105,0
|
87,83
|
127,9
|
154,3
|
154,3
|
154,3
|
Datum van publicatie
|
8/01/20
|
16/12/20
|
15/12/21
|
14/12/22
|
14/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.260
|
22.489
|
27.131
|
33.671
|
34.233
|
35.487
|
37.832
|
40.855
|
EBITDA
1 |
2.928
|
3.590
|
5.563
|
7.035
|
5.598
|
5.702
|
6.169
|
6.612
|
Bedrijfsresultaat (EBIT)
1 |
2.836
|
3.495
|
5.477
|
6.948
|
5.488
|
5.583
|
5.998
|
6.364
|
Operationele Marge
|
12,74%
|
15,54%
|
20,19%
|
20,64%
|
16,03%
|
15,73%
|
15,85%
|
15,58%
|
Resultaat voor belastingen (EBT)
1 |
2.434
|
3.124
|
5.819
|
6.015
|
5.202
|
5.299
|
5.720
|
6.235
|
Nettowinst (verlies)
1 |
1.849
|
2.465
|
4.430
|
4.614
|
3.939
|
4.009
|
4.275
|
4.503
|
Nettomarge
|
8,31%
|
10,96%
|
16,33%
|
13,7%
|
11,5%
|
11,3%
|
11,3%
|
11,02%
|
WPA
2 |
5,740
|
7,850
|
14,27
|
15,72
|
13,73
|
14,57
|
16,37
|
18,79
|
Free Cash Flow
1 |
1.396
|
4.118
|
2.468
|
3.208
|
5.080
|
3.642
|
3.611
|
-
|
FCF-marge
|
6,27%
|
18,31%
|
9,1%
|
9,53%
|
14,84%
|
10,26%
|
9,54%
|
-
|
Kasstroomconversie (ebitda)
|
47,67%
|
114,71%
|
44,35%
|
45,61%
|
90,75%
|
63,87%
|
58,54%
|
-
|
Kasstroomconversie (nettowinst)
|
75,49%
|
167,06%
|
55,7%
|
69,54%
|
128,98%
|
90,84%
|
84,46%
|
-
|
Dividend per aandeel
2 |
0,1600
|
0,6250
|
2,000
|
1,500
|
1,500
|
1,936
|
2,053
|
2,230
|
Datum van publicatie
|
8/01/20
|
16/12/20
|
15/12/21
|
14/12/22
|
14/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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 |
8.434
|
6.204
|
8.359
|
8.934
|
10.174
|
6.490
|
8.045
|
8.730
|
10.968
|
7.313
|
8.552
|
9.269
|
10.293
|
7.599
|
9.083
|
EBITDA
1 |
1.864
|
1.152
|
1.933
|
2.002
|
1.948
|
879
|
1.217
|
1.584
|
1.918
|
1.007
|
1.302
|
1.558
|
1.808
|
1.052
|
1.457
|
Bedrijfsresultaat (EBIT)
1 |
1.844
|
1.132
|
1.914
|
1.984
|
1.918
|
858,7
|
1.193
|
1.547
|
1.889
|
979,5
|
1.271
|
1.501
|
1.790
|
981,4
|
1.409
|
Operationele Marge
|
21,86%
|
18,24%
|
22,9%
|
22,21%
|
18,85%
|
13,23%
|
14,83%
|
17,72%
|
17,22%
|
13,39%
|
14,87%
|
16,19%
|
17,39%
|
12,92%
|
15,51%
|
Resultaat voor belastingen (EBT)
1 |
1.581
|
676,7
|
1.755
|
1.824
|
1.759
|
784,5
|
1.159
|
1.475
|
1.784
|
930,8
|
1.191
|
1.458
|
1.720
|
917,1
|
1.391
|
Nettowinst (verlies)
1 |
1.190
|
503,6
|
1.321
|
1.467
|
1.322
|
596,5
|
871,7
|
1.109
|
1.361
|
719,3
|
897,3
|
1.093
|
1.294
|
706,5
|
1.048
|
Nettomarge
|
14,12%
|
8,12%
|
15,8%
|
16,42%
|
13%
|
9,19%
|
10,84%
|
12,7%
|
12,41%
|
9,84%
|
10,49%
|
11,79%
|
12,57%
|
9,3%
|
11,53%
|
WPA
2 |
3,910
|
1,690
|
4,490
|
5,030
|
4,550
|
2,060
|
3,010
|
3,870
|
4,820
|
2,570
|
3,247
|
3,986
|
4,800
|
2,661
|
3,706
|
Dividend per aandeel
2 |
-
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,3750
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
Datum van publicatie
|
15/12/21
|
16/03/22
|
21/06/22
|
21/09/22
|
14/12/22
|
14/03/23
|
14/06/23
|
14/09/23
|
14/12/23
|
13/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.576
|
3.237
|
1.895
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
569
|
3.457
|
3.613
|
3.461
|
2.155
|
Hefboom (schuld/ebitda)
|
2,246
x
|
0,9016
x
|
0,3407
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.396
|
4.118
|
2.468
|
3.208
|
5.080
|
3.642
|
3.611
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12,1%
|
14,5%
|
20,6%
|
20,5%
|
15,5%
|
14,7%
|
15%
|
15%
|
ROA (netto-inkomsten/totale activa)
|
6,38%
|
8,31%
|
12,7%
|
14,6%
|
10,2%
|
9,95%
|
10,6%
|
11,4%
|
Totale activa
1 |
28.963
|
29.647
|
34.965
|
31.585
|
38.609
|
40.282
|
40.377
|
39.501
|
Nettoactief per aandeel
2 |
50,50
|
58,20
|
67,90
|
83,20
|
93,80
|
103,0
|
113,0
|
129,0
|
Cashflow per aandeel
2 |
4,660
|
13,50
|
8,260
|
11,30
|
18,30
|
14,10
|
15,80
|
-
|
Capex
1 |
86,5
|
72,8
|
65,2
|
57,2
|
99,8
|
97,9
|
95,3
|
111
|
Capex/omzet
|
0,39%
|
0,32%
|
0,24%
|
0,17%
|
0,29%
|
0,28%
|
0,25%
|
0,27%
|
Datum van publicatie
|
8/01/20
|
16/12/20
|
15/12/21
|
14/12/22
|
14/12/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
154,3
USD Gemiddelde koersdoel
178,1
USD Spread / Gemiddelde doel +15,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,52% | 42,57 mld. | | -2,71% | 6,13 mld. | | +7,01% | 3,59 mld. | | -12,83% | 3,34 mld. | | -3,60% | 933 mln. | | +95,60% | 292 mln. | | +3,33% | 238 mln. | | 0,00% | 241 mln. | | +19,57% | 171 mln. | | +20,51% | 172 mln. |
Woningbouwers - Eenpersoonswoningen
|