Geschatte realtime
Cboe BZX
18:23:42 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
89,82
USD
|
-0,12%
|
|
-6,65%
|
-32,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.621
|
2.657
|
3.750
|
2.157
|
3.138
|
2.119
|
-
|
-
|
Bedrijfswaarde
1 |
2.274
|
3.159
|
4.504
|
3.242
|
4.337
|
3.565
|
3.895
|
3.749
|
K/w-verhouding
|
10,1
x
|
8,3
x
|
8,96
x
|
6,73
x
|
15,8
x
|
10,8
x
|
7,84
x
|
6,53
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,88
x
|
1,12
x
|
1,23
x
|
0,94
x
|
1,33
x
|
0,8
x
|
0,64
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
1,33
x
|
1,48
x
|
1,41
x
|
1,84
x
|
1,34
x
|
1,17
x
|
1
x
|
Bedrijfswaarde/EBITDA
|
9,96
x
|
8,65
x
|
8,21
x
|
8,28
x
|
18,4
x
|
11,3
x
|
9,82
x
|
8,2
x
|
Bedrijfswaarde/FCF
|
-53,3
x
|
15,8
x
|
226
x
|
-8,72
x
|
-74,3
x
|
-32,1
x
|
-36,9
x
|
25,5
x
|
FCF Yield
|
-1,88%
|
6,31%
|
0,44%
|
-11,5%
|
-1,35%
|
-3,11%
|
-2,71%
|
3,92%
|
Price to Book
|
2,12
x
|
2,32
x
|
2,65
x
|
1,32
x
|
1,69
x
|
1,04
x
|
0,91
x
|
-
|
Aantal aandelen (in duizenden)
|
22.950
|
25.100
|
24.273
|
23.290
|
23.564
|
23.567
|
-
|
-
|
Referentieprijs
2 |
70,65
|
105,8
|
154,5
|
92,60
|
133,2
|
89,93
|
89,93
|
89,93
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
15/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.838
|
2.368
|
3.050
|
2.304
|
2.359
|
2.658
|
3.334
|
3.766
|
EBITDA
1 |
228,2
|
365,4
|
548,9
|
391,7
|
235,7
|
315,5
|
396,7
|
457
|
Bedrijfsresultaat (EBIT)
1 |
227,5
|
364,7
|
547,7
|
390,1
|
233,3
|
281,8
|
351,2
|
398
|
Operationele Marge
|
12,38%
|
15,4%
|
17,96%
|
16,93%
|
9,89%
|
10,6%
|
10,53%
|
10,57%
|
Resultaat voor belastingen (EBT)
1 |
231,8
|
367,8
|
542,8
|
418,1
|
261,8
|
277,4
|
379,6
|
431
|
Nettowinst (verlies)
1 |
178,6
|
323,9
|
429,6
|
326,6
|
199,2
|
209
|
286,2
|
325
|
Nettomarge
|
9,72%
|
13,68%
|
14,09%
|
14,17%
|
8,45%
|
7,87%
|
8,59%
|
8,63%
|
WPA
2 |
7,020
|
12,76
|
17,25
|
13,76
|
8,420
|
8,330
|
11,47
|
13,77
|
Free Cash Flow
1 |
-42,67
|
199,5
|
19,97
|
-371,6
|
-58,41
|
-111
|
-105,5
|
147
|
FCF-marge
|
-2,32%
|
8,42%
|
0,65%
|
-16,13%
|
-2,48%
|
-4,18%
|
-3,16%
|
3,9%
|
Kasstroomconversie (ebitda)
|
-
|
54,59%
|
3,64%
|
-
|
-
|
-
|
-
|
32,17%
|
Kasstroomconversie (nettowinst)
|
-
|
61,58%
|
4,65%
|
-
|
-
|
-
|
-
|
45,23%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
15/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
751,6
|
801,1
|
546
|
723,1
|
547,1
|
488,3
|
487,4
|
645,3
|
617,5
|
608,4
|
390,9
|
648,4
|
762,9
|
838,1
|
551,2
|
EBITDA
1 |
138,2
|
141,6
|
96,07
|
159,4
|
94,98
|
41,25
|
26,53
|
77,44
|
92,42
|
60,47
|
32,35
|
70,95
|
97,6
|
110
|
53,4
|
Bedrijfsresultaat (EBIT)
1 |
137,9
|
141,3
|
95,72
|
159
|
94,58
|
40,8
|
26,05
|
65,09
|
82,28
|
59,84
|
18,73
|
72,42
|
85,18
|
98,18
|
40,9
|
Operationele Marge
|
18,35%
|
17,64%
|
17,53%
|
21,99%
|
17,29%
|
8,36%
|
5,35%
|
10,09%
|
13,32%
|
9,84%
|
4,79%
|
11,17%
|
11,16%
|
11,71%
|
7,42%
|
Resultaat voor belastingen (EBT)
1 |
127
|
143,4
|
99,55
|
163
|
108,7
|
46,85
|
32,35
|
71,41
|
89,45
|
68,55
|
23,09
|
72,05
|
91,64
|
106,4
|
35,65
|
Nettowinst (verlies)
1 |
100,6
|
111,3
|
78,69
|
123,4
|
90,39
|
34,12
|
26,96
|
53,13
|
67,04
|
52,09
|
17,05
|
54,46
|
69,42
|
80,22
|
33,7
|
Nettomarge
|
13,38%
|
13,89%
|
14,41%
|
17,06%
|
16,52%
|
6,99%
|
5,53%
|
8,23%
|
10,86%
|
8,56%
|
4,36%
|
8,4%
|
9,1%
|
9,57%
|
6,11%
|
WPA
2 |
4,050
|
4,530
|
3,250
|
5,200
|
3,850
|
1,450
|
1,140
|
2,250
|
2,840
|
2,190
|
0,7200
|
2,188
|
2,810
|
3,284
|
1,317
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
15/02/22
|
3/05/22
|
2/08/22
|
1/11/22
|
21/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
20/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
652
|
502
|
755
|
1.085
|
1.199
|
1.446
|
1.776
|
1.630
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,858
x
|
1,375
x
|
1,375
x
|
2,77
x
|
5,089
x
|
4,582
x
|
4,477
x
|
3,567
x
|
Free Cash Flow
1 |
-42,7
|
199
|
20
|
-372
|
-58,4
|
-111
|
-106
|
147
|
ROE (netto-inkomsten/eigen vermogen)
|
23,8%
|
32,6%
|
34,8%
|
21,5%
|
11,4%
|
11,7%
|
12,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
11,7%
|
18,5%
|
21,1%
|
11,9%
|
6,1%
|
6,41%
|
6,74%
|
-
|
Totale activa
1 |
1.531
|
1.746
|
2.037
|
2.738
|
3.266
|
3.261
|
4.247
|
-
|
Nettoactief per aandeel
2 |
33,30
|
45,60
|
58,40
|
69,90
|
78,70
|
86,40
|
98,60
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
9,550
|
11,30
|
-
|
Capex
1 |
0,73
|
2,69
|
1,73
|
1,19
|
1,44
|
1,85
|
1,85
|
2
|
Capex/omzet
|
0,04%
|
0,11%
|
0,06%
|
0,05%
|
0,06%
|
0,07%
|
0,06%
|
0,05%
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
15/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
89,93
USD Gemiddelde koersdoel
115,9
USD Spread / Gemiddelde doel +28,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,80% | 2,12 mld. | | -6,67% | 46,92 mld. | | +7,79% | 23,44 mld. | | +3,16% | 18,04 mld. | | +15,61% | 14,92 mld. | | +15,55% | 12,41 mld. | | +27,50% | 6,35 mld. | | +0,43% | 6,25 mld. | | +11,86% | 6,16 mld. | | +4,05% | 5,94 mld. |
Homebuilding - Andere
|