Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,85
USD
|
-0,03%
|
|
-2,86%
|
+4,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.284
|
14.374
|
17.140
|
10.525
|
15.030
|
15.384
|
-
|
-
|
Bedrijfswaarde
1 |
15.360
|
15.843
|
19.173
|
13.224
|
17.344
|
17.734
|
17.688
|
17.518
|
K/w-verhouding
|
14,9
x
|
12
x
|
43,3
x
|
12,9
x
|
16,7
x
|
16,8
x
|
15,5
x
|
13,9
x
|
Dividendrendement
|
1,06%
|
1%
|
1,27%
|
2,4%
|
-
|
1,67%
|
1,75%
|
1,9%
|
Marktkapitalisatie/omzet
|
1,98
x
|
2
x
|
2,05
x
|
1,21
x
|
1,89
x
|
1,93
x
|
1,85
x
|
1,77
x
|
Bedrijfswaarde/omzet
|
2,29
x
|
2,2
x
|
2,29
x
|
1,52
x
|
2,18
x
|
2,22
x
|
2,13
x
|
2,02
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
11
x
|
12
x
|
8,85
x
|
11,7
x
|
11,6
x
|
10,8
x
|
10
x
|
Bedrijfswaarde/FCF
|
22,9
x
|
18,9
x
|
23,9
x
|
21,5
x
|
14,8
x
|
22
x
|
19,4
x
|
18,3
x
|
FCF Yield
|
4,37%
|
5,3%
|
4,18%
|
4,66%
|
6,75%
|
4,55%
|
5,16%
|
5,46%
|
Price to Book
|
-247
x
|
34,1
x
|
315
x
|
-41,3
x
|
154
x
|
94,8
x
|
58,1
x
|
38,3
x
|
Aantal aandelen (in duizenden)
|
276.800
|
261.676
|
244.087
|
225.529
|
224.400
|
220.244
|
-
|
-
|
Referentieprijs
2 |
47,99
|
54,93
|
70,22
|
46,67
|
66,98
|
69,85
|
69,85
|
69,85
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.707
|
7.188
|
8.375
|
8.680
|
7.967
|
7.985
|
8.304
|
8.672
|
EBITDA
1 |
1.240
|
1.438
|
1.604
|
1.494
|
1.485
|
1.535
|
1.636
|
1.751
|
Bedrijfsresultaat (EBIT)
1 |
1.110
|
1.306
|
1.454
|
1.355
|
1.336
|
1.377
|
1.469
|
1.573
|
Operationele Marge
|
16,55%
|
18,17%
|
17,36%
|
15,61%
|
16,77%
|
17,25%
|
17,68%
|
18,14%
|
Resultaat voor belastingen (EBT)
1 |
914
|
1.131
|
688
|
1.193
|
1.238
|
1.266
|
1.355
|
1.474
|
Nettowinst (verlies)
1 |
935
|
1.224
|
410
|
844
|
908
|
909,6
|
959
|
1.051
|
Nettomarge
|
13,94%
|
17,03%
|
4,9%
|
9,72%
|
11,4%
|
11,39%
|
11,55%
|
12,12%
|
WPA
2 |
3,220
|
4,590
|
1,620
|
3,630
|
4,020
|
4,147
|
4,495
|
5,040
|
Free Cash Flow
1 |
671
|
839
|
802
|
616
|
1.170
|
807,7
|
912,8
|
956
|
FCF-marge
|
10%
|
11,67%
|
9,58%
|
7,1%
|
14,69%
|
10,12%
|
10,99%
|
11,02%
|
Kasstroomconversie (ebitda)
|
54,11%
|
58,34%
|
50%
|
41,23%
|
78,79%
|
52,61%
|
55,8%
|
54,6%
|
Kasstroomconversie (nettowinst)
|
71,76%
|
68,55%
|
195,61%
|
72,99%
|
128,85%
|
88,79%
|
95,19%
|
90,94%
|
Dividend per aandeel
2 |
0,5100
|
0,5500
|
0,8900
|
1,120
|
-
|
1,168
|
1,222
|
1,330
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.022
|
2.201
|
2.352
|
2.204
|
1.923
|
1.979
|
2.127
|
1.979
|
1.882
|
1.926
|
2.104
|
2.023
|
1.927
|
1.997
|
2.183
|
EBITDA
1 |
301
|
390
|
450
|
385
|
269
|
347
|
439
|
385
|
314
|
360
|
425,2
|
406,4
|
340,2
|
382,9
|
458,4
|
Bedrijfsresultaat (EBIT)
1 |
265
|
356
|
414
|
351
|
234
|
312
|
404
|
348
|
272
|
322
|
386,2
|
366,9
|
299,3
|
343,4
|
410,2
|
Operationele Marge
|
13,11%
|
16,17%
|
17,6%
|
15,93%
|
12,17%
|
15,77%
|
18,99%
|
17,58%
|
14,45%
|
16,72%
|
18,36%
|
18,13%
|
15,54%
|
17,19%
|
18,79%
|
Resultaat voor belastingen (EBT)
1 |
192
|
327
|
397
|
310
|
159
|
285
|
374
|
346
|
233
|
289
|
360,6
|
341,2
|
269,9
|
316,9
|
375,6
|
Nettowinst (verlies)
1 |
132
|
233
|
278
|
218
|
115
|
205
|
263
|
249
|
191
|
215
|
259
|
244,8
|
195,3
|
220
|
271,3
|
Nettomarge
|
6,53%
|
10,59%
|
11,82%
|
9,89%
|
5,98%
|
10,36%
|
12,36%
|
12,58%
|
10,15%
|
11,16%
|
12,31%
|
12,1%
|
10,14%
|
11,02%
|
12,42%
|
WPA
2 |
0,5500
|
0,9700
|
1,180
|
0,9700
|
0,5100
|
0,9000
|
1,160
|
1,100
|
0,8500
|
0,9700
|
1,174
|
1,117
|
0,9021
|
1,033
|
1,293
|
Dividend per aandeel
2 |
0,2800
|
0,2800
|
0,2800
|
0,2800
|
0,2800
|
0,2850
|
0,2850
|
0,2850
|
-
|
-
|
0,2900
|
0,2900
|
0,2900
|
0,2972
|
0,2972
|
Datum van publicatie
|
8/02/22
|
27/04/22
|
28/07/22
|
26/10/22
|
9/02/23
|
26/04/23
|
27/07/23
|
26/10/23
|
8/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.076
|
1.469
|
2.033
|
2.699
|
2.314
|
2.350
|
2.304
|
2.134
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,674
x
|
1,022
x
|
1,267
x
|
1,807
x
|
1,558
x
|
1,531
x
|
1,408
x
|
1,219
x
|
Free Cash Flow
1 |
671
|
839
|
802
|
616
|
1.170
|
808
|
913
|
956
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
452%
|
390%
|
-
|
-
|
564%
|
369%
|
269%
|
ROA (netto-inkomsten/totale activa)
|
12,4%
|
15,3%
|
16,4%
|
16,3%
|
16,5%
|
17,4%
|
18,2%
|
18,1%
|
Totale activa
1 |
7.528
|
8.024
|
2.505
|
5.190
|
5.486
|
5.235
|
5.269
|
5.808
|
Nettoactief per aandeel
2 |
-0,1900
|
1,610
|
0,2200
|
-1,130
|
0,4300
|
0,7400
|
1,200
|
1,820
|
Cashflow per aandeel
2 |
2,890
|
3,610
|
3,710
|
3,620
|
6,250
|
4,840
|
5,590
|
5,960
|
Capex
1 |
162
|
114
|
128
|
224
|
243
|
200
|
203
|
217
|
Capex/omzet
|
2,42%
|
1,59%
|
1,53%
|
2,58%
|
3,05%
|
2,5%
|
2,44%
|
2,5%
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
8/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
69,85
USD Gemiddelde koersdoel
79,9
USD Spread / Gemiddelde doel +14,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,28% | 15,38 mld. | | +12,87% | 40,33 mld. | | +3,17% | 30,34 mld. | | +12,41% | 22,89 mld. | | +28,21% | 19,02 mld. | | +9,35% | 9,84 mld. | | -2,57% | 9,32 mld. | | +10,03% | 7,75 mld. | | -12,31% | 7,37 mld. | | +28,77% | 7,01 mld. |
Bouwmaterialen & Inrichtingen - Andere
|