Beurs gesloten -
Nyse
22:01:14 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7.589
USD
|
-0,89%
|
|
+0,98%
|
+8,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.009
|
15.086
|
20.556
|
14.741
|
22.296
|
23.776
|
-
|
-
|
Bedrijfswaarde
1 |
13.478
|
13.860
|
19.466
|
13.104
|
20.041
|
21.475
|
20.121
|
21.062
|
K/w-verhouding
|
17,2
x
|
17,7
x
|
18,4
x
|
9,38
x
|
15,1
x
|
15,3
x
|
14,9
x
|
15
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,9
x
|
2,06
x
|
2,36
x
|
1,43
x
|
2,39
x
|
2,32
x
|
2,22
x
|
2,15
x
|
Bedrijfswaarde/omzet
|
1,82
x
|
1,89
x
|
2,24
x
|
1,27
x
|
2,15
x
|
2,09
x
|
1,88
x
|
1,9
x
|
Bedrijfswaarde/EBITDA
|
13,9
x
|
13,9
x
|
13,1
x
|
5,99
x
|
10,9
x
|
10,6
x
|
9,93
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
16
x
|
15,2
x
|
15,9
x
|
7,08
x
|
13,6
x
|
13,6
x
|
13,2
x
|
-
|
FCF Yield
|
6,26%
|
6,56%
|
6,29%
|
14,1%
|
7,35%
|
7,33%
|
7,57%
|
-
|
Price to Book
|
5,91
x
|
4,86
x
|
6,78
x
|
4,23
x
|
5,12
x
|
5,47
x
|
4,96
x
|
4,05
x
|
Aantal aandelen (in duizenden)
|
3.678
|
3.698
|
3.479
|
3.196
|
3.185
|
3.133
|
-
|
-
|
Referentieprijs
2 |
3.808
|
4.080
|
5.909
|
4.613
|
7.000
|
7.589
|
7.589
|
7.589
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.389
|
7.329
|
8.702
|
10.327
|
9.315
|
10.263
|
10.689
|
11.061
|
EBITDA
1 |
969
|
999,4
|
1.490
|
2.187
|
1.839
|
2.031
|
2.027
|
2.008
|
Bedrijfsresultaat (EBIT)
1 |
948,2
|
977,4
|
1.470
|
2.169
|
1.822
|
1.945
|
1.985
|
1.985
|
Operationele Marge
|
12,83%
|
13,34%
|
16,9%
|
21,01%
|
19,57%
|
18,95%
|
18,57%
|
17,95%
|
Resultaat voor belastingen (EBT)
1 |
1.026
|
1.078
|
1.590
|
2.253
|
1.928
|
2.042
|
2.016
|
1.957
|
Nettowinst (verlies)
1 |
878,5
|
901,2
|
1.237
|
1.726
|
1.592
|
1.640
|
1.605
|
1.536
|
Nettomarge
|
11,89%
|
12,3%
|
14,21%
|
16,71%
|
17,09%
|
15,98%
|
15,01%
|
13,88%
|
WPA
2 |
221,1
|
230,1
|
320,5
|
491,8
|
463,3
|
495,1
|
509,5
|
506,0
|
Free Cash Flow
1 |
843,8
|
909,2
|
1.225
|
1.852
|
1.473
|
1.575
|
1.524
|
-
|
FCF-marge
|
11,42%
|
12,41%
|
14,07%
|
17,93%
|
15,82%
|
15,35%
|
14,26%
|
-
|
Kasstroomconversie (ebitda)
|
87,08%
|
90,97%
|
82,19%
|
84,68%
|
80,09%
|
77,54%
|
75,19%
|
-
|
Kasstroomconversie (nettowinst)
|
96,05%
|
100,88%
|
99,01%
|
107,31%
|
92,56%
|
96,04%
|
94,98%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
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 |
2.177
|
2.309
|
2.610
|
2.739
|
2.668
|
2.131
|
2.284
|
2.512
|
2.387
|
2.286
|
2.547
|
2.663
|
2.736
|
2.429
|
2.644
|
EBITDA
1 |
409,6
|
534,2
|
561,3
|
549,9
|
559,1
|
416,9
|
445,6
|
511,6
|
465,3
|
452,7
|
541,3
|
562,9
|
571,2
|
484,4
|
522,9
|
Bedrijfsresultaat (EBIT)
1 |
404,8
|
529,7
|
556,8
|
527,8
|
554,9
|
412,8
|
441,3
|
507,4
|
460,9
|
448,3
|
474,7
|
510,8
|
528,3
|
442,2
|
479,7
|
Operationele Marge
|
18,6%
|
22,94%
|
21,33%
|
19,27%
|
20,8%
|
19,37%
|
19,33%
|
20,2%
|
19,31%
|
19,61%
|
18,64%
|
19,18%
|
19,31%
|
18,2%
|
18,14%
|
Resultaat voor belastingen (EBT)
1 |
426,8
|
565,9
|
574
|
538,5
|
574,7
|
433,8
|
471,2
|
539,3
|
484
|
470,7
|
506
|
529,8
|
535,6
|
420,7
|
480,1
|
Nettowinst (verlies)
1 |
334,6
|
426,1
|
433,3
|
411,4
|
454,8
|
344,4
|
404
|
433,2
|
410,1
|
394,3
|
402,3
|
415,7
|
423,1
|
367,7
|
399,9
|
Nettomarge
|
15,37%
|
18,45%
|
16,6%
|
15,02%
|
17,05%
|
16,16%
|
17,69%
|
17,24%
|
17,18%
|
17,25%
|
15,8%
|
15,61%
|
15,46%
|
15,14%
|
15,12%
|
WPA
2 |
89,09
|
116,6
|
123,6
|
118,5
|
133,4
|
99,89
|
116,5
|
125,3
|
121,6
|
116,4
|
121,9
|
127,4
|
129,7
|
111,6
|
122,4
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
1/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
31/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
30/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
531
|
1.226
|
1.090
|
1.637
|
2.255
|
2.301
|
3.655
|
2.714
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
844
|
909
|
1.225
|
1.852
|
1.473
|
1.575
|
1.524
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
42,3%
|
33,1%
|
40,5%
|
53%
|
40,4%
|
36,9%
|
35,3%
|
28,5%
|
ROA (netto-inkomsten/totale activa)
|
25,2%
|
18,8%
|
21,3%
|
30%
|
26%
|
24,3%
|
24,2%
|
-
|
Totale activa
1 |
3.488
|
4.793
|
5.806
|
5.748
|
6.131
|
6.747
|
6.640
|
-
|
Nettoactief per aandeel
2 |
644,0
|
840,0
|
871,0
|
1.089
|
1.366
|
1.387
|
1.531
|
1.875
|
Cashflow per aandeel
2 |
218,0
|
236,0
|
322,0
|
533,0
|
436,0
|
503,0
|
501,0
|
-
|
Capex
1 |
22,7
|
16,1
|
17,9
|
18,4
|
24,9
|
26
|
26,2
|
24
|
Capex/omzet
|
0,31%
|
0,22%
|
0,21%
|
0,18%
|
0,27%
|
0,25%
|
0,25%
|
0,22%
|
Datum van publicatie
|
28/01/20
|
28/01/21
|
1/02/22
|
31/01/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7.589
USD Gemiddelde koersdoel
8.554
USD Spread / Gemiddelde doel +12,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,40% | 23,99 mld. | | +0,56% | 41,16 mld. | | -7,09% | 5,89 mld. | | +5,23% | 3,5 mld. | | -8,80% | 829 mln. | | +62,09% | 238 mln. | | +3,33% | 234 mln. | | 0,00% | 204 mln. | | +18,28% | 170 mln. | | -3,59% | 136 mln. |
Woningbouwers - Eenpersoonswoningen
|