Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
168,5
USD
|
+2,10%
|
|
+5,24%
|
+13,67%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.084
|
8.200
|
9.094
|
7.972
|
13.174
|
14.602
|
-
|
-
|
Bedrijfswaarde
1 |
9.898
|
10.609
|
11.253
|
10.069
|
14.174
|
15.510
|
15.222
|
14.707
|
K/w-verhouding
|
17,7
x
|
-21,5
x
|
9,49
x
|
6,72
x
|
11,3
x
|
11,3
x
|
11
x
|
10,4
x
|
Dividendrendement
|
1,38%
|
1,29%
|
1,25%
|
1,84%
|
-
|
1,42%
|
1,47%
|
1,46%
|
Marktkapitalisatie/omzet
|
0,99
x
|
1,16
x
|
1,07
x
|
0,82
x
|
1,36
x
|
1,51
x
|
1,47
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
1,38
x
|
1,5
x
|
1,32
x
|
1,03
x
|
1,46
x
|
1,6
x
|
1,53
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
7,7
x
|
7,74
x
|
5,91
x
|
4,44
x
|
6,13
x
|
6,5
x
|
6,3
x
|
6,09
x
|
Bedrijfswaarde/FCF
|
16,8
x
|
12,8
x
|
10,4
x
|
7,66
x
|
11,9
x
|
13,8
x
|
11,1
x
|
-
|
FCF Yield
|
5,96%
|
7,8%
|
9,66%
|
13,1%
|
8,42%
|
7,24%
|
9,02%
|
-
|
Price to Book
|
1,53
x
|
2,05
x
|
2,12
x
|
2,53
x
|
-
|
2,43
x
|
2,08
x
|
1,91
x
|
Aantal aandelen (in duizenden)
|
108.787
|
108.233
|
100.487
|
93.456
|
88.875
|
86.657
|
-
|
-
|
Referentieprijs
2 |
65,12
|
75,76
|
90,50
|
85,30
|
148,2
|
168,5
|
168,5
|
168,5
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.160
|
7.055
|
8.498
|
9.761
|
9.677
|
9.688
|
9.948
|
10.345
|
EBITDA
1 |
1.285
|
1.371
|
1.904
|
2.267
|
2.313
|
2.386
|
2.415
|
2.415
|
Bedrijfsresultaat (EBIT)
1 |
828
|
878
|
1.415
|
1.762
|
1.805
|
1.839
|
1.870
|
1.860
|
Operationele Marge
|
11,56%
|
12,45%
|
16,65%
|
18,05%
|
18,65%
|
18,98%
|
18,79%
|
17,98%
|
Resultaat voor belastingen (EBT)
1 |
590
|
-256
|
1.313
|
1.614
|
1.591
|
1.748
|
1.816
|
1.720
|
Nettowinst (verlies)
1 |
405
|
-383
|
995
|
1.241
|
1.196
|
1.294
|
1.312
|
-
|
Nettomarge
|
5,66%
|
-5,43%
|
11,71%
|
12,71%
|
12,36%
|
13,36%
|
13,19%
|
-
|
WPA
2 |
3,680
|
-3,530
|
9,540
|
12,70
|
13,14
|
14,98
|
15,26
|
16,20
|
Free Cash Flow
1 |
590
|
828
|
1.087
|
1.314
|
1.193
|
1.124
|
1.373
|
-
|
FCF-marge
|
8,24%
|
11,74%
|
12,79%
|
13,46%
|
12,33%
|
11,6%
|
13,8%
|
-
|
Kasstroomconversie (ebitda)
|
45,91%
|
60,39%
|
57,09%
|
57,96%
|
51,58%
|
47,1%
|
56,84%
|
-
|
Kasstroomconversie (nettowinst)
|
145,68%
|
-
|
109,25%
|
105,88%
|
99,75%
|
86,81%
|
104,67%
|
-
|
Dividend per aandeel
2 |
0,9000
|
0,9800
|
1,130
|
1,570
|
-
|
2,400
|
2,470
|
2,453
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
2.131
|
2.346
|
2.601
|
2.529
|
2.285
|
2.331
|
2.563
|
2.479
|
2.304
|
2.300
|
2.567
|
2.506
|
2.327
|
2.389
|
2.665
|
EBITDA
1 |
452
|
543
|
656
|
608
|
460
|
487
|
664
|
644
|
518
|
565
|
661,4
|
617,7
|
536,8
|
576,3
|
683,7
|
Bedrijfsresultaat (EBIT)
1 |
325
|
417
|
525
|
487
|
333
|
361
|
534
|
518
|
392
|
438
|
519,2
|
483
|
399
|
432,5
|
546,7
|
Operationele Marge
|
15,25%
|
17,77%
|
20,18%
|
19,26%
|
14,57%
|
15,49%
|
20,83%
|
20,9%
|
17,01%
|
19,04%
|
20,23%
|
19,27%
|
17,15%
|
18,1%
|
20,52%
|
Resultaat voor belastingen (EBT)
1 |
296
|
414
|
463
|
582
|
155
|
512
|
464
|
446
|
169
|
386
|
498,2
|
457,4
|
373,8
|
445
|
550
|
Nettowinst (verlies)
1 |
227
|
304
|
343
|
470
|
124
|
383
|
345
|
337
|
131
|
299
|
373,1
|
341,4
|
280,5
|
308,9
|
412
|
Nettomarge
|
10,65%
|
12,96%
|
13,19%
|
18,58%
|
5,43%
|
16,43%
|
13,46%
|
13,59%
|
5,69%
|
13%
|
14,54%
|
13,62%
|
12,05%
|
12,93%
|
15,46%
|
WPA
2 |
2,230
|
3,030
|
3,490
|
4,840
|
1,320
|
4,170
|
3,780
|
3,710
|
1,460
|
3,400
|
4,268
|
3,981
|
3,276
|
3,567
|
4,381
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,5200
|
0,5200
|
0,5200
|
-
|
-
|
-
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
0,6000
|
Datum van publicatie
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
14/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.814
|
2.409
|
2.159
|
2.097
|
1.000
|
908
|
620
|
106
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,19
x
|
1,757
x
|
1,134
x
|
0,925
x
|
0,4323
x
|
0,3807
x
|
0,2569
x
|
0,0437
x
|
Free Cash Flow
1 |
590
|
828
|
1.087
|
1.314
|
1.193
|
1.124
|
1.373
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,2%
|
13,3%
|
23,6%
|
28,4%
|
26,9%
|
23,7%
|
21,1%
|
20,4%
|
ROA (netto-inkomsten/totale activa)
|
5,06%
|
5,81%
|
9,94%
|
12,1%
|
10,9%
|
11,6%
|
10,9%
|
-
|
Totale activa
1 |
8.010
|
-6.593
|
10.010
|
10.243
|
10.994
|
11.157
|
12.034
|
-
|
Nettoactief per aandeel
2 |
42,50
|
36,90
|
42,80
|
33,80
|
-
|
69,30
|
80,90
|
88,40
|
Cashflow per aandeel
2 |
9,700
|
10,90
|
15,30
|
18,90
|
19,70
|
20,20
|
22,90
|
-
|
Capex
1 |
447
|
307
|
416
|
446
|
526
|
551
|
542
|
500
|
Capex/omzet
|
6,24%
|
4,35%
|
4,9%
|
4,57%
|
5,44%
|
5,68%
|
5,44%
|
4,83%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
168,5
USD Gemiddelde koersdoel
177,7
USD Spread / Gemiddelde doel +5,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,67% | 14,6 mld. | | +18,22% | 7,17 mld. | | +5,12% | 2,36 mld. | | +6,58% | 1,02 mld. | | +22,43% | 817 mln. | | 0,00% | 404 mln. | | +4,88% | 362 mln. | | +7,79% | 231 mln. | | +14,62% | 192 mln. | | +11,11% | 169 mln. |
Constructiebenodigdheden
|