Beurs gesloten -
OTC Markets
21:46:53 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,07
USD
|
-1,29%
|
|
-2,69%
|
-1,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.526
|
8.819
|
9.111
|
3.885
|
4.436
|
4.332
|
-
|
-
|
Bedrijfswaarde
1 |
7.682
|
7.585
|
7.864
|
3.023
|
4.015
|
4.156
|
4.228
|
4.210
|
K/w-verhouding
|
10,1
x
|
13,9
x
|
11,6
x
|
6,98
x
|
17,5
x
|
16,9
x
|
13,3
x
|
11,1
x
|
Dividendrendement
|
8,72%
|
3,98%
|
8,23%
|
4,93%
|
-
|
4,53%
|
4,96%
|
5,34%
|
Marktkapitalisatie/omzet
|
2,34
x
|
2,65
x
|
2,52
x
|
1,02
x
|
1,6
x
|
1,54
x
|
1,38
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
2,1
x
|
2,28
x
|
2,18
x
|
0,79
x
|
1,45
x
|
1,47
x
|
1,35
x
|
1,23
x
|
Bedrijfswaarde/EBITDA
|
7,32
x
|
8,65
x
|
8,01
x
|
2,96
x
|
10,8
x
|
10,5
x
|
8,44
x
|
7,08
x
|
Bedrijfswaarde/FCF
|
13
x
|
10,2
x
|
10,3
x
|
8,13
x
|
-24,2
x
|
-441
x
|
37,1
x
|
17,8
x
|
FCF Yield
|
7,71%
|
9,84%
|
9,71%
|
12,3%
|
-4,14%
|
-0,23%
|
2,69%
|
5,61%
|
Price to Book
|
2,63
x
|
2,51
x
|
2,51
x
|
1,13
x
|
-
|
1,26
x
|
1,22
x
|
1,16
x
|
Aantal aandelen (in duizenden)
|
316.346
|
318.728
|
318.996
|
319.218
|
319.333
|
319.595
|
-
|
-
|
Referentieprijs
2 |
26,95
|
27,67
|
28,56
|
12,17
|
13,89
|
13,56
|
13,56
|
13,56
|
Datum van publicatie
|
27/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.649
|
3.328
|
3.610
|
3.816
|
2.773
|
2.822
|
3.134
|
3.428
|
EBITDA
1 |
1.050
|
876,9
|
981,2
|
1.022
|
373,2
|
396,6
|
500,7
|
594,2
|
Bedrijfsresultaat (EBIT)
1 |
1.037
|
862,8
|
966,7
|
1.006
|
354,5
|
381,6
|
485
|
579,5
|
Operationele Marge
|
28,41%
|
25,92%
|
26,77%
|
26,38%
|
12,78%
|
13,52%
|
15,47%
|
16,91%
|
Resultaat voor belastingen (EBT)
1 |
1.041
|
783,8
|
966,8
|
730,7
|
351,8
|
360,9
|
445,5
|
527,3
|
Nettowinst (verlies)
1 |
848,8
|
638,4
|
787,2
|
561
|
255,4
|
254,3
|
319,9
|
386,7
|
Nettomarge
|
23,26%
|
19,18%
|
21,8%
|
14,7%
|
9,21%
|
9,01%
|
10,21%
|
11,28%
|
WPA
2 |
2,663
|
1,996
|
2,456
|
1,743
|
0,7950
|
0,8016
|
1,016
|
1,218
|
Free Cash Flow
1 |
592,5
|
746,6
|
763,9
|
371,8
|
-166,2
|
-9,42
|
113,8
|
236
|
FCF-marge
|
16,24%
|
22,43%
|
21,16%
|
9,74%
|
-5,99%
|
-0,33%
|
3,63%
|
6,89%
|
Kasstroomconversie (ebitda)
|
56,43%
|
85,14%
|
77,85%
|
36,37%
|
-
|
-
|
22,73%
|
39,72%
|
Kasstroomconversie (nettowinst)
|
69,8%
|
116,95%
|
97,04%
|
66,27%
|
-
|
-
|
35,59%
|
61,04%
|
Dividend per aandeel
2 |
2,350
|
1,100
|
2,350
|
0,6000
|
-
|
0,6136
|
0,6729
|
0,7245
|
Datum van publicatie
|
27/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
12/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
844
|
1.234
|
1.247
|
862
|
420
|
176
|
105
|
123
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
593
|
747
|
764
|
372
|
-166
|
-9,42
|
114
|
236
|
ROE (netto-inkomsten/eigen vermogen)
|
26,3%
|
18,8%
|
22,1%
|
22%
|
7,45%
|
7,58%
|
9,51%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
18,6%
|
14%
|
16,9%
|
11,4%
|
5,2%
|
5,37%
|
6,95%
|
8,05%
|
Totale activa
1 |
4.571
|
4.556
|
4.671
|
4.913
|
4.911
|
4.733
|
4.606
|
4.806
|
Nettoactief per aandeel
2 |
10,20
|
11,00
|
11,40
|
10,80
|
-
|
10,80
|
11,10
|
11,70
|
Cashflow per aandeel
2 |
1,940
|
2,390
|
2,450
|
1,250
|
-0,4000
|
-0,3000
|
1,130
|
1,150
|
Capex
1 |
27,5
|
18,9
|
20,9
|
30,5
|
36,4
|
26,1
|
24,9
|
25,7
|
Capex/omzet
|
0,75%
|
0,57%
|
0,58%
|
0,8%
|
1,31%
|
0,92%
|
0,79%
|
0,75%
|
Datum van publicatie
|
27/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,56
GBP Gemiddelde koersdoel
15,29
GBP Spread / Gemiddelde doel +12,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,31% | 46,89 mld. | | +8,09% | 23,47 mld. | | -7,40% | 15,86 mld. | | +9,32% | 13,91 mld. | | +13,94% | 12,02 mld. | | +21,75% | 6,56 mld. | | -2,07% | 6,44 mld. | | +0,90% | 6,32 mld. | | -15,71% | 5,8 mld. |
Homebuilding - Andere
|