Beurs gesloten -
London S.E.
17:35:11 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1.318
GBX
|
+2,77%
|
|
+2,49%
|
-5,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.526
|
8.819
|
9.111
|
3.885
|
4.436
|
4.211
|
-
|
-
|
Bedrijfswaarde
1 |
7.682
|
7.585
|
7.864
|
3.023
|
4.015
|
4.029
|
4.081
|
4.075
|
K/w-verhouding
|
10,1
x
|
13,9
x
|
11,6
x
|
6,98
x
|
17,5
x
|
16,5
x
|
13
x
|
10,9
x
|
Dividendrendement
|
8,72%
|
3,98%
|
8,23%
|
4,93%
|
-
|
4,7%
|
5,08%
|
5,51%
|
Marktkapitalisatie/omzet
|
2,34
x
|
2,65
x
|
2,52
x
|
1,02
x
|
1,6
x
|
1,5
x
|
1,35
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
2,1
x
|
2,28
x
|
2,18
x
|
0,79
x
|
1,45
x
|
1,43
x
|
1,31
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
7,32
x
|
8,65
x
|
8,01
x
|
2,96
x
|
10,8
x
|
10,2
x
|
7,99
x
|
6,76
x
|
Bedrijfswaarde/FCF
|
13
x
|
10,2
x
|
10,3
x
|
8,13
x
|
-24,2
x
|
455
x
|
32,9
x
|
16,2
x
|
FCF Yield
|
7,71%
|
9,84%
|
9,71%
|
12,3%
|
-4,14%
|
0,22%
|
3,04%
|
6,16%
|
Price to Book
|
2,63
x
|
2,51
x
|
2,51
x
|
1,13
x
|
-
|
1,22
x
|
1,18
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
316.346
|
318.728
|
318.996
|
319.218
|
319.333
|
319.506
|
-
|
-
|
Referentieprijs
2 |
26,95
|
27,67
|
28,56
|
12,17
|
13,89
|
13,18
|
13,18
|
13,18
|
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
|
2.813
|
3.121
|
3.382
|
EBITDA
1 |
1.050
|
876,9
|
981,2
|
1.022
|
373,2
|
395,7
|
510,6
|
602,4
|
Bedrijfsresultaat (EBIT)
1 |
1.037
|
862,8
|
966,7
|
1.006
|
354,5
|
383,1
|
495,1
|
588
|
Operationele Marge
|
28,41%
|
25,92%
|
26,77%
|
26,38%
|
12,78%
|
13,62%
|
15,86%
|
17,39%
|
Resultaat voor belastingen (EBT)
1 |
1.041
|
783,8
|
966,8
|
730,7
|
351,8
|
360,1
|
454,1
|
541,1
|
Nettowinst (verlies)
1 |
848,8
|
638,4
|
787,2
|
561
|
255,4
|
253,2
|
316,8
|
401,4
|
Nettomarge
|
23,26%
|
19,18%
|
21,8%
|
14,7%
|
9,21%
|
9%
|
10,15%
|
11,87%
|
WPA
2 |
2,663
|
1,996
|
2,456
|
1,743
|
0,7950
|
0,7986
|
1,014
|
1,214
|
Free Cash Flow
1 |
592,5
|
746,6
|
763,9
|
371,8
|
-166,2
|
8,85
|
123,9
|
251,1
|
FCF-marge
|
16,24%
|
22,43%
|
21,16%
|
9,74%
|
-5,99%
|
0,31%
|
3,97%
|
7,42%
|
Kasstroomconversie (ebitda)
|
56,43%
|
85,14%
|
77,85%
|
36,37%
|
-
|
2,24%
|
24,26%
|
41,67%
|
Kasstroomconversie (nettowinst)
|
69,8%
|
116,95%
|
97,04%
|
66,27%
|
-
|
3,5%
|
39,11%
|
62,54%
|
Dividend per aandeel
2 |
2,350
|
1,100
|
2,350
|
0,6000
|
-
|
0,6199
|
0,6696
|
0,7256
|
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
|
182
|
130
|
136
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
593
|
747
|
764
|
372
|
-166
|
8,85
|
124
|
251
|
ROE (netto-inkomsten/eigen vermogen)
|
26,3%
|
18,8%
|
22,1%
|
22%
|
7,45%
|
7,59%
|
9,52%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
18,6%
|
14%
|
16,9%
|
11,4%
|
5,2%
|
7,02%
|
8,48%
|
9,67%
|
Totale activa
1 |
4.571
|
4.556
|
4.671
|
4.913
|
4.911
|
3.606
|
3.733
|
4.149
|
Nettoactief per aandeel
2 |
10,20
|
11,00
|
11,40
|
10,80
|
-
|
10,80
|
11,20
|
11,70
|
Cashflow per aandeel
2 |
1,940
|
2,390
|
2,450
|
1,250
|
-0,4000
|
-0,3800
|
1,220
|
1,240
|
Capex
1 |
27,5
|
18,9
|
20,9
|
30,5
|
36,4
|
26,2
|
24,9
|
25,6
|
Capex/omzet
|
0,75%
|
0,57%
|
0,58%
|
0,8%
|
1,31%
|
0,93%
|
0,8%
|
0,76%
|
Datum van publicatie
|
27/02/20
|
3/03/21
|
2/03/22
|
1/03/23
|
12/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,18
GBP Gemiddelde koersdoel
14,96
GBP Spread / Gemiddelde doel +13,51% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,11% | 5,25 mld. | | -4,38% | 47,86 mld. | | +10,25% | 23,94 mld. | | +1,83% | 17,68 mld. | | +13,06% | 14,58 mld. | | +16,96% | 12,52 mld. | | +0,30% | 6,2 mld. | | +12,71% | 6,16 mld. | | +7,89% | 6,11 mld. | | +9,62% | 5,96 mld. |
Homebuilding - Andere
|