Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
261,7
USD
|
+2,54%
|
|
+7,56%
|
+21,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.794
|
10.001
|
16.339
|
20.363
|
31.352
|
38.303
|
-
|
-
|
Bedrijfswaarde
1 |
6.997
|
11.005
|
19.864
|
23.665
|
34.261
|
40.254
|
39.333
|
38.271
|
K/w-verhouding
|
14,9
x
|
23,5
x
|
34,3
x
|
42,9
x
|
43,2
x
|
43,1
x
|
35,7
x
|
30,6
x
|
Dividendrendement
|
0,42%
|
0,29%
|
0,22%
|
0,2%
|
0,15%
|
0,13%
|
0,14%
|
0,17%
|
Marktkapitalisatie/omzet
|
0,48
x
|
0,89
x
|
1,26
x
|
1,19
x
|
1,5
x
|
1,69
x
|
1,57
x
|
1,43
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,98
x
|
1,53
x
|
1,39
x
|
1,64
x
|
1,78
x
|
1,61
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
7,43
x
|
10,5
x
|
15,8
x
|
14
x
|
17,6
x
|
18,3
x
|
16,2
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
12,9
x
|
80,7
x
|
30,9
x
|
28,3
x
|
27,7
x
|
29,7
x
|
25,7
x
|
FCF Yield
|
4,23%
|
7,78%
|
1,24%
|
3,24%
|
3,53%
|
3,61%
|
3,37%
|
3,89%
|
Price to Book
|
1,48
x
|
2,41
x
|
3,26
x
|
3,92
x
|
5,01
x
|
5,59
x
|
4,99
x
|
4,32
x
|
Aantal aandelen (in duizenden)
|
142.330
|
138.861
|
142.499
|
142.901
|
145.285
|
146.384
|
-
|
-
|
Referentieprijs
2 |
40,71
|
72,02
|
114,7
|
142,5
|
215,8
|
261,7
|
261,7
|
261,7
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.112
|
11.203
|
12.980
|
17.074
|
20.882
|
22.610
|
24.467
|
26.789
|
EBITDA
1 |
941,8
|
1.050
|
1.259
|
1.685
|
1.947
|
2.203
|
2.422
|
2.800
|
Bedrijfsresultaat (EBIT)
1 |
554,9
|
611,4
|
663,5
|
872,1
|
1.128
|
1.400
|
1.652
|
1.871
|
Operationele Marge
|
4,58%
|
5,46%
|
5,11%
|
5,11%
|
5,4%
|
6,19%
|
6,75%
|
6,99%
|
Resultaat voor belastingen (EBT)
1 |
572,3
|
571,3
|
622,9
|
703,9
|
970
|
1.236
|
1.493
|
1.648
|
Nettowinst (verlies)
1 |
402
|
445,6
|
486
|
491,2
|
744,7
|
904,5
|
1.099
|
1.253
|
Nettomarge
|
3,32%
|
3,98%
|
3,74%
|
2,88%
|
3,57%
|
4%
|
4,49%
|
4,68%
|
WPA
2 |
2,730
|
3,070
|
3,340
|
3,320
|
5,000
|
6,066
|
7,331
|
8,554
|
Free Cash Flow
1 |
295,9
|
855,9
|
246,3
|
766,8
|
1.210
|
1.455
|
1.326
|
1.487
|
FCF-marge
|
2,44%
|
7,64%
|
1,9%
|
4,49%
|
5,8%
|
6,44%
|
5,42%
|
5,55%
|
Kasstroomconversie (ebitda)
|
31,42%
|
81,52%
|
19,56%
|
45,51%
|
62,17%
|
66,05%
|
54,75%
|
53,1%
|
Kasstroomconversie (nettowinst)
|
73,61%
|
192,09%
|
50,68%
|
156,11%
|
162,55%
|
160,86%
|
120,64%
|
118,7%
|
Dividend per aandeel
2 |
0,1700
|
0,2100
|
0,2500
|
0,2900
|
0,3300
|
0,3475
|
0,3789
|
0,4400
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
3.353
|
3.924
|
3.966
|
4.232
|
4.460
|
4.417
|
4.429
|
5.049
|
5.621
|
5.784
|
4.923
|
5.595
|
6.107
|
5.991
|
5.350
|
EBITDA
1 |
366,9
|
390,8
|
345,5
|
422,1
|
467,4
|
449,9
|
332,4
|
472,1
|
592,5
|
550,2
|
375,5
|
555
|
658,7
|
609,2
|
415,2
|
Bedrijfsresultaat (EBIT)
1 |
248,1
|
140,1
|
117,5
|
208,4
|
286,8
|
259,4
|
125,9
|
279,3
|
400,3
|
322,5
|
180,7
|
355
|
453,6
|
412,1
|
239,6
|
Operationele Marge
|
7,4%
|
3,57%
|
2,96%
|
4,92%
|
6,43%
|
5,87%
|
2,84%
|
5,53%
|
7,12%
|
5,58%
|
3,67%
|
6,34%
|
7,43%
|
6,88%
|
4,48%
|
Resultaat voor belastingen (EBT)
1 |
237
|
121
|
91,58
|
137,4
|
229,2
|
245,7
|
93,55
|
236
|
351
|
289,4
|
128,3
|
314,5
|
421,2
|
377,7
|
203,9
|
Nettowinst (verlies)
1 |
174,4
|
104,8
|
84,64
|
88,02
|
156
|
162,6
|
95,05
|
165,9
|
272,8
|
210,9
|
104,5
|
224,8
|
303
|
273,4
|
168,4
|
Nettomarge
|
5,2%
|
2,67%
|
2,13%
|
2,08%
|
3,5%
|
3,68%
|
2,15%
|
3,29%
|
4,85%
|
3,65%
|
2,12%
|
4,02%
|
4,96%
|
4,56%
|
3,15%
|
WPA
2 |
1,210
|
0,7100
|
0,5700
|
0,5900
|
1,060
|
1,100
|
0,6400
|
1,120
|
1,830
|
1,420
|
0,6951
|
1,492
|
2,034
|
1,827
|
1,125
|
Dividend per aandeel
2 |
0,0600
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
0,0800
|
0,0800
|
0,0800
|
0,0800
|
0,0900
|
0,0840
|
0,0840
|
0,0840
|
0,0840
|
0,0867
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.202
|
1.004
|
3.525
|
3.301
|
2.908
|
1.951
|
1.030
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
31,4
|
Hefboom (schuld/ebitda)
|
1,277
x
|
0,9567
x
|
2,799
x
|
1,959
x
|
1,494
x
|
0,8856
x
|
0,4253
x
|
-
|
Free Cash Flow
1 |
296
|
856
|
246
|
767
|
1.210
|
1.455
|
1.326
|
1.487
|
ROE (netto-inkomsten/eigen vermogen)
|
12,9%
|
13,2%
|
10,3%
|
9,36%
|
12,8%
|
12,9%
|
13,5%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
6,39%
|
-
|
4,57%
|
3,73%
|
5,01%
|
5,8%
|
6,3%
|
6,7%
|
Totale activa
1 |
6.295
|
-
|
10.627
|
13.160
|
14.851
|
15.595
|
17.450
|
18.698
|
Nettoactief per aandeel
2 |
27,50
|
29,90
|
35,20
|
36,40
|
43,10
|
46,80
|
52,50
|
60,50
|
Cashflow per aandeel
2 |
3,570
|
7,680
|
4,010
|
7,640
|
10,60
|
10,40
|
11,10
|
12,90
|
Capex
1 |
231
|
260
|
386
|
428
|
435
|
450
|
475
|
547
|
Capex/omzet
|
1,9%
|
2,32%
|
2,97%
|
2,5%
|
2,08%
|
1,99%
|
1,94%
|
2,04%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
261,7
USD Gemiddelde koersdoel
257
USD Spread / Gemiddelde doel -1,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,25% | 38,3 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. | | +13,40% | 15,06 mld. |
Bouw & Techniek - Andere
|