Beurs gesloten -
BME
17:37:56 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,322
EUR
|
+0,36%
|
|
+0,36%
|
+6,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.470
|
1.187
|
1.402
|
1.658
|
2.021
|
2.307
|
-
|
-
|
Bedrijfswaarde
1 |
5.785
|
6.400
|
7.251
|
1.658
|
8.429
|
9.910
|
10.472
|
10.447
|
K/w-verhouding
|
-4,91
x
|
28,9
x
|
-7,37
x
|
15,3
x
|
-
|
14,2
x
|
14,2
x
|
12,9
x
|
Dividendrendement
|
4,23%
|
3,37%
|
4,51%
|
-
|
4,35%
|
4,44%
|
4,06%
|
4,31%
|
Marktkapitalisatie/omzet
|
0,35
x
|
0,26
x
|
0,3
x
|
0,28
x
|
0,44
x
|
0,51
x
|
0,46
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,41
x
|
1,55
x
|
0,28
x
|
1,83
x
|
2,18
x
|
2,11
x
|
2,2
x
|
Bedrijfswaarde/EBITDA
|
8,51
x
|
8,84
x
|
7,86
x
|
1,1
x
|
5,53
x
|
6,8
x
|
6,93
x
|
6,73
x
|
Bedrijfswaarde/FCF
|
-16,9
x
|
-15,3
x
|
-21,2
x
|
-
|
13,5
x
|
-19,4
x
|
-35,1
x
|
37,9
x
|
FCF Yield
|
-5,9%
|
-6,54%
|
-4,71%
|
-
|
7,41%
|
-5,16%
|
-2,85%
|
2,64%
|
Price to Book
|
1,75
x
|
2,09
x
|
3,42
x
|
-
|
2,68
x
|
3,06
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
565.471
|
587.862
|
613.491
|
637.657
|
646.431
|
694.448
|
-
|
-
|
Referentieprijs
2 |
2,600
|
2,020
|
2,286
|
2,600
|
3,126
|
3,322
|
3,322
|
3,322
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.169
|
4.548
|
4.675
|
5.852
|
4.609
|
4.537
|
4.972
|
4.758
|
EBITDA
1 |
679,8
|
723,6
|
922,9
|
1.502
|
1.523
|
1.457
|
1.510
|
1.553
|
Bedrijfsresultaat (EBIT)
1 |
441
|
467,1
|
768,2
|
1.303
|
1.251
|
1.255
|
1.310
|
1.354
|
Operationele Marge
|
10,58%
|
10,27%
|
16,43%
|
22,26%
|
27,13%
|
27,66%
|
26,34%
|
28,45%
|
Resultaat voor belastingen (EBT)
1 |
-183,9
|
236,2
|
33,68
|
515,3
|
469,5
|
573,8
|
628,7
|
679,8
|
Nettowinst (verlies)
1 |
-297,7
|
35,7
|
-189,2
|
110,5
|
153,2
|
164,7
|
174,8
|
199
|
Nettomarge
|
-7,14%
|
0,78%
|
-4,05%
|
1,89%
|
3,32%
|
3,63%
|
3,52%
|
4,18%
|
WPA
2 |
-0,5300
|
0,0700
|
-0,3100
|
0,1700
|
-
|
0,2341
|
0,2340
|
0,2567
|
Free Cash Flow
1 |
-341,4
|
-418,5
|
-341,8
|
-
|
624,3
|
-511
|
-298
|
276
|
FCF-marge
|
-8,19%
|
-9,2%
|
-7,31%
|
-
|
13,54%
|
-11,26%
|
-5,99%
|
5,8%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
40,99%
|
-
|
-
|
17,77%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
407,46%
|
-
|
-
|
138,69%
|
Dividend per aandeel
2 |
0,1100
|
0,0680
|
0,1030
|
-
|
0,1360
|
0,1475
|
0,1350
|
0,1433
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
2.079
|
2.164
|
1.146
|
1.366
|
1.196
|
1.394
|
-
|
1.503
|
1.760
|
1.293
|
871,9
|
2.164
|
1.080
|
1.365
|
1.003
|
EBITDA
1 |
347,9
|
401,8
|
228,1
|
293
|
242,6
|
287,2
|
529,8
|
394,2
|
578,1
|
320
|
325
|
645
|
335,1
|
542,8
|
331,4
|
Bedrijfsresultaat (EBIT)
1 |
242,8
|
325
|
188,2
|
256,2
|
176,7
|
252,8
|
429,5
|
332,5
|
540,7
|
272,8
|
306,2
|
579
|
266,6
|
405
|
283,4
|
Operationele Marge
|
11,68%
|
15,02%
|
16,43%
|
18,76%
|
14,78%
|
18,14%
|
-
|
22,13%
|
30,73%
|
21,1%
|
35,12%
|
26,75%
|
24,69%
|
29,66%
|
28,24%
|
Resultaat voor belastingen (EBT)
1 |
91,13
|
125,7
|
83,3
|
-175,4
|
54,16
|
62,24
|
116,4
|
118,4
|
280,5
|
109,4
|
115,7
|
225,1
|
117
|
127,4
|
116,8
|
Nettowinst (verlies)
1 |
70,13
|
40,27
|
19,97
|
-249,4
|
20,28
|
21,45
|
41,74
|
26,04
|
42,74
|
30,57
|
33,43
|
64
|
28,81
|
60,8
|
32,1
|
Nettomarge
|
3,37%
|
1,86%
|
1,74%
|
-18,27%
|
1,7%
|
1,54%
|
-
|
1,73%
|
2,43%
|
2,37%
|
3,83%
|
2,96%
|
2,67%
|
4,45%
|
3,2%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/07/20
|
30/07/21
|
4/11/21
|
25/02/22
|
4/05/22
|
29/07/22
|
29/07/22
|
7/11/22
|
24/02/23
|
9/05/23
|
28/07/23
|
28/07/23
|
3/11/23
|
29/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.315
|
5.212
|
5.848
|
-
|
6.408
|
7.603
|
8.165
|
8.140
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,348
x
|
7,203
x
|
6,337
x
|
-
|
4,207
x
|
5,217
x
|
5,405
x
|
5,242
x
|
Free Cash Flow
1 |
-341
|
-419
|
-342
|
-
|
624
|
-511
|
-298
|
276
|
ROE (netto-inkomsten/eigen vermogen)
|
-30,3%
|
5,16%
|
-39,1%
|
-
|
23%
|
13,1%
|
14,4%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
0,88%
|
0,8%
|
0,9%
|
0,9%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
17.432
|
20.583
|
19.426
|
22.111
|
Nettoactief per aandeel
2 |
1,480
|
0,9700
|
0,6700
|
-
|
1,170
|
1,080
|
-
|
-
|
Cashflow per aandeel
|
0,9200
|
0,9500
|
1,040
|
-
|
1,180
|
-
|
-
|
-
|
Capex
1 |
851
|
964
|
971
|
-
|
223
|
709
|
709
|
621
|
Capex/omzet
|
20,42%
|
21,19%
|
20,77%
|
-
|
4,84%
|
15,62%
|
14,26%
|
13,04%
|
Datum van publicatie
|
28/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
3,322
EUR Gemiddelde koersdoel
3,821
EUR Spread / Gemiddelde doel +15,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,27% | 2,46 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 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. |
Bouw & Techniek - Andere
|