Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
76,35
USD
|
+1,31%
|
|
+1,61%
|
+2,81%
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.096
|
736,1
|
2.686
|
3.156
|
4.292
|
4.409
|
-
|
-
|
Bedrijfswaarde
1 |
1.057
|
637,9
|
2.488
|
2.768
|
3.557
|
3.948
|
3.796
|
3.583
|
K/w-verhouding
|
-17,7
x
|
12,7
x
|
31,8
x
|
12,8
x
|
10,7
x
|
23,9
x
|
24,5
x
|
20
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,81
x
|
0,54
x
|
1,89
x
|
1,43
x
|
1,65
x
|
2,15
x
|
1,89
x
|
1,76
x
|
Bedrijfswaarde/omzet
|
0,78
x
|
0,47
x
|
1,75
x
|
1,25
x
|
1,36
x
|
1,93
x
|
1,63
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
5,58
x
|
18,5
x
|
7,82
x
|
6,53
x
|
15,8
x
|
13,9
x
|
10,9
x
|
Bedrijfswaarde/FCF
|
19,9
x
|
10,4
x
|
17,1
x
|
14,4
x
|
9,77
x
|
20,1
x
|
22,8
x
|
15,9
x
|
FCF Yield
|
5,03%
|
9,62%
|
5,86%
|
6,95%
|
10,2%
|
4,98%
|
4,38%
|
6,27%
|
Price to Book
|
2,51
x
|
-
|
4,75
x
|
3,83
x
|
-
|
3,05
x
|
2,72
x
|
2,37
x
|
Aantal aandelen (in duizenden)
|
56.713
|
56.666
|
56.639
|
56.827
|
57.047
|
57.754
|
-
|
-
|
Referentieprijs
2 |
19,33
|
12,99
|
47,42
|
55,53
|
75,23
|
76,35
|
76,35
|
76,35
|
Datum van publicatie
|
21/05/19
|
20/05/20
|
25/05/21
|
23/05/22
|
30/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.360
|
1.370
|
1.421
|
2.207
|
2.607
|
2.049
|
2.334
|
2.499
|
EBITDA
1 |
97,09
|
114,4
|
134,8
|
353,9
|
545
|
249,9
|
272,6
|
328,6
|
Bedrijfsresultaat (EBIT)
1 |
81,01
|
95,82
|
115,7
|
332,9
|
518,3
|
214,3
|
214,6
|
248,1
|
Operationele Marge
|
5,96%
|
7%
|
8,14%
|
15,08%
|
19,88%
|
10,46%
|
9,19%
|
9,93%
|
Resultaat voor belastingen (EBT)
1 |
-41,3
|
85,05
|
111,4
|
330,4
|
533,9
|
240,1
|
229,1
|
281,7
|
Nettowinst (verlies)
1 |
-58,21
|
58,16
|
84,9
|
248
|
401,8
|
182,9
|
177,3
|
221,2
|
Nettomarge
|
-4,28%
|
4,25%
|
5,98%
|
11,24%
|
15,42%
|
8,92%
|
7,6%
|
8,85%
|
WPA
2 |
-1,090
|
1,020
|
1,490
|
4,330
|
7,000
|
3,191
|
3,110
|
3,820
|
Free Cash Flow
1 |
53,14
|
61,35
|
145,9
|
192,5
|
364
|
196,5
|
166,2
|
224,8
|
FCF-marge
|
3,91%
|
4,48%
|
10,27%
|
8,72%
|
13,96%
|
9,59%
|
7,12%
|
9%
|
Kasstroomconversie (ebitda)
|
54,73%
|
53,65%
|
108,26%
|
54,4%
|
66,78%
|
78,62%
|
60,99%
|
68,4%
|
Kasstroomconversie (nettowinst)
|
-
|
105,49%
|
171,83%
|
77,61%
|
90,59%
|
107,44%
|
93,78%
|
101,61%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/05/19
|
20/05/20
|
25/05/21
|
23/05/22
|
30/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
524,2
|
534,7
|
638,1
|
725,9
|
806,8
|
582,3
|
491,5
|
464,8
|
464,2
|
559,5
|
555,8
|
582,1
|
585,4
|
580,1
|
585,9
|
EBITDA
1 |
73,11
|
96,66
|
121,4
|
162,7
|
197,1
|
109,1
|
76,16
|
66,83
|
58,82
|
66,25
|
57,99
|
62,72
|
66,89
|
70,52
|
72,3
|
Bedrijfsresultaat (EBIT)
1 |
67,99
|
91,41
|
116
|
157,1
|
190,2
|
102,3
|
68,77
|
59,23
|
52,04
|
56,18
|
46,91
|
50,4
|
52,97
|
55,52
|
57,72
|
Operationele Marge
|
12,97%
|
17,1%
|
18,18%
|
21,64%
|
23,57%
|
17,56%
|
13,99%
|
12,74%
|
11,21%
|
10,04%
|
8,44%
|
8,66%
|
9,05%
|
9,57%
|
9,85%
|
Resultaat voor belastingen (EBT)
1 |
67,13
|
90,9
|
115,5
|
157,6
|
192,2
|
107,7
|
76,46
|
68,54
|
60,45
|
59,73
|
50,6
|
53,37
|
55,27
|
59,7
|
62,67
|
Nettowinst (verlies)
1 |
50,72
|
67,62
|
86,8
|
117,2
|
144,1
|
82,81
|
57,75
|
51,27
|
45,67
|
46,97
|
38,1
|
41,17
|
43,8
|
47,43
|
49,63
|
Nettomarge
|
9,68%
|
12,65%
|
13,6%
|
16,14%
|
17,86%
|
14,22%
|
11,75%
|
11,03%
|
9,84%
|
8,4%
|
6,86%
|
7,07%
|
7,48%
|
8,18%
|
8,47%
|
WPA
2 |
0,8900
|
1,180
|
1,510
|
2,040
|
2,510
|
1,440
|
1,000
|
0,8900
|
0,7900
|
0,8100
|
0,6722
|
0,7416
|
0,7696
|
0,7738
|
0,8314
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
2/11/21
|
2/02/22
|
23/05/22
|
2/08/22
|
1/11/22
|
6/02/23
|
30/05/23
|
1/08/23
|
31/10/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: April |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
39
|
98,2
|
198
|
388
|
735
|
462
|
614
|
826
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
53,1
|
61,4
|
146
|
193
|
364
|
196
|
166
|
225
|
ROE (netto-inkomsten/eigen vermogen)
|
19,7%
|
14,8%
|
16,3%
|
35,6%
|
39%
|
12,8%
|
11,3%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
10,2%
|
-
|
9,99%
|
23%
|
28,7%
|
8,7%
|
7,5%
|
8,4%
|
Totale activa
1 |
-571,1
|
-
|
849,8
|
1.076
|
1.399
|
2.102
|
2.364
|
2.633
|
Nettoactief per aandeel
2 |
7,700
|
-
|
9,980
|
14,50
|
-
|
25,00
|
28,10
|
32,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
12,1
|
15,4
|
8,02
|
32
|
52,2
|
58,8
|
53,3
|
55
|
Capex/omzet
|
0,89%
|
1,12%
|
0,56%
|
1,45%
|
2%
|
2,87%
|
2,28%
|
2,2%
|
Datum van publicatie
|
21/05/19
|
20/05/20
|
25/05/21
|
23/05/22
|
30/05/23
|
-
|
-
|
-
|
Laatste slotkoers
76,35
USD Gemiddelde koersdoel
79
USD Spread / Gemiddelde doel +3,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,81% | 4,41 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
|