Geschatte realtime
Cboe BZX
19:02:29 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,11
USD
|
+0,09%
|
|
-0,59%
|
+4,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.314
|
3.333
|
4.296
|
3.288
|
5.732
|
5.929
|
-
|
-
|
Bedrijfswaarde
1 |
3.928
|
5.729
|
6.766
|
5.046
|
6.942
|
6.822
|
6.631
|
6.376
|
K/w-verhouding
|
9,3
x
|
13,6
x
|
6,75
x
|
3,35
x
|
7,64
x
|
7,03
x
|
6,58
x
|
8,03
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,54
x
|
0,57
x
|
0,4
x
|
0,77
x
|
0,77
x
|
0,72
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
0,93
x
|
0,9
x
|
0,61
x
|
0,94
x
|
0,89
x
|
0,81
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
7,94
x
|
12,9
x
|
6,54
x
|
3,1
x
|
5,53
x
|
5,31
x
|
5,28
x
|
6,36
x
|
Bedrijfswaarde/FCF
|
10,8
x
|
5,28
x
|
19
x
|
4,68
x
|
8,98
x
|
8,18
x
|
10,1
x
|
16,5
x
|
FCF Yield
|
9,24%
|
18,9%
|
5,25%
|
21,3%
|
11,1%
|
12,2%
|
9,86%
|
6,07%
|
Price to Book
|
0,91
x
|
0,94
x
|
1,08
x
|
0,76
x
|
1,1
x
|
1,12
x
|
0,93
x
|
-
|
Aantal aandelen (in duizenden)
|
105.841
|
129.943
|
122.891
|
108.347
|
107.449
|
105.764
|
-
|
-
|
Referentieprijs
2 |
21,86
|
25,65
|
34,96
|
30,35
|
53,35
|
56,06
|
56,06
|
56,06
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
8/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.762
|
6.129
|
7.501
|
8.225
|
7.418
|
7.688
|
8.225
|
7.508
|
EBITDA
1 |
494,9
|
445,6
|
1.035
|
1.628
|
1.256
|
1.284
|
1.257
|
1.003
|
Bedrijfsresultaat (EBIT)
1 |
290,6
|
404,4
|
804,8
|
1.359
|
1.015
|
1.051
|
1.089
|
966
|
Operationele Marge
|
6,1%
|
6,6%
|
10,73%
|
16,52%
|
13,68%
|
13,67%
|
13,24%
|
12,87%
|
Resultaat voor belastingen (EBT)
1 |
322,3
|
324,1
|
863,1
|
1.393
|
1.018
|
1.131
|
1.168
|
958
|
Nettowinst (verlies)
1 |
254,7
|
243,4
|
663
|
1.053
|
768,9
|
856,3
|
898,4
|
742
|
Nettomarge
|
5,35%
|
3,97%
|
8,84%
|
12,8%
|
10,37%
|
11,14%
|
10,92%
|
9,88%
|
WPA
2 |
2,350
|
1,880
|
5,180
|
9,060
|
6,980
|
7,975
|
8,525
|
6,980
|
Free Cash Flow
1 |
363,1
|
1.086
|
355,4
|
1.077
|
772,7
|
834
|
653,7
|
387
|
FCF-marge
|
7,62%
|
17,71%
|
4,74%
|
13,1%
|
10,42%
|
10,85%
|
7,95%
|
5,15%
|
Kasstroomconversie (ebitda)
|
73,36%
|
243,63%
|
34,34%
|
66,18%
|
61,51%
|
64,94%
|
52,02%
|
38,58%
|
Kasstroomconversie (nettowinst)
|
142,59%
|
445,91%
|
53,61%
|
102,32%
|
100,5%
|
97,4%
|
72,76%
|
52,16%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
8/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
2.505
|
1.703
|
1.995
|
2.035
|
2.492
|
1.662
|
2.061
|
1.676
|
2.020
|
1.700
|
1.908
|
2.108
|
2.095
|
-
|
-
|
EBITDA
1 |
398
|
276,4
|
409,8
|
443,7
|
486
|
284,3
|
354,8
|
275,5
|
338,6
|
281,1
|
323,2
|
325,1
|
382,4
|
274
|
346,1
|
Bedrijfsresultaat (EBIT)
1 |
335,2
|
223,4
|
348,5
|
401,2
|
386
|
226,2
|
298,8
|
205,8
|
283,7
|
224,9
|
254,6
|
262,1
|
297,4
|
222,8
|
273,5
|
Operationele Marge
|
13,38%
|
13,12%
|
17,47%
|
19,72%
|
15,49%
|
13,61%
|
14,5%
|
12,28%
|
14,05%
|
13,23%
|
13,34%
|
12,44%
|
14,2%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
342,6
|
232,9
|
391,6
|
399,6
|
368,5
|
248,4
|
315,8
|
228,4
|
225,3
|
248,9
|
270,8
|
290,6
|
314,6
|
246,4
|
288,8
|
Nettowinst (verlies)
1 |
272,7
|
176,7
|
291
|
309,8
|
275,3
|
191,1
|
234,6
|
170,7
|
172,6
|
190,3
|
207
|
213,3
|
240,3
|
182,2
|
223,2
|
Nettomarge
|
10,89%
|
10,38%
|
14,59%
|
15,23%
|
11,05%
|
11,5%
|
11,39%
|
10,19%
|
8,54%
|
11,19%
|
10,85%
|
10,12%
|
11,47%
|
-
|
-
|
WPA
2 |
2,190
|
1,440
|
2,450
|
2,720
|
2,510
|
1,740
|
2,120
|
1,540
|
1,580
|
1,750
|
1,897
|
2,053
|
2,246
|
1,723
|
2,072
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
8/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
14/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.614
|
2.396
|
2.469
|
1.757
|
1.210
|
893
|
702
|
447
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,262
x
|
5,376
x
|
2,386
x
|
1,08
x
|
0,9632
x
|
0,6953
x
|
0,5585
x
|
0,4457
x
|
Free Cash Flow
1 |
363
|
1.086
|
355
|
1.077
|
773
|
834
|
654
|
387
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
10,6%
|
17,5%
|
24,6%
|
15,4%
|
16%
|
14,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,85%
|
3,75%
|
8,05%
|
12,2%
|
8,97%
|
9,5%
|
9,38%
|
-
|
Totale activa
1 |
5.255
|
6.492
|
8.233
|
8.599
|
8.571
|
9.014
|
9.582
|
-
|
Nettoactief per aandeel
2 |
24,00
|
27,20
|
32,20
|
40,00
|
48,40
|
50,10
|
60,60
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
30,1
|
37,8
|
21,2
|
30,6
|
33,4
|
115
|
42,9
|
104
|
Capex/omzet
|
0,63%
|
0,62%
|
0,28%
|
0,37%
|
0,45%
|
1,49%
|
0,52%
|
1,39%
|
Datum van publicatie
|
5/02/20
|
10/02/21
|
8/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
56,06
USD Gemiddelde koersdoel
64,58
USD Spread / Gemiddelde doel +15,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,87% | 5,93 mld. | | -5,91% | 46,92 mld. | | +8,93% | 23,52 mld. | | +3,86% | 17,89 mld. | | +17,08% | 14,89 mld. | | +16,58% | 12,45 mld. | | +27,53% | 6,96 mld. | | +2,43% | 6,22 mld. | | +9,69% | 6,08 mld. | | -9,08% | 5,77 mld. |
Homebuilding - Andere
|