Beurs gesloten -
OTC Markets
20:40:53 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,4
USD
|
-4,91%
|
|
-4,86%
|
-0,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.316
|
6.025
|
6.386
|
3.581
|
5.188
|
5.217
|
-
|
-
|
Bedrijfswaarde
1 |
5.771
|
5.306
|
5.549
|
2.717
|
4.510
|
4.646
|
4.691
|
4.671
|
K/w-verhouding
|
9,39
x
|
26,3
x
|
11,5
x
|
5,65
x
|
14,9
x
|
17,8
x
|
14,1
x
|
12,5
x
|
Dividendrendement
|
9,63%
|
2,5%
|
4,72%
|
9,25%
|
6,51%
|
6,39%
|
6,5%
|
6,48%
|
Marktkapitalisatie/omzet
|
1,45
x
|
2,16
x
|
1,49
x
|
0,81
x
|
1,48
x
|
1,55
x
|
1,4
x
|
1,3
x
|
Bedrijfswaarde/omzet
|
1,33
x
|
1,9
x
|
1,29
x
|
0,61
x
|
1,28
x
|
1,38
x
|
1,26
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
6,74
x
|
17,2
x
|
6,57
x
|
2,95
x
|
9,39
x
|
10,8
x
|
8,61
x
|
7,47
x
|
Bedrijfswaarde/FCF
|
11,6
x
|
-17,2
x
|
13
x
|
5,72
x
|
36,8
x
|
25,2
x
|
20
x
|
15,2
x
|
FCF Yield
|
8,62%
|
-5,83%
|
7,7%
|
17,5%
|
2,72%
|
3,97%
|
5,01%
|
6,59%
|
Price to Book
|
1,92
x
|
1,5
x
|
1,48
x
|
0,8
x
|
1,16
x
|
1,16
x
|
1,16
x
|
1,13
x
|
Aantal aandelen (in duizenden)
|
3.265.976
|
3.634.083
|
3.638.465
|
3.522.899
|
3.527.875
|
3.539.371
|
-
|
-
|
Referentieprijs
2 |
1,934
|
1,658
|
1,755
|
1,016
|
1,470
|
1,474
|
1,474
|
1,474
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
3/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.341
|
2.790
|
4.285
|
4.420
|
3.514
|
3.368
|
3.726
|
4.024
|
EBITDA
1 |
856
|
309
|
844,2
|
922
|
480,5
|
430
|
544,8
|
625,4
|
Bedrijfsresultaat (EBIT)
1 |
842,5
|
292,4
|
828,6
|
907,5
|
467,8
|
415,2
|
528,9
|
611,2
|
Operationele Marge
|
19,41%
|
10,48%
|
19,34%
|
20,53%
|
13,31%
|
12,33%
|
14,19%
|
15,19%
|
Resultaat voor belastingen (EBT)
1 |
835,9
|
264,4
|
679,6
|
827,9
|
473,8
|
411,2
|
516,2
|
570,8
|
Nettowinst (verlies)
1 |
673,9
|
217
|
555,5
|
643,6
|
349
|
291,4
|
367,9
|
416,4
|
Nettomarge
|
15,52%
|
7,78%
|
12,96%
|
14,56%
|
9,93%
|
8,65%
|
9,87%
|
10,35%
|
WPA
2 |
0,2060
|
0,0630
|
0,1530
|
0,1800
|
0,0990
|
0,0829
|
0,1049
|
0,1180
|
Free Cash Flow
1 |
497,4
|
-309,2
|
427,3
|
475,4
|
122,7
|
184,6
|
234,9
|
308
|
FCF-marge
|
11,46%
|
-11,08%
|
9,97%
|
10,76%
|
3,49%
|
5,48%
|
6,31%
|
7,65%
|
Kasstroomconversie (ebitda)
|
58,11%
|
-
|
50,62%
|
51,56%
|
25,54%
|
42,92%
|
43,13%
|
49,25%
|
Kasstroomconversie (nettowinst)
|
73,81%
|
-
|
76,92%
|
73,87%
|
35,16%
|
63,33%
|
63,86%
|
73,98%
|
Dividend per aandeel
2 |
0,1863
|
0,0414
|
0,0828
|
0,0940
|
0,0958
|
0,0942
|
0,0958
|
0,0955
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
3/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
---|
Omzet
1 |
2.609
|
2.196
|
2.089
|
2.077
|
EBITDA
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
530,4
|
424
|
404,6
|
424,6
|
Operationele Marge
|
20,33%
|
19,31%
|
19,37%
|
20,44%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
334,5
|
Nettowinst (verlies)
1 |
-
|
235,8
|
319,7
|
260,7
|
Nettomarge
|
-
|
10,74%
|
15,31%
|
12,55%
|
WPA
2 |
-
|
-
|
-
|
0,0720
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,0462
|
Datum van publicatie
|
26/02/20
|
4/08/21
|
3/03/22
|
3/08/22
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
546
|
719
|
837
|
864
|
678
|
571
|
526
|
546
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
497
|
-309
|
427
|
475
|
123
|
185
|
235
|
308
|
ROE (netto-inkomsten/eigen vermogen)
|
20,3%
|
5,93%
|
13,3%
|
14,6%
|
7,73%
|
6,59%
|
8,33%
|
9,61%
|
ROA (netto-inkomsten/totale activa)
|
12,9%
|
3,97%
|
9,27%
|
10,1%
|
5,48%
|
4,71%
|
5,98%
|
6,6%
|
Totale activa
1 |
5.216
|
5.463
|
5.994
|
6.361
|
6.368
|
6.191
|
6.154
|
6.310
|
Nettoactief per aandeel
2 |
1,010
|
1,100
|
1,180
|
1,270
|
1,270
|
1,270
|
1,280
|
1,310
|
Cashflow per aandeel
2 |
0,1600
|
-0,0900
|
0,1200
|
0,1300
|
0,0400
|
0,0700
|
0,0700
|
0,0900
|
Capex
1 |
12,6
|
8
|
4,6
|
2,1
|
6,9
|
8,12
|
8,12
|
8,12
|
Capex/omzet
|
0,29%
|
0,29%
|
0,11%
|
0,05%
|
0,2%
|
0,24%
|
0,22%
|
0,2%
|
Datum van publicatie
|
26/02/20
|
2/03/21
|
3/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
1,474
GBP Gemiddelde koersdoel
1,584
GBP Spread / Gemiddelde doel +7,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,28% | 47,18 mld. | | +7,67% | 24,07 mld. | | -6,55% | 16,22 mld. | | +9,64% | 14,06 mld. | | +14,31% | 12,36 mld. | | +24,65% | 6,98 mld. | | +6,87% | 6,75 mld. | | -14,34% | 6 mld. | | +2,62% | 5,93 mld. |
Homebuilding - Andere
|