Geschatte realtime
Cboe BZX
18:54:23 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
118,5
USD
|
-0,53%
|
|
-0,03%
|
+15,45%
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.585
|
5.335
|
7.324
|
4.882
|
7.600
|
12.408
|
-
|
-
|
Bedrijfswaarde
1 |
8.070
|
7.774
|
9.248
|
6.716
|
9.060
|
13.401
|
13.121
|
13.182
|
K/w-verhouding
|
9,87
x
|
12,4
x
|
9,08
x
|
3,95
x
|
5,72
x
|
8,63
x
|
8,71
x
|
8,39
x
|
Dividendrendement
|
1,11%
|
1,04%
|
1,03%
|
1,79%
|
1,17%
|
0,73%
|
0,77%
|
0,81%
|
Marktkapitalisatie/omzet
|
0,77
x
|
0,75
x
|
0,83
x
|
0,48
x
|
0,76
x
|
1,23
x
|
1,17
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
1,12
x
|
1,1
x
|
1,05
x
|
0,65
x
|
0,91
x
|
1,33
x
|
1,24
x
|
1,21
x
|
Bedrijfswaarde/EBITDA
|
7,41
x
|
8,7
x
|
6,63
x
|
3,39
x
|
4,31
x
|
6,53
x
|
6,56
x
|
6,3
x
|
Bedrijfswaarde/FCF
|
23
x
|
8,65
x
|
7,48
x
|
7,34
x
|
7,59
x
|
10,3
x
|
14,9
x
|
18,8
x
|
FCF Yield
|
4,35%
|
11,6%
|
13,4%
|
13,6%
|
13,2%
|
9,67%
|
6,7%
|
5,33%
|
Price to Book
|
1,11
x
|
1,1
x
|
1,37
x
|
0,79
x
|
1,08
x
|
1,59
x
|
1,38
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
140.429
|
126.183
|
121.717
|
113.330
|
107.479
|
104.170
|
-
|
-
|
Referentieprijs
2 |
39,77
|
42,28
|
60,17
|
43,08
|
70,71
|
119,1
|
119,1
|
119,1
|
Datum van publicatie
|
9/12/19
|
7/12/20
|
7/12/21
|
6/12/22
|
5/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Ottobre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.224
|
7.078
|
8.790
|
10.276
|
9.995
|
10.092
|
10.617
|
10.886
|
EBITDA
1 |
1.089
|
893,9
|
1.395
|
1.984
|
2.100
|
2.051
|
2.001
|
2.091
|
Bedrijfsresultaat (EBIT)
1 |
680,8
|
550,3
|
1.021
|
1.509
|
1.725
|
1.783
|
1.818
|
1.991
|
Operationele Marge
|
9,42%
|
7,77%
|
11,61%
|
14,68%
|
17,26%
|
17,67%
|
17,12%
|
18,29%
|
Resultaat voor belastingen (EBT)
1 |
787,2
|
586,9
|
1.100
|
1.704
|
1.842
|
1.944
|
1.870
|
1.843
|
Nettowinst (verlies)
1 |
590
|
446,6
|
833,6
|
1.286
|
1.372
|
1.445
|
1.382
|
1.363
|
Nettomarge
|
8,17%
|
6,31%
|
9,48%
|
12,52%
|
13,73%
|
14,32%
|
13,02%
|
12,52%
|
WPA
2 |
4,030
|
3,400
|
6,630
|
10,90
|
12,36
|
13,81
|
13,68
|
14,20
|
Free Cash Flow
1 |
350,7
|
898,6
|
1.236
|
915,1
|
1.193
|
1.296
|
879,4
|
702
|
FCF-marge
|
4,85%
|
12,7%
|
14,06%
|
8,91%
|
11,94%
|
12,84%
|
8,28%
|
6,45%
|
Kasstroomconversie (ebitda)
|
32,22%
|
100,52%
|
88,64%
|
46,13%
|
56,84%
|
63,19%
|
43,94%
|
33,57%
|
Kasstroomconversie (nettowinst)
|
59,44%
|
201,19%
|
148,3%
|
71,13%
|
86,98%
|
89,69%
|
63,62%
|
51,52%
|
Dividend per aandeel
2 |
0,4400
|
0,4400
|
0,6200
|
0,7700
|
0,8300
|
0,8700
|
0,9133
|
0,9640
|
Datum van publicatie
|
9/12/19
|
7/12/20
|
7/12/21
|
6/12/22
|
5/12/23
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
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 |
3.041
|
1.791
|
2.278
|
2.495
|
3.712
|
1.780
|
2.507
|
2.688
|
3.020
|
1.948
|
2.654
|
2.586
|
2.965
|
1.962
|
2.486
|
EBITDA
1 |
593,3
|
253,6
|
357,9
|
430,5
|
942
|
302,4
|
499,2
|
614,8
|
679,9
|
352,2
|
590,4
|
524,9
|
611,8
|
342,5
|
456
|
Bedrijfsresultaat (EBIT)
1 |
440,7
|
175,1
|
281,7
|
361,7
|
690,2
|
225,3
|
425,7
|
515,1
|
558,6
|
308,4
|
480,2
|
451,9
|
523
|
285,7
|
424,5
|
Operationele Marge
|
14,49%
|
9,77%
|
12,37%
|
14,5%
|
18,59%
|
12,66%
|
16,98%
|
19,17%
|
18,5%
|
15,83%
|
18,09%
|
17,48%
|
17,64%
|
14,56%
|
17,08%
|
Resultaat voor belastingen (EBT)
1 |
499,7
|
200,8
|
295,8
|
366
|
841,1
|
253,8
|
430,6
|
553
|
605
|
311,2
|
589,1
|
477,3
|
553,4
|
293
|
427,8
|
Nettowinst (verlies)
1 |
374,3
|
151,9
|
220,6
|
273,5
|
640,5
|
191,5
|
320,2
|
414,8
|
445,5
|
239,6
|
434,9
|
353,1
|
409,2
|
217,9
|
317,1
|
Nettomarge
|
12,31%
|
8,48%
|
9,69%
|
10,96%
|
17,26%
|
10,76%
|
12,77%
|
15,43%
|
14,75%
|
12,3%
|
16,38%
|
13,65%
|
13,8%
|
11,1%
|
12,75%
|
WPA
2 |
3,020
|
1,240
|
1,850
|
2,350
|
5,630
|
1,700
|
2,850
|
3,730
|
4,110
|
2,250
|
4,125
|
3,401
|
3,994
|
2,172
|
3,128
|
Dividend per aandeel
2 |
0,1700
|
0,1700
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2100
|
0,2100
|
0,2100
|
-
|
0,2167
|
0,2233
|
0,2233
|
0,2300
|
0,2300
|
Datum van publicatie
|
7/12/21
|
22/02/22
|
24/05/22
|
23/08/22
|
6/12/22
|
21/02/23
|
23/05/23
|
22/08/23
|
5/12/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: oktober |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.485
|
2.439
|
1.925
|
1.834
|
1.460
|
993
|
713
|
774
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,283
x
|
2,728
x
|
1,38
x
|
0,9243
x
|
0,6955
x
|
0,4843
x
|
0,3565
x
|
0,3702
x
|
Free Cash Flow
1 |
351
|
899
|
1.236
|
915
|
1.193
|
1.296
|
879
|
702
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
8,98%
|
16,4%
|
22,8%
|
21,4%
|
19,9%
|
17,5%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
5,6%
|
4,08%
|
7,38%
|
10,8%
|
11,1%
|
11,2%
|
10,4%
|
9,8%
|
Totale activa
1 |
10.536
|
10.947
|
11.302
|
11.913
|
12.408
|
12.879
|
13.302
|
13.904
|
Nettoactief per aandeel
2 |
36,00
|
38,50
|
44,10
|
54,80
|
65,50
|
74,80
|
86,10
|
95,50
|
Cashflow per aandeel
2 |
2,990
|
7,680
|
10,40
|
8,360
|
11,40
|
18,60
|
3,130
|
-
|
Capex
1 |
87
|
110
|
66,9
|
71,7
|
73
|
71,7
|
74
|
80,4
|
Capex/omzet
|
1,2%
|
1,55%
|
0,76%
|
0,7%
|
0,73%
|
0,71%
|
0,7%
|
0,74%
|
Datum van publicatie
|
9/12/19
|
7/12/20
|
7/12/21
|
6/12/22
|
5/12/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
119,1
USD Gemiddelde koersdoel
128,2
USD Spread / Gemiddelde doel +7,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,45% | 12,41 mld. | | -6,62% | 46,92 mld. | | +8,21% | 23,44 mld. | | +3,16% | 18,04 mld. | | +15,61% | 14,92 mld. | | +27,50% | 6,35 mld. | | +0,43% | 6,25 mld. | | +11,86% | 6,16 mld. | | +4,38% | 5,94 mld. | | -11,22% | 5,85 mld. |
Homebuilding - Andere
|