Beurs gesloten -
OTC Markets
21:59:42 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,55
USD
|
+6,11%
|
|
-.--%
|
+6,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.972
|
3.347
|
3.403
|
1.868
|
1.740
|
1.622
|
-
|
-
|
Bedrijfswaarde
1 |
5.760
|
4.744
|
4.008
|
2.687
|
2.662
|
2.465
|
2.400
|
2.347
|
K/w-verhouding
|
33,1
x
|
-153
x
|
13,1
x
|
9,97
x
|
46,6
x
|
20,1
x
|
12,2
x
|
9,57
x
|
Dividendrendement
|
3,03%
|
-
|
2,44%
|
4,38%
|
2,17%
|
2,41%
|
3,37%
|
4,44%
|
Marktkapitalisatie/omzet
|
0,57
x
|
0,54
x
|
0,74
x
|
0,37
x
|
0,36
x
|
0,34
x
|
0,33
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
0,83
x
|
0,77
x
|
0,87
x
|
0,54
x
|
0,55
x
|
0,52
x
|
0,48
x
|
0,45
x
|
Bedrijfswaarde/EBITDA
|
7,91
x
|
9,39
x
|
7,83
x
|
5,91
x
|
7,47
x
|
7,1
x
|
5,91
x
|
5,14
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
13
x
|
24
x
|
21,7
x
|
17,4
x
|
18
x
|
15,9
x
|
15,2
x
|
FCF Yield
|
4,24%
|
7,68%
|
4,16%
|
4,62%
|
5,74%
|
5,55%
|
6,29%
|
6,57%
|
Price to Book
|
1,54
x
|
1,24
x
|
1,54
x
|
0,9
x
|
0,86
x
|
0,79
x
|
0,76
x
|
0,7
x
|
Aantal aandelen (in duizenden)
|
221.270
|
221.762
|
218.933
|
210.029
|
210.003
|
210.861
|
-
|
-
|
Referentieprijs
2 |
17,95
|
15,09
|
15,54
|
8,894
|
8,286
|
7,690
|
7,690
|
7,690
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.956
|
6.158
|
4.587
|
4.995
|
4.862
|
4.782
|
4.976
|
5.250
|
EBITDA
1 |
728,4
|
505,1
|
511,7
|
454,4
|
356,4
|
347
|
406,1
|
457
|
Bedrijfsresultaat (EBIT)
1 |
442
|
226,7
|
352,8
|
295,3
|
180,4
|
168,2
|
223,8
|
272,5
|
Operationele Marge
|
6,35%
|
3,68%
|
7,69%
|
5,91%
|
3,71%
|
3,52%
|
4,5%
|
5,19%
|
Resultaat voor belastingen (EBT)
1 |
180,8
|
-7,7
|
305,6
|
245
|
70
|
123,5
|
186
|
234,6
|
Nettowinst (verlies)
1 |
121,1
|
-22,4
|
278,9
|
192,2
|
38,1
|
81,73
|
133,6
|
170,4
|
Nettomarge
|
1,74%
|
-0,36%
|
6,08%
|
3,85%
|
0,78%
|
1,71%
|
2,69%
|
3,25%
|
WPA
2 |
0,5423
|
-0,0986
|
1,188
|
0,8920
|
0,1780
|
0,3830
|
0,6304
|
0,8034
|
Free Cash Flow
1 |
244,2
|
364,4
|
166,8
|
124
|
152,7
|
136,8
|
151
|
154,2
|
FCF-marge
|
3,51%
|
5,92%
|
3,64%
|
2,48%
|
3,14%
|
2,86%
|
3,04%
|
2,94%
|
Kasstroomconversie (ebitda)
|
33,53%
|
72,14%
|
32,6%
|
27,29%
|
42,85%
|
39,44%
|
37,19%
|
33,74%
|
Kasstroomconversie (nettowinst)
|
201,65%
|
-
|
59,81%
|
64,52%
|
400,79%
|
167,42%
|
113,05%
|
90,49%
|
Dividend per aandeel
2 |
0,5434
|
-
|
0,3800
|
0,3900
|
0,1800
|
0,1856
|
0,2593
|
0,3417
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
---|
Omzet
1 |
4.184
|
2.781
|
3.377
|
-
|
2.288
|
2.535
|
2.460
|
2.472
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
206,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
42
|
184,7
|
-
|
188,8
|
163
|
132,3
|
112
|
Operationele Marge
|
-
|
1,51%
|
5,47%
|
-
|
8,25%
|
6,43%
|
5,38%
|
4,53%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
145,7
|
-
|
-
|
-
|
85,7
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/03/20
|
8/09/20
|
2/03/21
|
-
|
1/03/22
|
2/08/22
|
28/02/23
|
1/08/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.788
|
1.397
|
605
|
819
|
922
|
844
|
778
|
726
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,454
x
|
2,766
x
|
1,182
x
|
1,801
x
|
2,587
x
|
2,431
x
|
1,916
x
|
1,588
x
|
Free Cash Flow
1 |
244
|
364
|
167
|
124
|
153
|
137
|
151
|
154
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
3,98%
|
11,3%
|
8,86%
|
1,84%
|
4,3%
|
6,67%
|
8%
|
ROA (netto-inkomsten/totale activa)
|
4,83%
|
1,68%
|
5,32%
|
4,5%
|
0,93%
|
2,34%
|
3,66%
|
4,55%
|
Totale activa
1 |
2.505
|
-1.330
|
5.240
|
4.268
|
4.081
|
3.497
|
3.652
|
3.743
|
Nettoactief per aandeel
2 |
11,60
|
12,20
|
10,10
|
9,930
|
9,690
|
9,770
|
10,20
|
10,90
|
Cashflow per aandeel
2 |
1,650
|
2,190
|
1,400
|
1,190
|
1,020
|
0,9600
|
1,250
|
1,310
|
Capex
1 |
125
|
122
|
163
|
132
|
64,9
|
82,4
|
101
|
113
|
Capex/omzet
|
1,8%
|
1,97%
|
3,54%
|
2,64%
|
1,33%
|
1,72%
|
2,04%
|
2,14%
|
Datum van publicatie
|
3/03/20
|
2/03/21
|
1/03/22
|
28/02/23
|
5/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,69
GBP Gemiddelde koersdoel
8,685
GBP Spread / Gemiddelde doel +12,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,89% | 10,64 mld. | | -5,84% | 309 mln. | | -3,16% | 153 mln. | | -.--% | 132 mln. | | -18,00% | 102 mln. | | -15,02% | 62,66 mln. |
Bouwer Handelaren
|