Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
261,2
USD
|
+1,04%
|
|
+3,64%
|
+15,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.058
|
19.653
|
27.547
|
23.273
|
30.164
|
34.543
|
-
|
-
|
Bedrijfswaarde
1 |
21.568
|
21.742
|
31.192
|
27.088
|
33.092
|
36.734
|
35.879
|
34.967
|
K/w-verhouding
|
31,1
x
|
33,8
x
|
41,4
x
|
40,6
x
|
32,5
x
|
30,2
x
|
26,1
x
|
23,5
x
|
Dividendrendement
|
0,86%
|
0,92%
|
0,71%
|
0,91%
|
0,76%
|
0,7%
|
0,74%
|
0,8%
|
Marktkapitalisatie/omzet
|
3,87
x
|
4,05
x
|
4,96
x
|
3,18
x
|
3,88
x
|
4,41
x
|
4,1
x
|
3,84
x
|
Bedrijfswaarde/omzet
|
4,38
x
|
4,48
x
|
5,62
x
|
3,7
x
|
4,25
x
|
4,69
x
|
4,26
x
|
3,89
x
|
Bedrijfswaarde/EBITDA
|
17
x
|
16,4
x
|
21,5
x
|
16,7
x
|
16,5
x
|
16,3
x
|
14,4
x
|
13,3
x
|
Bedrijfswaarde/FCF
|
35,9
x
|
30,7
x
|
55,6
x
|
50,6
x
|
49,8
x
|
33,3
x
|
27,6
x
|
32,1
x
|
FCF Yield
|
2,78%
|
3,26%
|
1,8%
|
1,98%
|
2,01%
|
3,01%
|
3,62%
|
3,12%
|
Price to Book
|
3,42
x
|
3,26
x
|
4,21
x
|
3,36
x
|
4,06
x
|
4,14
x
|
3,7
x
|
3,26
x
|
Aantal aandelen (in duizenden)
|
132.355
|
132.511
|
132.705
|
132.907
|
132.873
|
132.227
|
-
|
-
|
Referentieprijs
2 |
144,0
|
148,3
|
207,6
|
175,1
|
227,0
|
261,2
|
261,2
|
261,2
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.929
|
4.857
|
5.552
|
7.315
|
7.782
|
7.825
|
8.422
|
9.000
|
EBITDA
1 |
1.270
|
1.324
|
1.451
|
1.626
|
2.011
|
2.249
|
2.484
|
2.637
|
Bedrijfsresultaat (EBIT)
1 |
877,5
|
895,7
|
1.011
|
951,4
|
1.427
|
1.635
|
1.836
|
1.976
|
Operationele Marge
|
17,8%
|
18,44%
|
18,21%
|
13,01%
|
18,34%
|
20,89%
|
21,79%
|
21,95%
|
Resultaat voor belastingen (EBT)
1 |
757,7
|
743,8
|
873,8
|
788,1
|
1.245
|
1.470
|
1.706
|
1.921
|
Nettowinst (verlies)
1 |
617,7
|
584,5
|
670,8
|
575,6
|
933,2
|
1.145
|
1.323
|
1.477
|
Nettomarge
|
12,53%
|
12,03%
|
12,08%
|
7,87%
|
11,99%
|
14,64%
|
15,71%
|
16,41%
|
WPA
2 |
4,630
|
4,390
|
5,020
|
4,310
|
6,980
|
8,641
|
10,02
|
11,12
|
Free Cash Flow
1 |
600
|
708,2
|
560,6
|
535,6
|
664,2
|
1.104
|
1.300
|
1.090
|
FCF-marge
|
12,17%
|
14,58%
|
10,1%
|
7,32%
|
8,54%
|
14,11%
|
15,44%
|
12,12%
|
Kasstroomconversie (ebitda)
|
47,25%
|
53,51%
|
38,63%
|
32,95%
|
33,02%
|
49,1%
|
52,34%
|
41,36%
|
Kasstroomconversie (nettowinst)
|
97,15%
|
121,16%
|
83,57%
|
93,05%
|
71,17%
|
96,42%
|
98,23%
|
73,84%
|
Dividend per aandeel
2 |
1,240
|
1,360
|
1,480
|
1,600
|
1,720
|
1,824
|
1,929
|
2,097
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.517
|
1.606
|
1.541
|
1.954
|
2.088
|
1.732
|
1.649
|
2.113
|
2.186
|
1.834
|
1.517
|
2.156
|
2.242
|
1.909
|
1.631
|
EBITDA
1 |
417,7
|
383,4
|
293,9
|
450,2
|
507
|
374,7
|
337,6
|
595,3
|
602,2
|
476,1
|
319,6
|
673,9
|
694,4
|
558,5
|
372,9
|
Bedrijfsresultaat (EBIT)
1 |
262,4
|
211,3
|
147
|
307,6
|
305,4
|
191,5
|
187,2
|
451,1
|
418,9
|
370,1
|
172,9
|
514,9
|
534,4
|
401,3
|
201
|
Operationele Marge
|
17,3%
|
13,15%
|
9,54%
|
15,74%
|
14,62%
|
11,06%
|
11,35%
|
21,35%
|
19,16%
|
20,18%
|
11,4%
|
23,88%
|
23,84%
|
21,02%
|
12,33%
|
Resultaat voor belastingen (EBT)
1 |
228,7
|
168,7
|
112,6
|
264,2
|
260,6
|
150,8
|
139,6
|
404,3
|
365,9
|
335,3
|
124,3
|
483,2
|
505,2
|
360,5
|
161,4
|
Nettowinst (verlies)
1 |
176,9
|
138
|
91,8
|
187,3
|
177,1
|
119,4
|
120,7
|
308,6
|
276,5
|
227,5
|
100,3
|
374,8
|
393,3
|
276,3
|
124,8
|
Nettomarge
|
11,67%
|
8,59%
|
5,96%
|
9,58%
|
8,48%
|
6,89%
|
7,32%
|
14,6%
|
12,65%
|
12,4%
|
6,61%
|
17,39%
|
17,54%
|
14,48%
|
7,65%
|
WPA
2 |
1,320
|
1,030
|
0,6900
|
1,400
|
1,330
|
0,8900
|
0,9000
|
2,310
|
2,070
|
1,700
|
0,7810
|
2,782
|
2,913
|
2,078
|
0,9967
|
Dividend per aandeel
2 |
0,3700
|
0,3700
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4300
|
0,4300
|
-
|
0,4300
|
0,4550
|
0,4550
|
0,4550
|
0,4550
|
-
|
Datum van publicatie
|
4/11/21
|
16/02/22
|
4/05/22
|
4/08/22
|
2/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
26/10/23
|
16/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.510
|
2.090
|
3.645
|
3.814
|
2.929
|
2.191
|
1.336
|
424
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,976
x
|
1,579
x
|
2,512
x
|
2,346
x
|
1,456
x
|
0,9741
x
|
0,538
x
|
0,1608
x
|
Free Cash Flow
1 |
600
|
708
|
561
|
536
|
664
|
1.104
|
1.300
|
1.091
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
10%
|
10,7%
|
10,1%
|
13%
|
14,2%
|
14,5%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
6,03%
|
5,23%
|
5,29%
|
4,89%
|
6,5%
|
7,61%
|
8,3%
|
8,3%
|
Totale activa
1 |
10.240
|
11.167
|
12.685
|
11.769
|
14.357
|
15.059
|
15.937
|
17.803
|
Nettoactief per aandeel
2 |
42,10
|
45,50
|
49,30
|
52,10
|
56,00
|
63,00
|
70,60
|
80,20
|
Cashflow per aandeel
2 |
7,380
|
8,030
|
7,580
|
8,590
|
11,50
|
12,20
|
14,00
|
-
|
Capex
1 |
384
|
362
|
451
|
613
|
873
|
649
|
670
|
862
|
Capex/omzet
|
7,79%
|
7,46%
|
8,13%
|
8,37%
|
11,21%
|
8,3%
|
7,95%
|
9,58%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
16/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
261,2
USD Gemiddelde koersdoel
284,5
USD Spread / Gemiddelde doel +8,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,08% | 34,54 mld. | | +12,25% | 53,84 mld. | | +21,26% | 37,34 mld. | | -7,64% | 33,53 mld. | | +9,73% | 19,06 mld. | | +21,33% | 18,67 mld. | | +17,64% | 18,51 mld. | | +6,96% | 11,93 mld. | | +4,00% | 7,02 mld. | | +18,24% | 4,43 mld. |
Bouwmaterialen - Andere
|