Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,05
USD
|
-1,30%
|
|
-1,33%
|
-10,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.503
|
25.028
|
30.846
|
22.813
|
25.382
|
22.636
|
-
|
-
|
Bedrijfswaarde
1 |
28.741
|
30.008
|
34.066
|
26.285
|
29.287
|
26.387
|
26.148
|
25.843
|
K/w-verhouding
|
-302
x
|
31,3
x
|
11,9
x
|
12,3
x
|
30,2
x
|
31,2
x
|
24,4
x
|
20,2
x
|
Dividendrendement
|
4,5%
|
1,52%
|
2,87%
|
7%
|
4,77%
|
3,03%
|
2,8%
|
3,24%
|
Marktkapitalisatie/omzet
|
3,43
x
|
3,32
x
|
3,02
x
|
2,24
x
|
3,31
x
|
2,92
x
|
2,76
x
|
2,69
x
|
Bedrijfswaarde/omzet
|
4,39
x
|
3,98
x
|
3,34
x
|
2,58
x
|
3,82
x
|
3,4
x
|
3,18
x
|
3,07
x
|
Bedrijfswaarde/EBITDA
|
22,5
x
|
13,6
x
|
8,32
x
|
7,19
x
|
17,3
x
|
15,7
x
|
13
x
|
12,2
x
|
Bedrijfswaarde/FCF
|
49,4
x
|
23
x
|
12,3
x
|
10,9
x
|
28,1
x
|
28,6
x
|
21,5
x
|
18,5
x
|
FCF Yield
|
2,02%
|
4,35%
|
8,14%
|
9,2%
|
3,56%
|
3,5%
|
4,66%
|
5,41%
|
Price to Book
|
-
|
2,87
x
|
2,87
x
|
2,11
x
|
2,48
x
|
2,2
x
|
2,12
x
|
-
|
Aantal aandelen (in duizenden)
|
745.142
|
746.423
|
749.045
|
735.917
|
730.001
|
729.017
|
-
|
-
|
Referentieprijs
2 |
30,20
|
33,53
|
41,18
|
31,00
|
34,77
|
31,05
|
31,05
|
31,05
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.554
|
7.532
|
10.201
|
10.184
|
7.674
|
7.760
|
8.213
|
8.409
|
EBITDA
1 |
1.276
|
2.201
|
4.094
|
3.654
|
1.694
|
1.684
|
2.009
|
2.124
|
Bedrijfsresultaat (EBIT)
1 |
651
|
1.710
|
3.643
|
3.080
|
1.186
|
1.140
|
1.401
|
1.534
|
Operationele Marge
|
9,93%
|
22,7%
|
35,71%
|
30,24%
|
15,45%
|
14,7%
|
17,06%
|
18,24%
|
Resultaat voor belastingen (EBT)
1 |
-213
|
982
|
3.316
|
2.305
|
937
|
805,6
|
1.078
|
1.261
|
Nettowinst (verlies)
1 |
-76
|
797
|
2.607
|
1.880
|
839
|
718,7
|
897
|
1.103
|
Nettomarge
|
-1,16%
|
10,58%
|
25,56%
|
18,46%
|
10,93%
|
9,26%
|
10,92%
|
13,12%
|
WPA
2 |
-0,1000
|
1,070
|
3,470
|
2,530
|
1,150
|
0,9964
|
1,273
|
1,537
|
Free Cash Flow
1 |
582
|
1.304
|
2.773
|
2.417
|
1.043
|
923,5
|
1.218
|
1.398
|
FCF-marge
|
8,88%
|
17,31%
|
27,18%
|
23,73%
|
13,59%
|
11,9%
|
14,83%
|
16,62%
|
Kasstroomconversie (ebitda)
|
45,61%
|
59,25%
|
67,73%
|
66,15%
|
61,57%
|
54,84%
|
60,63%
|
65,81%
|
Kasstroomconversie (nettowinst)
|
-
|
163,61%
|
106,37%
|
128,56%
|
124,31%
|
128,5%
|
135,75%
|
126,73%
|
Dividend per aandeel
2 |
1,360
|
0,5100
|
1,180
|
2,170
|
1,660
|
0,9400
|
0,8689
|
1,008
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
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 |
2.206
|
3.112
|
2.973
|
2.276
|
1.823
|
1.881
|
1.997
|
2.022
|
1.774
|
1.796
|
2.023
|
2.014
|
1.885
|
1.926
|
2.132
|
EBITDA
1 |
674
|
1.497
|
1.205
|
583
|
369
|
395
|
469
|
509
|
321
|
352
|
461,2
|
469,1
|
388,5
|
452,3
|
509
|
Bedrijfsresultaat (EBIT)
1 |
609
|
1.344
|
1.047
|
457
|
232
|
236
|
319
|
353
|
278
|
196
|
304,1
|
333,2
|
269,7
|
303,1
|
356,6
|
Operationele Marge
|
27,61%
|
43,19%
|
35,22%
|
20,08%
|
12,73%
|
12,55%
|
15,97%
|
17,46%
|
15,67%
|
10,91%
|
15,04%
|
16,54%
|
14,3%
|
15,73%
|
16,73%
|
Resultaat voor belastingen (EBT)
1 |
528
|
980
|
972
|
387
|
-34
|
173
|
255
|
293
|
216
|
134
|
235,6
|
265,4
|
197,8
|
232,6
|
285,1
|
Nettowinst (verlies)
1 |
416
|
771
|
788
|
310
|
11
|
151
|
230
|
239
|
219
|
114
|
197,9
|
224,6
|
172,1
|
197,7
|
241,4
|
Nettomarge
|
18,86%
|
24,78%
|
26,51%
|
13,62%
|
0,6%
|
8,03%
|
11,52%
|
11,82%
|
12,34%
|
6,35%
|
9,78%
|
11,15%
|
9,13%
|
10,26%
|
11,32%
|
WPA
2 |
0,5500
|
1,030
|
1,060
|
0,4200
|
0,0200
|
0,2100
|
0,3100
|
0,3300
|
0,3000
|
0,1600
|
0,2700
|
0,3025
|
0,2375
|
0,2733
|
0,3367
|
Dividend per aandeel
2 |
0,6700
|
1,630
|
0,1800
|
0,1800
|
0,1800
|
1,090
|
0,1900
|
0,1900
|
0,1900
|
0,3400
|
0,1960
|
0,1960
|
0,1960
|
0,2100
|
0,2100
|
Datum van publicatie
|
28/01/22
|
29/04/22
|
29/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
26/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.238
|
4.980
|
3.220
|
3.472
|
3.905
|
3.751
|
3.512
|
3.207
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,889
x
|
2,263
x
|
0,7865
x
|
0,9502
x
|
2,305
x
|
2,227
x
|
1,748
x
|
1,51
x
|
Free Cash Flow
1 |
582
|
1.304
|
2.773
|
2.417
|
1.043
|
924
|
1.218
|
1.398
|
ROE (netto-inkomsten/eigen vermogen)
|
3,31%
|
11,4%
|
25,9%
|
17,5%
|
8%
|
7,43%
|
9,09%
|
10,3%
|
ROA (netto-inkomsten/totale activa)
|
1,69%
|
5,88%
|
15,3%
|
10,7%
|
4,89%
|
4,6%
|
5,9%
|
7%
|
Totale activa
1 |
-4.487
|
13.553
|
17.020
|
17.496
|
17.161
|
15.624
|
15.204
|
15.759
|
Nettoactief per aandeel
2 |
-
|
11,70
|
14,40
|
14,70
|
14,00
|
14,10
|
14,60
|
-
|
Cashflow per aandeel
2 |
1,300
|
2,040
|
4,210
|
3,810
|
1,960
|
2,050
|
2,170
|
-
|
Capex
1 |
384
|
225
|
386
|
415
|
390
|
429
|
426
|
448
|
Capex/omzet
|
5,86%
|
2,99%
|
3,78%
|
4,08%
|
5,08%
|
5,53%
|
5,18%
|
5,32%
|
Datum van publicatie
|
31/01/20
|
29/01/21
|
28/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,05
USD Gemiddelde koersdoel
37,6
USD Spread / Gemiddelde doel +21,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,70% | 22,64 mld. | | -9,73% | 4,48 mld. |
hout vastgoed
|