Geschatte realtime
Tradegate
21:56:40 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
40,27
EUR
|
+0,68%
|
|
-0,40%
|
+1,47%
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.851
|
7.861
|
6.636
|
6.894
|
10.574
|
10.943
|
-
|
-
|
Bedrijfswaarde
1 |
10.905
|
9.681
|
4.627
|
6.670
|
10.174
|
11.946
|
11.743
|
11.642
|
K/w-verhouding
|
11,4
x
|
13,9
x
|
2,19
x
|
10,7
x
|
13,4
x
|
16,2
x
|
14,3
x
|
13
x
|
Dividendrendement
|
5,3%
|
8,98%
|
8,49%
|
7,47%
|
4,88%
|
5,23%
|
5,44%
|
5,69%
|
Marktkapitalisatie/omzet
|
0,28
x
|
0,23
x
|
0,24
x
|
0,21
x
|
0,3
x
|
0,28
x
|
0,27
x
|
0,26
x
|
Bedrijfswaarde/omzet
|
0,28
x
|
0,28
x
|
0,17
x
|
0,2
x
|
0,28
x
|
0,31
x
|
0,29
x
|
0,28
x
|
Bedrijfswaarde/EBITDA
|
3,46
x
|
4,04
x
|
2,9
x
|
3,82
x
|
5,33
x
|
6,02
x
|
5,52
x
|
5,19
x
|
Bedrijfswaarde/FCF
|
6,34
x
|
14,1
x
|
-25,3
x
|
7,23
x
|
10,1
x
|
10,1
x
|
8,44
x
|
10,9
x
|
FCF Yield
|
15,8%
|
7,12%
|
-3,96%
|
13,8%
|
9,9%
|
9,85%
|
11,8%
|
9,13%
|
Price to Book
|
2,35
x
|
2,03
x
|
1,03
x
|
1,25
x
|
1,96
x
|
2
x
|
1,9
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
304.373
|
289.552
|
281.531
|
257.535
|
263.286
|
271.665
|
-
|
-
|
Referentieprijs
2 |
35,65
|
27,15
|
23,57
|
26,77
|
40,16
|
40,02
|
40,02
|
40,02
|
Datum van publicatie
|
18-02-20
|
25-02-21
|
24-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Dezember |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
39.049
|
34.937
|
27.837
|
33.615
|
35.738
|
38.763
|
40.604
|
42.228
|
EBITDA
1 |
3.148
|
2.397
|
1.598
|
1.747
|
1.909
|
1.986
|
2.126
|
2.242
|
Bedrijfsresultaat (EBIT)
1 |
2.126
|
1.433
|
1.084
|
1.106
|
1.326
|
1.474
|
1.681
|
1.795
|
Operationele Marge
|
5,44%
|
4,1%
|
3,89%
|
3,29%
|
3,71%
|
3,8%
|
4,14%
|
4,25%
|
Resultaat voor belastingen (EBT)
1 |
632
|
1.236
|
57,5
|
1.009
|
1.127
|
1.067
|
1.360
|
1.490
|
Nettowinst (verlies)
1 |
962
|
574
|
3.045
|
668,2
|
780
|
674,3
|
770,2
|
847,5
|
Nettomarge
|
2,46%
|
1,64%
|
10,94%
|
1,99%
|
2,18%
|
1,74%
|
1,9%
|
2,01%
|
WPA
2 |
3,130
|
1,950
|
10,74
|
2,500
|
3,000
|
2,471
|
2,803
|
3,079
|
Free Cash Flow
1 |
1.720
|
689
|
-183,1
|
923
|
1.007
|
1.177
|
1.392
|
1.064
|
FCF-marge
|
4,4%
|
1,97%
|
-0,66%
|
2,75%
|
2,82%
|
3,04%
|
3,43%
|
2,52%
|
Kasstroomconversie (ebitda)
|
54,64%
|
28,74%
|
-
|
52,83%
|
52,74%
|
59,27%
|
65,44%
|
47,43%
|
Kasstroomconversie (nettowinst)
|
178,79%
|
120,03%
|
-
|
138,13%
|
129,08%
|
174,56%
|
180,66%
|
125,49%
|
Dividend per aandeel
2 |
1,890
|
2,439
|
2,000
|
2,000
|
1,960
|
2,095
|
2,176
|
2,277
|
Datum van publicatie
|
18-02-20
|
25-02-21
|
24-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
18.337
|
13.330
|
7.035
|
7.472
|
6.926
|
8.489
|
15.415
|
9.111
|
9.089
|
8.111
|
8.922
|
17.033
|
9.362
|
9.343
|
8.706
|
EBITDA
1 |
1.345
|
737
|
428
|
433
|
399
|
417
|
816
|
447
|
484
|
462
|
472
|
934
|
491
|
484
|
461
|
Bedrijfsresultaat (EBIT)
1 |
859
|
516,2
|
258,8
|
340
|
283
|
264
|
547
|
292
|
267
|
328
|
337
|
665
|
307
|
354
|
327
|
Operationele Marge
|
4,68%
|
3,87%
|
3,68%
|
4,55%
|
4,09%
|
3,11%
|
3,55%
|
3,2%
|
2,94%
|
4,04%
|
3,78%
|
3,9%
|
3,28%
|
3,79%
|
3,76%
|
Resultaat voor belastingen (EBT)
1 |
717
|
287,5
|
234,5
|
-464,5
|
267
|
509,1
|
509,1
|
205,9
|
-
|
-
|
334,2
|
-
|
302,8
|
212
|
280
|
Nettowinst (verlies)
|
361
|
351,1
|
193,9
|
2.500
|
136
|
194
|
330
|
150
|
188,2
|
163
|
222,2
|
385,2
|
190,8
|
204
|
-
|
Nettomarge
|
1,97%
|
2,63%
|
2,76%
|
33,46%
|
1,96%
|
2,29%
|
2,14%
|
1,65%
|
2,07%
|
2,01%
|
2,49%
|
2,26%
|
2,04%
|
2,18%
|
-
|
WPA
|
-
|
-
|
0,6800
|
8,830
|
0,4800
|
0,7400
|
-
|
0,5700
|
0,7100
|
0,6300
|
0,8600
|
-
|
0,7300
|
0,7800
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
1,530
|
-
|
0,4700
|
-
|
-
|
2,000
|
-
|
0,4800
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14-08-20
|
27-07-21
|
11-11-21
|
24-02-22
|
12-05-22
|
28-07-22
|
28-07-22
|
10-11-22
|
27-02-23
|
12-05-23
|
27-07-23
|
27-07-23
|
13-11-23
|
29-02-24
|
14-05-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
54
|
1.820
|
-
|
-
|
-
|
1.003
|
800
|
700
|
Nettokaspositie
1 |
-
|
-
|
2.009
|
224
|
400
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,0172
x
|
0,7593
x
|
-
|
-
|
-
|
0,5053
x
|
0,3763
x
|
0,312
x
|
Free Cash Flow
1 |
1.720
|
689
|
-183
|
923
|
1.007
|
1.177
|
1.392
|
1.064
|
ROE (netto-inkomsten/eigen vermogen)
|
20,4%
|
12,8%
|
61,7%
|
11,2%
|
14,3%
|
11,3%
|
13,9%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
-
|
1,53%
|
8,34%
|
1,83%
|
2,11%
|
1,9%
|
2,1%
|
2,2%
|
Totale activa
1 |
-
|
37.582
|
36.499
|
36.615
|
37.034
|
35.488
|
36.678
|
38.523
|
Nettoactief per aandeel
2 |
15,20
|
13,40
|
23,00
|
21,50
|
20,50
|
20,10
|
21,10
|
22,00
|
Cashflow per aandeel
2 |
7,740
|
4,000
|
0,7200
|
4,990
|
5,770
|
6,040
|
2,380
|
-
|
Capex
1 |
659
|
485
|
386
|
410
|
496
|
309
|
309
|
313
|
Capex/omzet
|
1,69%
|
1,39%
|
1,39%
|
1,22%
|
1,39%
|
0,8%
|
0,76%
|
0,74%
|
Datum van publicatie
|
18-02-20
|
25-02-21
|
24-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
40,02
EUR Gemiddelde koersdoel
38,28
EUR Spread / Gemiddelde doel -4,36% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,47% | 60,03 mld. | | +0,63% | 58,73 mld. | | +17,29% | 39,09 mld. | | +10,40% | 30,06 mld. | | +9,81% | 28,56 mld. | | +14,79% | 20,43 mld. | | +14,08% | 19,58 mld. | | +69,09% | 17,41 mld. | | +33,62% | 16,89 mld. |
Bouw & Techniek - Andere
|