Vertraagde tijd
London S.E.
08:30:00 03-09-2019
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,4
USD
|
-.--%
|
|
-1,31%
|
+2,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.828
|
3.082
|
5.789
|
4.400
|
8.150
|
9.776
|
-
|
-
|
Bedrijfswaarde
1 |
2.762
|
3.982
|
6.368
|
6.582
|
9.998
|
11.584
|
10.916
|
10.064
|
K/w-verhouding
|
-26,7
x
|
-8,21
x
|
-38,5
x
|
188
x
|
-50,9
x
|
39
x
|
27
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,86
x
|
1,47
x
|
0,67
x
|
1,18
x
|
1,37
x
|
1,3
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
0,67
x
|
1,11
x
|
1,62
x
|
1
x
|
1,44
x
|
1,62
x
|
1,45
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
7,55
x
|
10,5
x
|
15,6
x
|
9,78
x
|
12,8
x
|
13,1
x
|
10,9
x
|
9,3
x
|
Bedrijfswaarde/FCF
|
12
x
|
8,69
x
|
50,1
x
|
34,5
x
|
23,4
x
|
19,9
x
|
16,1
x
|
12,3
x
|
FCF Yield
|
8,36%
|
11,5%
|
1,99%
|
2,9%
|
4,28%
|
5,02%
|
6,19%
|
8,14%
|
Price to Book
|
1,02
x
|
2
x
|
2,54
x
|
1,5
x
|
3,28
x
|
2,98
x
|
2,59
x
|
2,27
x
|
Aantal aandelen (in duizenden)
|
173.272
|
169.794
|
224.625
|
233.907
|
235.559
|
274.287
|
-
|
-
|
Referentieprijs
2 |
10,55
|
18,15
|
25,77
|
18,81
|
34,60
|
35,64
|
35,64
|
35,64
|
Datum van publicatie
|
02-04-20
|
24-03-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.092
|
3.587
|
3.940
|
6.558
|
6.928
|
7.134
|
7.504
|
7.820
|
EBITDA
1 |
366
|
381
|
407
|
673
|
782
|
885,8
|
1.003
|
1.083
|
Bedrijfsresultaat (EBIT)
1 |
183
|
287
|
324
|
587
|
690
|
747,9
|
856
|
998,3
|
Operationele Marge
|
4,47%
|
8%
|
8,22%
|
8,95%
|
9,96%
|
10,48%
|
11,41%
|
12,77%
|
Resultaat voor belastingen (EBT)
1 |
-58
|
-184
|
79
|
93
|
232
|
410
|
520,7
|
-
|
Nettowinst (verlies)
1 |
-67
|
-375
|
-137
|
29
|
-161
|
91,95
|
355
|
-
|
Nettomarge
|
-1,64%
|
-10,45%
|
-3,48%
|
0,44%
|
-2,32%
|
1,29%
|
4,73%
|
-
|
WPA
2 |
-0,3953
|
-2,210
|
-0,6700
|
0,1000
|
-0,6800
|
0,9150
|
1,320
|
-
|
Free Cash Flow
1 |
231
|
458
|
127
|
191
|
428
|
581,9
|
676,1
|
819
|
FCF-marge
|
5,65%
|
12,77%
|
3,22%
|
2,91%
|
6,18%
|
8,16%
|
9,01%
|
10,47%
|
Kasstroomconversie (ebitda)
|
63,11%
|
120,21%
|
31,2%
|
28,38%
|
54,73%
|
65,7%
|
67,4%
|
75,65%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
658,62%
|
-
|
632,89%
|
190,44%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-04-20
|
24-03-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
1.112
|
1.471
|
1.649
|
1.735
|
1.703
|
1.614
|
1.771
|
1.784
|
1.759
|
1.601
|
1.778
|
1.880
|
1.873
|
1.696
|
1.890
|
EBITDA
1 |
115
|
128
|
176
|
186
|
183
|
147
|
203
|
224
|
208
|
175
|
224,3
|
249,2
|
237,2
|
206,2
|
253,4
|
Bedrijfsresultaat (EBIT)
1 |
103
|
109
|
155
|
161
|
162
|
126
|
181
|
199
|
184
|
159
|
191,1
|
212
|
203,6
|
184
|
231,9
|
Operationele Marge
|
9,26%
|
7,41%
|
9,4%
|
9,28%
|
9,51%
|
7,81%
|
10,22%
|
11,15%
|
10,46%
|
9,93%
|
10,75%
|
11,28%
|
10,87%
|
10,85%
|
12,27%
|
Resultaat voor belastingen (EBT)
1 |
33
|
-23
|
44
|
46
|
26
|
38
|
75
|
74
|
45
|
63
|
97,15
|
123,8
|
106,4
|
80,1
|
123,4
|
Nettowinst (verlies)
1 |
-169
|
-18
|
19
|
17
|
11
|
15
|
37
|
43
|
-256
|
-334
|
70,9
|
91,6
|
77,4
|
56,65
|
90
|
Nettomarge
|
-15,2%
|
-1,22%
|
1,15%
|
0,98%
|
0,65%
|
0,93%
|
2,09%
|
2,41%
|
-14,55%
|
-20,86%
|
3,99%
|
4,87%
|
4,13%
|
3,34%
|
4,76%
|
WPA
2 |
-0,7500
|
-0,0800
|
0,0600
|
0,0600
|
0,0400
|
0,0500
|
0,1200
|
0,1500
|
-1,080
|
-1,340
|
0,3075
|
0,3450
|
0,3267
|
0,3000
|
0,4200
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
01-03-22
|
04-05-22
|
04-08-22
|
03-11-22
|
28-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
28-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
934
|
900
|
579
|
2.182
|
1.848
|
1.809
|
1.141
|
289
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,552
x
|
2,362
x
|
1,423
x
|
3,242
x
|
2,363
x
|
2,042
x
|
1,137
x
|
0,2665
x
|
Free Cash Flow
1 |
231
|
458
|
127
|
191
|
428
|
582
|
676
|
819
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
13%
|
11,2%
|
13,6%
|
14,8%
|
17,9%
|
19,4%
|
19,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
5,4%
|
5,48%
|
6,5%
|
7,1%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
536,6
|
-2.936
|
1.415
|
5.000
|
-
|
Nettoactief per aandeel
2 |
10,30
|
9,060
|
10,20
|
12,50
|
10,50
|
11,90
|
13,80
|
15,70
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
1,020
|
2,190
|
2,550
|
2,960
|
-
|
Capex
1 |
64
|
38
|
55
|
79
|
86
|
89,6
|
102
|
118
|
Capex/omzet
|
1,56%
|
1,06%
|
1,4%
|
1,2%
|
1,24%
|
1,26%
|
1,35%
|
1,5%
|
Datum van publicatie
|
02-04-20
|
24-03-21
|
01-03-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
35,64
USD Gemiddelde koersdoel
44,2
USD Spread / Gemiddelde doel +24,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,66% | 70,81 mld. | | +3,98% | 60,4 mld. | | +27,87% | 40,39 mld. | | +17,05% | 32,36 mld. | | +9,81% | 28,8 mld. | | +15,85% | 20,92 mld. | | +80,41% | 18,27 mld. | | +10,37% | 18,74 mld. | | +35,06% | 17,07 mld. |
Bouw & Techniek - Andere
|