Beurs gesloten -
Xetra
17:35:09 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
44,75
EUR
|
+0,34%
|
|
+8,22%
|
+28,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.393
|
1.042
|
1.227
|
1.011
|
1.303
|
1.677
|
-
|
-
|
Bedrijfswaarde
1 |
1.268
|
1.100
|
843,6
|
1.011
|
1.097
|
1.386
|
1.307
|
1.319
|
K/w-verhouding
|
57,6
x
|
10,5
x
|
9,35
x
|
38,1
x
|
7,19
x
|
11,4
x
|
9,55
x
|
8,61
x
|
Dividendrendement
|
2,89%
|
7,27%
|
15,9%
|
-
|
5,17%
|
4,63%
|
5,27%
|
5,77%
|
Marktkapitalisatie/omzet
|
0,32
x
|
0,3
x
|
0,33
x
|
0,23
x
|
0,29
x
|
0,34
x
|
0,32
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
0,29
x
|
0,32
x
|
0,23
x
|
0,23
x
|
0,24
x
|
0,28
x
|
0,25
x
|
0,25
x
|
Bedrijfswaarde/EBITDA
|
5,98
x
|
8,8
x
|
3,59
x
|
4,23
x
|
3,78
x
|
4,11
x
|
3,46
x
|
3,25
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
11,8
x
|
15,7
x
|
7,43
x
|
8,99
x
|
12,3
x
|
7,11
x
|
6,94
x
|
FCF Yield
|
4,49%
|
8,48%
|
6,37%
|
13,5%
|
11,1%
|
8,15%
|
14,1%
|
14,4%
|
Price to Book
|
1,2
x
|
0,86
x
|
0,94
x
|
-
|
1,11
x
|
1,35
x
|
1,26
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
40.271
|
40.291
|
41.037
|
37.324
|
37.429
|
37.484
|
-
|
-
|
Referentieprijs
2 |
34,58
|
25,86
|
29,90
|
27,08
|
34,82
|
44,75
|
44,75
|
44,75
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.327
|
3.461
|
3.737
|
4.312
|
4.486
|
4.894
|
5.172
|
5.318
|
EBITDA
1 |
212
|
125
|
235
|
239
|
290,1
|
337,3
|
377,3
|
405,6
|
Bedrijfsresultaat (EBIT)
1 |
104
|
20
|
137
|
140
|
190,8
|
240,2
|
273,8
|
296,1
|
Operationele Marge
|
2,4%
|
0,58%
|
3,67%
|
3,25%
|
4,25%
|
4,91%
|
5,29%
|
5,57%
|
Resultaat voor belastingen (EBT)
1 |
6
|
116
|
115
|
52
|
163,3
|
207,6
|
256,7
|
291
|
Nettowinst (verlies)
1 |
24
|
99
|
130
|
28
|
181,5
|
149,2
|
174,5
|
192,6
|
Nettomarge
|
0,55%
|
2,86%
|
3,48%
|
0,65%
|
4,05%
|
3,05%
|
3,37%
|
3,62%
|
WPA
2 |
0,6000
|
2,470
|
3,199
|
0,7100
|
4,840
|
3,913
|
4,684
|
5,197
|
Free Cash Flow
1 |
56,9
|
93,2
|
53,7
|
136
|
122
|
112,9
|
183,8
|
190
|
FCF-marge
|
1,31%
|
2,69%
|
1,44%
|
3,15%
|
2,72%
|
2,31%
|
3,55%
|
3,57%
|
Kasstroomconversie (ebitda)
|
26,84%
|
74,56%
|
22,85%
|
56,9%
|
42,05%
|
33,47%
|
48,71%
|
46,85%
|
Kasstroomconversie (nettowinst)
|
237,08%
|
94,14%
|
41,31%
|
485,71%
|
67,22%
|
75,68%
|
105,36%
|
98,62%
|
Dividend per aandeel
2 |
1,000
|
1,880
|
4,750
|
-
|
1,800
|
2,072
|
2,358
|
2,582
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
945
|
983
|
961
|
1.078
|
1.075
|
1.198
|
1.053
|
1.120
|
1.117
|
1.195
|
1.070
|
1.259
|
1.255
|
1.396
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
51
|
50
|
19
|
32
|
37
|
52
|
21,7
|
43,4
|
56,8
|
69
|
31,9
|
54,3
|
67,3
|
91,5
|
-
|
Operationele Marge
|
5,4%
|
5,09%
|
1,98%
|
2,97%
|
3,44%
|
4,34%
|
2,06%
|
3,88%
|
5,08%
|
5,77%
|
2,98%
|
4,31%
|
5,36%
|
6,55%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
41
|
66
|
-6
|
19
|
22
|
-6
|
6,7
|
29,7
|
36,7
|
108,3
|
17,16
|
33,71
|
36,23
|
59,87
|
-
|
Nettomarge
|
4,34%
|
6,71%
|
-0,62%
|
1,76%
|
2,05%
|
-0,5%
|
0,64%
|
2,65%
|
3,28%
|
9,06%
|
1,6%
|
2,68%
|
2,89%
|
4,29%
|
-
|
WPA
2 |
1,000
|
1,626
|
-0,1600
|
0,4600
|
0,5600
|
-0,1700
|
0,1800
|
0,7900
|
0,9800
|
2,890
|
0,4613
|
0,9063
|
0,9740
|
1,609
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,800
|
-
|
-
|
-
|
2,000
|
-
|
Datum van publicatie
|
11-11-21
|
10-02-22
|
11-05-22
|
11-08-22
|
08-11-22
|
14-02-23
|
11-05-23
|
14-08-23
|
13-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
57,6
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
125
|
-
|
383
|
-
|
206
|
292
|
370
|
358
|
Hefboom (schuld/ebitda)
|
-
|
0,4608
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
56,9
|
93,2
|
53,7
|
136
|
122
|
113
|
184
|
190
|
ROE (netto-inkomsten/eigen vermogen)
|
4,11%
|
-0,67%
|
10,4%
|
-
|
16,1%
|
12,5%
|
13,5%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
1,43%
|
-
|
-
|
-
|
5,66%
|
4,68%
|
5,59%
|
6,11%
|
Totale activa
1 |
1.673
|
-
|
-
|
-
|
3.205
|
3.189
|
3.119
|
3.154
|
Nettoactief per aandeel
2 |
28,90
|
30,00
|
31,90
|
-
|
31,30
|
33,10
|
35,60
|
38,30
|
Cashflow per aandeel
2 |
2,740
|
2,990
|
2,810
|
4,210
|
4,010
|
5,010
|
7,730
|
8,070
|
Capex
1 |
53,4
|
27,2
|
61,3
|
52
|
59
|
100
|
87,7
|
90,9
|
Capex/omzet
|
1,23%
|
0,79%
|
1,64%
|
1,21%
|
1,32%
|
2,05%
|
1,7%
|
1,71%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
14-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
44,75
EUR Gemiddelde koersdoel
50,75
EUR Spread / Gemiddelde doel +13,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +28,52% | 1,79 mld. | | -2,29% | 67,67 mld. | | +2,13% | 59,37 mld. | | +21,25% | 38,3 mld. | | +11,23% | 30,73 mld. | | +2,06% | 26,35 mld. | | +22,89% | 22,01 mld. | | +15,06% | 19,47 mld. | | +22,99% | 17,6 mld. | | +64,33% | 16,64 mld. |
Bouw & Techniek - Andere
|