Geschatte realtime
Tradegate
13:01:44 29-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,1
EUR
|
-0,21%
|
|
0,00%
|
-3,02%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.425
|
22.222
|
25.818
|
22.691
|
16.539
|
16.898
|
-
|
-
|
Bedrijfswaarde
1 |
20.488
|
23.346
|
26.821
|
22.691
|
18.732
|
18.676
|
17.398
|
16.191
|
K/w-verhouding
|
20,9
x
|
22,2
x
|
22,5
x
|
18
x
|
13,5
x
|
14,4
x
|
12
x
|
10,9
x
|
Dividendrendement
|
-
|
2,28%
|
2,36%
|
-
|
4,32%
|
4,32%
|
4,54%
|
4,95%
|
Marktkapitalisatie/omzet
|
0,9
x
|
1,05
x
|
1,18
x
|
0,86
x
|
0,56
x
|
0,57
x
|
0,56
x
|
0,54
x
|
Bedrijfswaarde/omzet
|
1
x
|
1,1
x
|
1,23
x
|
0,86
x
|
0,64
x
|
0,64
x
|
0,57
x
|
0,51
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
13,1
x
|
13,8
x
|
10,5
x
|
8,07
x
|
8,23
x
|
6,95
x
|
6,07
x
|
Bedrijfswaarde/FCF
|
13,1
x
|
10,9
x
|
19,9
x
|
-
|
23,4
x
|
11,3
x
|
7,73
x
|
7,75
x
|
FCF Yield
|
7,64%
|
9,15%
|
5,03%
|
-
|
4,27%
|
8,86%
|
12,9%
|
12,9%
|
Price to Book
|
3,3
x
|
3,8
x
|
3,79
x
|
-
|
2,02
x
|
1,94
x
|
1,81
x
|
1,66
x
|
Aantal aandelen (in duizenden)
|
202.586
|
202.940
|
203.293
|
203.688
|
204.061
|
204.084
|
-
|
-
|
Referentieprijs
2 |
90,95
|
109,5
|
127,0
|
111,4
|
81,05
|
82,80
|
82,80
|
82,80
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
15-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.405
|
21.147
|
21.876
|
26.303
|
29.423
|
29.393
|
30.413
|
31.454
|
EBITDA
1 |
1.640
|
1.782
|
1.944
|
2.165
|
2.321
|
2.269
|
2.505
|
2.667
|
Bedrijfsresultaat (EBIT)
1 |
1.224
|
1.348
|
1.512
|
1.696
|
1.725
|
1.643
|
1.902
|
2.053
|
Operationele Marge
|
6%
|
6,37%
|
6,91%
|
6,45%
|
5,86%
|
5,59%
|
6,26%
|
6,53%
|
Resultaat voor belastingen (EBT)
1 |
1.151
|
1.274
|
1.456
|
1.632
|
1.578
|
1.479
|
1.817
|
1.998
|
Nettowinst (verlies)
1 |
882
|
1.002
|
1.148
|
1.267
|
1.227
|
1.174
|
1.417
|
1.560
|
Nettomarge
|
4,32%
|
4,74%
|
5,25%
|
4,82%
|
4,17%
|
3,99%
|
4,66%
|
4,96%
|
WPA
2 |
4,350
|
4,930
|
5,640
|
6,200
|
6,000
|
5,742
|
6,923
|
7,631
|
Free Cash Flow
1 |
1.565
|
2.137
|
1.349
|
-
|
799
|
1.655
|
2.252
|
2.088
|
FCF-marge
|
7,67%
|
10,11%
|
6,17%
|
-
|
2,72%
|
5,63%
|
7,4%
|
6,64%
|
Kasstroomconversie (ebitda)
|
95,43%
|
119,92%
|
69,39%
|
-
|
34,42%
|
72,95%
|
89,88%
|
78,3%
|
Kasstroomconversie (nettowinst)
|
177,44%
|
213,27%
|
117,51%
|
-
|
65,12%
|
140,98%
|
158,89%
|
133,89%
|
Dividend per aandeel
2 |
-
|
2,500
|
3,000
|
-
|
3,500
|
3,576
|
3,761
|
4,103
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
15-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
6.218
|
5.826
|
6.434
|
6.097
|
7.945
|
7.429
|
7.306
|
6.583
|
8.106
|
7.275
|
7.301
|
6.591
|
8.223
|
7.682
|
7.656
|
EBITDA
1 |
736
|
406
|
488
|
477
|
794
|
495
|
536
|
498
|
793
|
446
|
509,8
|
481,2
|
836,4
|
549
|
586
|
Bedrijfsresultaat (EBIT)
1 |
626
|
295
|
376
|
357
|
672
|
370
|
407
|
352
|
596
|
294
|
355,3
|
335,2
|
673,4
|
396
|
433
|
Operationele Marge
|
10,07%
|
5,06%
|
5,84%
|
5,86%
|
8,46%
|
4,98%
|
5,57%
|
5,35%
|
7,35%
|
4,04%
|
4,87%
|
5,09%
|
8,19%
|
5,15%
|
5,66%
|
Resultaat voor belastingen (EBT)
1 |
608
|
288
|
362
|
342
|
640
|
350
|
383
|
318
|
526
|
256
|
319,4
|
296
|
636,7
|
376
|
414
|
Nettowinst (verlies)
1 |
471
|
227
|
286
|
263
|
495
|
269
|
296
|
248
|
415
|
200
|
257,3
|
243,3
|
535,6
|
291
|
321
|
Nettomarge
|
7,57%
|
3,9%
|
4,45%
|
4,31%
|
6,23%
|
3,62%
|
4,05%
|
3,77%
|
5,12%
|
2,75%
|
3,52%
|
3,69%
|
6,51%
|
3,79%
|
4,19%
|
WPA
2 |
2,310
|
1,110
|
1,380
|
1,290
|
2,420
|
1,320
|
1,450
|
1,210
|
2,030
|
0,9800
|
1,255
|
1,187
|
2,612
|
1,420
|
1,570
|
Dividend per aandeel
|
3,000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,500
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
15-02-22
|
29-04-22
|
15-07-22
|
26-10-22
|
14-02-23
|
03-05-23
|
14-07-23
|
25-10-23
|
15-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.063
|
1.124
|
1.003
|
-
|
2.193
|
1.778
|
500
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
708
|
Hefboom (schuld/ebitda)
|
1,258
x
|
0,6308
x
|
0,5159
x
|
-
|
0,9449
x
|
0,7836
x
|
0,1994
x
|
-
|
Free Cash Flow
1 |
1.565
|
2.137
|
1.349
|
-
|
799
|
1.655
|
2.252
|
2.089
|
ROE (netto-inkomsten/eigen vermogen)
|
16,3%
|
17,5%
|
18,1%
|
-
|
15,2%
|
13,8%
|
15,6%
|
15,9%
|
ROA (netto-inkomsten/totale activa)
|
5,72%
|
5,97%
|
6,28%
|
-
|
5,24%
|
4,86%
|
5,88%
|
6,19%
|
Totale activa
1 |
15.417
|
16.782
|
18.285
|
-
|
23.403
|
24.164
|
24.108
|
25.182
|
Nettoactief per aandeel
2 |
27,60
|
28,90
|
33,50
|
-
|
40,00
|
42,60
|
45,80
|
49,90
|
Cashflow per aandeel
2 |
7,880
|
10,70
|
7,060
|
-
|
6,930
|
8,260
|
12,20
|
10,40
|
Capex
1 |
34
|
34
|
88
|
-
|
113
|
104
|
104
|
106
|
Capex/omzet
|
0,17%
|
0,16%
|
0,4%
|
-
|
0,38%
|
0,35%
|
0,34%
|
0,34%
|
Datum van publicatie
|
13-02-20
|
12-02-21
|
15-02-22
|
14-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
82,8
SEK Gemiddelde koersdoel
95,67
SEK Spread / Gemiddelde doel +15,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,09% | 71,05 mld. | | +3,02% | 60,42 mld. | | +29,58% | 40,94 mld. | | +18,09% | 32,63 mld. | | +9,87% | 29,08 mld. | | +18,31% | 21,44 mld. | | +10,92% | 18,84 mld. | | +82,74% | 18,5 mld. | | +35,92% | 17,21 mld. |
Bouw & Techniek - Andere
|