Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
187,7
USD
|
+1,30%
|
|
+6,00%
|
+12,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.942
|
4.767
|
16.414
|
9.549
|
20.592
|
22.889
|
-
|
-
|
Bedrijfswaarde
1 |
4.219
|
5.968
|
19.301
|
12.453
|
23.706
|
25.786
|
25.777
|
25.974
|
K/w-verhouding
|
13,4
x
|
15,3
x
|
10,1
x
|
3,86
x
|
14
x
|
15,8
x
|
13,9
x
|
13,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,4
x
|
0,56
x
|
0,83
x
|
0,42
x
|
1,2
x
|
1,27
x
|
1,21
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
0,7
x
|
0,97
x
|
0,55
x
|
1,39
x
|
1,43
x
|
1,36
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
8,18
x
|
8,52
x
|
6,31
x
|
2,85
x
|
8,18
x
|
9,79
x
|
9,1
x
|
8,5
x
|
Bedrijfswaarde/FCF
|
10,8
x
|
40,3
x
|
12,7
x
|
3,82
x
|
13
x
|
20,5
x
|
16,8
x
|
15,1
x
|
FCF Yield
|
9,27%
|
2,48%
|
7,85%
|
26,2%
|
7,72%
|
4,88%
|
5,94%
|
6,63%
|
Price to Book
|
3,57
x
|
4,14
x
|
3,21
x
|
1,82
x
|
4,3
x
|
3,63
x
|
3,53
x
|
-
|
Aantal aandelen (in duizenden)
|
115.787
|
116.821
|
191.501
|
147.176
|
123.347
|
121.971
|
-
|
-
|
Referentieprijs
2 |
25,41
|
40,81
|
85,71
|
64,88
|
166,9
|
187,7
|
187,7
|
187,7
|
Datum van publicatie
|
20-02-20
|
26-02-21
|
01-03-22
|
28-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.280
|
8.559
|
19.894
|
22.726
|
17.097
|
17.975
|
18.974
|
20.740
|
EBITDA
1 |
516,1
|
700,2
|
3.060
|
4.377
|
2.899
|
2.634
|
2.832
|
3.057
|
Bedrijfsresultaat (EBIT)
1 |
392,3
|
543,9
|
2.387
|
3.770
|
2.176
|
2.038
|
2.253
|
2.463
|
Operationele Marge
|
5,39%
|
6,35%
|
12%
|
16,59%
|
12,73%
|
11,34%
|
11,87%
|
11,87%
|
Resultaat voor belastingen (EBT)
1 |
282,8
|
408,2
|
2.252
|
3.572
|
1.984
|
1.823
|
2.067
|
2.341
|
Nettowinst (verlies)
1 |
221,8
|
313,5
|
1.725
|
2.749
|
1.541
|
1.383
|
1.568
|
1.776
|
Nettomarge
|
3,05%
|
3,66%
|
8,67%
|
12,1%
|
9,01%
|
7,7%
|
8,26%
|
8,57%
|
WPA
2 |
1,900
|
2,660
|
8,480
|
16,82
|
11,94
|
11,85
|
13,53
|
13,65
|
Free Cash Flow
1 |
391,2
|
148
|
1.516
|
3.259
|
1.831
|
1.258
|
1.532
|
1.723
|
FCF-marge
|
5,37%
|
1,73%
|
7,62%
|
14,34%
|
10,71%
|
7%
|
8,07%
|
8,31%
|
Kasstroomconversie (ebitda)
|
75,79%
|
21,13%
|
49,53%
|
74,47%
|
63,14%
|
47,75%
|
54,1%
|
56,36%
|
Kasstroomconversie (nettowinst)
|
176,36%
|
47,2%
|
87,84%
|
118,54%
|
118,82%
|
90,92%
|
97,68%
|
96,97%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
26-02-21
|
01-03-22
|
28-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
5.509
|
4.635
|
5.681
|
6.926
|
5.761
|
4.358
|
3.883
|
4.529
|
4.534
|
4.151
|
3.828
|
4.828
|
4.866
|
4.455
|
4.064
|
EBITDA
1 |
975,9
|
793,4
|
1.000
|
1.507
|
1.172
|
696,9
|
631,7
|
768,8
|
813,3
|
685,5
|
510,3
|
723,1
|
784
|
627,6
|
564,1
|
Bedrijfsresultaat (EBIT)
1 |
837,4
|
621,8
|
863,8
|
1.366
|
1.015
|
526
|
467,2
|
577,1
|
641,6
|
490,4
|
364,1
|
574
|
626,5
|
471
|
410,7
|
Operationele Marge
|
15,2%
|
13,42%
|
15,2%
|
19,72%
|
17,61%
|
12,07%
|
12,03%
|
12,74%
|
14,15%
|
11,82%
|
9,51%
|
11,89%
|
12,87%
|
10,57%
|
10,11%
|
Resultaat voor belastingen (EBT)
1 |
801,5
|
581,5
|
822,5
|
1.295
|
970,4
|
483,8
|
425,1
|
524,1
|
591,4
|
443,6
|
306,2
|
526,6
|
575,1
|
416,6
|
370
|
Nettowinst (verlies)
1 |
613,1
|
442,5
|
639,6
|
987,2
|
738
|
384,5
|
333,8
|
404,6
|
451,5
|
350,7
|
232,7
|
399,4
|
435,5
|
316,9
|
279,5
|
Nettomarge
|
11,13%
|
9,55%
|
11,26%
|
14,25%
|
12,81%
|
8,82%
|
8,6%
|
8,93%
|
9,96%
|
8,45%
|
6,08%
|
8,27%
|
8,95%
|
7,11%
|
6,88%
|
WPA
2 |
2,980
|
2,310
|
3,560
|
5,750
|
4,720
|
2,790
|
2,410
|
3,160
|
3,590
|
2,780
|
1,981
|
3,391
|
3,716
|
2,756
|
2,008
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
01-03-22
|
10-05-22
|
01-08-22
|
08-11-22
|
28-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.277
|
1.200
|
2.887
|
2.904
|
3.115
|
2.897
|
2.888
|
3.085
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,475
x
|
1,714
x
|
0,9434
x
|
0,6635
x
|
1,074
x
|
1,1
x
|
1,02
x
|
1,009
x
|
Free Cash Flow
1 |
391
|
148
|
1.516
|
3.259
|
1.831
|
1.258
|
1.532
|
1.723
|
ROE (netto-inkomsten/eigen vermogen)
|
31,2%
|
35,8%
|
57,9%
|
56,3%
|
31,8%
|
32%
|
32,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
7,18%
|
9,55%
|
23,2%
|
25,8%
|
14,6%
|
-
|
-
|
-
|
Totale activa
1 |
3.091
|
3.283
|
7.444
|
10.655
|
10.548
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
7,110
|
9,870
|
26,70
|
35,70
|
38,80
|
51,70
|
53,20
|
-
|
Cashflow per aandeel
2 |
4,310
|
-
|
-
|
22,00
|
17,90
|
16,20
|
21,30
|
-
|
Capex
1 |
113
|
112
|
228
|
340
|
476
|
457
|
458
|
508
|
Capex/omzet
|
1,55%
|
1,31%
|
1,15%
|
1,5%
|
2,79%
|
2,54%
|
2,41%
|
2,45%
|
Datum van publicatie
|
20-02-20
|
26-02-21
|
01-03-22
|
28-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
187,7
USD Gemiddelde koersdoel
215,6
USD Spread / Gemiddelde doel +14,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,41% | 22,89 mld. | | +12,87% | 40,33 mld. | | +3,17% | 30,34 mld. | | +28,21% | 19,09 mld. | | +4,28% | 15,38 mld. | | +9,35% | 9,84 mld. | | -2,57% | 9,32 mld. | | +10,03% | 7,75 mld. | | -12,31% | 7,37 mld. | | +28,77% | 7,01 mld. |
Bouwmaterialen & Inrichtingen - Andere
|