Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
52,77
USD
|
+2,71%
|
|
+5,48%
|
+21,25%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
806,8
|
942,4
|
1.745
|
1.378
|
1.928
|
2.788
|
-
|
-
|
Bedrijfswaarde
1 |
768,6
|
886,2
|
1.904
|
1.718
|
1.928
|
3.085
|
2.998
|
2.805
|
K/w-verhouding
|
18,5
x
|
23,3
x
|
85,6
x
|
64
x
|
38,9
x
|
39,4
x
|
31
x
|
23
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,03
x
|
1,2
x
|
1,92
x
|
1,06
x
|
1,23
x
|
1,55
x
|
1,39
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
0,98
x
|
1,13
x
|
2,09
x
|
1,32
x
|
1,23
x
|
1,71
x
|
1,49
x
|
1,18
x
|
Bedrijfswaarde/EBITDA
|
8,32
x
|
9
x
|
21
x
|
15,5
x
|
11,1
x
|
14,5
x
|
12,2
x
|
9,31
x
|
Bedrijfswaarde/FCF
|
60,1
x
|
15,9
x
|
-243
x
|
-32,8
x
|
32,5
x
|
30,5
x
|
34,9
x
|
19,7
x
|
FCF Yield
|
1,66%
|
6,28%
|
-0,41%
|
-3,05%
|
3,08%
|
3,28%
|
2,87%
|
5,07%
|
Price to Book
|
2,35
x
|
2,45
x
|
4,27
x
|
3,02
x
|
3,94
x
|
4,73
x
|
4,09
x
|
3,49
x
|
Aantal aandelen (in duizenden)
|
51.782
|
51.782
|
52.292
|
52.547
|
52.727
|
52.827
|
-
|
-
|
Referentieprijs
2 |
15,58
|
18,20
|
33,37
|
26,23
|
36,56
|
52,77
|
52,77
|
52,77
|
Datum van publicatie
|
09-12-19
|
11-12-20
|
23-11-21
|
22-11-22
|
29-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
783,2
|
785,7
|
910,7
|
1.302
|
1.564
|
1.802
|
2.008
|
2.384
|
EBITDA
1 |
92,33
|
98,44
|
90,58
|
111,2
|
174,1
|
212,3
|
245,4
|
301,3
|
Bedrijfsresultaat (EBIT)
1 |
57,14
|
55,23
|
40,78
|
35,41
|
81,88
|
112,2
|
137,6
|
180
|
Operationele Marge
|
7,3%
|
7,03%
|
4,48%
|
2,72%
|
5,24%
|
6,23%
|
6,85%
|
7,55%
|
Resultaat voor belastingen (EBT)
1 |
55,69
|
52,45
|
28,52
|
28,31
|
65,4
|
94,23
|
121,9
|
161,6
|
Nettowinst (verlies)
1 |
43,12
|
40,3
|
20,18
|
21,38
|
49
|
70,58
|
91,09
|
121,2
|
Nettomarge
|
5,51%
|
5,13%
|
2,22%
|
1,64%
|
3,13%
|
3,92%
|
4,54%
|
5,08%
|
WPA
2 |
0,8400
|
0,7800
|
0,3900
|
0,4100
|
0,9400
|
1,340
|
1,703
|
2,290
|
Free Cash Flow
1 |
12,8
|
55,64
|
-7,832
|
-52,35
|
59,35
|
101,1
|
86,01
|
142,3
|
FCF-marge
|
1,63%
|
7,08%
|
-0,86%
|
-4,02%
|
3,8%
|
5,61%
|
4,28%
|
5,97%
|
Kasstroomconversie (ebitda)
|
13,86%
|
56,52%
|
-
|
-
|
34,09%
|
47,64%
|
35,05%
|
47,23%
|
Kasstroomconversie (nettowinst)
|
29,67%
|
138,07%
|
-
|
-
|
121,11%
|
143,27%
|
94,43%
|
117,41%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-12-19
|
11-12-20
|
23-11-21
|
22-11-22
|
29-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
279
|
285
|
243,4
|
380,3
|
393,1
|
341,8
|
324,8
|
421,9
|
475
|
396,5
|
368,4
|
486,6
|
548,9
|
442,1
|
410,5
|
EBITDA
1 |
27,43
|
26,36
|
7,824
|
37,64
|
39,35
|
27,58
|
20,76
|
56,49
|
69,27
|
40,87
|
28,49
|
66,44
|
77,15
|
46,64
|
32,83
|
Bedrijfsresultaat (EBIT)
1 |
18,06
|
8,459
|
-11,49
|
18
|
20,44
|
6,328
|
-2,551
|
33,34
|
44,76
|
16,74
|
4,038
|
40,66
|
50,82
|
20,91
|
7,622
|
Operationele Marge
|
6,47%
|
2,97%
|
-4,72%
|
4,73%
|
5,2%
|
1,85%
|
-0,79%
|
7,9%
|
9,42%
|
4,22%
|
1,1%
|
8,36%
|
9,26%
|
4,73%
|
1,86%
|
Resultaat voor belastingen (EBT)
1 |
10,48
|
7,311
|
-12,3
|
16,12
|
17,18
|
2,402
|
-6,955
|
28,79
|
41,16
|
12,96
|
-0,2905
|
35,67
|
45,49
|
17,26
|
4,135
|
Nettowinst (verlies)
1 |
7,901
|
5,511
|
-9,418
|
12,17
|
13,12
|
1,892
|
-5,481
|
21,68
|
30,91
|
9,843
|
-0,4749
|
26,83
|
34,39
|
12,89
|
3,147
|
Nettomarge
|
2,83%
|
1,93%
|
-3,87%
|
3,2%
|
3,34%
|
0,55%
|
-1,69%
|
5,14%
|
6,51%
|
2,48%
|
-0,13%
|
5,51%
|
6,26%
|
2,92%
|
0,77%
|
WPA
2 |
0,1500
|
0,1100
|
-0,1800
|
0,2300
|
0,2500
|
0,0400
|
-0,1100
|
0,4100
|
0,5900
|
0,1900
|
-0,008000
|
0,5120
|
0,6560
|
0,2433
|
0,0600
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23-11-21
|
04-02-22
|
06-05-22
|
05-08-22
|
22-11-22
|
09-02-23
|
05-05-23
|
02-08-23
|
29-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
159
|
340
|
-
|
297
|
210
|
17,7
|
Nettokaspositie
1 |
38,2
|
56,3
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
1,754
x
|
3,059
x
|
-
|
1,401
x
|
0,8563
x
|
0,0587
x
|
Free Cash Flow
1 |
12,8
|
55,6
|
-7,83
|
-52,4
|
59,3
|
101
|
86
|
142
|
ROE (netto-inkomsten/eigen vermogen)
|
13,4%
|
11,1%
|
5,08%
|
4,94%
|
10,1%
|
12,4%
|
13,9%
|
15,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
2,25%
|
11%
|
4,8%
|
6%
|
7%
|
Totale activa
1 |
-
|
-
|
-
|
951,1
|
445,3
|
1.470
|
1.518
|
1.731
|
Nettoactief per aandeel
2 |
6,630
|
7,440
|
7,820
|
8,680
|
9,280
|
11,20
|
12,90
|
15,10
|
Cashflow per aandeel
2 |
1,070
|
2,040
|
0,9400
|
0,3200
|
3,010
|
3,910
|
3,980
|
-
|
Capex
1 |
42,5
|
52,6
|
56,3
|
68,9
|
97,8
|
93
|
99,3
|
105
|
Capex/omzet
|
5,42%
|
6,69%
|
6,19%
|
5,29%
|
6,26%
|
5,16%
|
4,94%
|
4,42%
|
Datum van publicatie
|
09-12-19
|
11-12-20
|
23-11-21
|
22-11-22
|
29-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
52,77
USD Gemiddelde koersdoel
52,71
USD Spread / Gemiddelde doel -0,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,25% | 2,79 mld. | | +65,58% | 4,98 mld. | | +20,43% | 3,3 mld. | | +19,07% | 1,58 mld. | | +7,12% | 1,4 mld. | | -0,18% | 1,21 mld. | | +6,75% | 903 mln. | | +17,75% | 794 mln. | | -6,03% | 793 mln. | | +1,72% | 701 mln. |
Snelweg- en bruggenbouw
|