Geschatte realtime
Cboe BZX
21:19:44 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
79,66
USD
|
-0,96%
|
|
+3,90%
|
+16,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.267
|
27.380
|
35.847
|
26.855
|
43.239
|
51.293
|
-
|
-
|
Bedrijfswaarde
2 |
35.037
|
32.480
|
41.628
|
31.681
|
48.240
|
56.709
|
55.437
|
53.501
|
K/w-verhouding
|
-
|
-
|
-
|
-
|
16
x
|
15,3
x
|
14,2
x
|
13,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
1,92%
|
1,77%
|
1,86%
|
1,98%
|
Marktkapitalisatie/omzet
|
1,12
x
|
1,2
x
|
1,28
x
|
0,88
x
|
1,34
x
|
1,5
x
|
1,43
x
|
1,37
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,42
x
|
1,49
x
|
1,03
x
|
1,49
x
|
1,66
x
|
1,55
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
8,34
x
|
8,47
x
|
8,63
x
|
5,98
x
|
8,44
x
|
9,05
x
|
8,31
x
|
7,58
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
13,3
x
|
17,3
x
|
13,9
x
|
16,3
x
|
22,9
x
|
18,7
x
|
15,5
x
|
FCF Yield
|
6,38%
|
7,52%
|
5,77%
|
7,19%
|
6,14%
|
4,36%
|
5,36%
|
6,45%
|
Price to Book
|
-
|
-
|
-
|
-
|
2,3
x
|
2,46
x
|
2,23
x
|
2,01
x
|
Aantal aandelen (in duizenden)
|
789.336
|
784.761
|
770.505
|
744.565
|
690.061
|
683.024
|
-
|
-
|
Referentieprijs
3 |
40,02
|
42,91
|
52,85
|
38,60
|
69,16
|
80,95
|
80,95
|
80,95
|
Datum van publicatie
|
28-02-20
|
04-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
1USD in Miljoen2EUR in Miljoen3USD Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.129
|
22.845
|
27.929
|
30.661
|
32.331
|
34.092
|
35.847
|
37.601
|
EBITDA
1 |
4.200
|
3.834
|
4.823
|
5.295
|
5.713
|
6.266
|
6.674
|
6.981
|
Bedrijfsresultaat (EBIT)
1 |
2.494
|
1.881
|
3.339
|
3.649
|
3.872
|
4.516
|
4.661
|
5.112
|
Operationele Marge
|
9,92%
|
8,24%
|
11,96%
|
11,9%
|
11,98%
|
13,25%
|
13%
|
13,59%
|
Resultaat voor belastingen (EBT)
1 |
2.115
|
1.378
|
3.013
|
3.250
|
3.713
|
4.454
|
4.753
|
5.222
|
Nettowinst (verlies)
1 |
1.948
|
929,1
|
2.312
|
3.628
|
2.940
|
3.422
|
3.362
|
3.727
|
Nettomarge
|
7,75%
|
4,07%
|
8,28%
|
11,83%
|
9,09%
|
10,04%
|
9,38%
|
9,91%
|
WPA
2 |
-
|
-
|
-
|
-
|
4,330
|
5,276
|
5,700
|
6,127
|
Free Cash Flow
1 |
2.237
|
2.443
|
2.403
|
2.279
|
2.960
|
2.473
|
2.969
|
3.449
|
FCF-marge
|
8,9%
|
10,69%
|
8,61%
|
7,43%
|
9,16%
|
7,25%
|
8,28%
|
9,17%
|
Kasstroomconversie (ebitda)
|
53,26%
|
63,71%
|
49,83%
|
43,05%
|
51,81%
|
39,46%
|
44,49%
|
49,41%
|
Kasstroomconversie (nettowinst)
|
114,84%
|
262,91%
|
103,94%
|
62,83%
|
100,69%
|
72,25%
|
88,32%
|
92,54%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
1,330
|
1,430
|
1,508
|
1,604
|
Datum van publicatie
|
28-02-20
|
04-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
11.912
|
10.265
|
12.730
|
11.942
|
7.774
|
15.269
|
15.031
|
9.150
|
7.849
|
16.715
|
14.871
|
8.001
|
17.404
|
5.983
|
9.591
|
15.428
|
10.011
|
8.631
|
18.142
|
EBITDA
1 |
2.660
|
1.336
|
2.517
|
1.696
|
1.691
|
3.025
|
2.215
|
1.937
|
1.334
|
3.211
|
2.322
|
1.273
|
3.382
|
358,8
|
2.061
|
2.353
|
2.255
|
1.666
|
3.817
|
Bedrijfsresultaat (EBIT)
|
1.743
|
642,1
|
1.249
|
975,3
|
-
|
-
|
1.388
|
-
|
-
|
2.366
|
-
|
-
|
2.367
|
-
|
-
|
1.572
|
-
|
-
|
3.027
|
Operationele Marge
|
14,63%
|
6,25%
|
9,81%
|
8,17%
|
-
|
-
|
9,23%
|
-
|
-
|
14,16%
|
-
|
-
|
13,6%
|
-
|
-
|
10,19%
|
-
|
-
|
16,68%
|
Resultaat voor belastingen (EBT)
|
1.408
|
435,3
|
949
|
889,4
|
-
|
-
|
-
|
-
|
-
|
2.137
|
-
|
-
|
2.316
|
-
|
-
|
1.401
|
-
|
-
|
2.856
|
Nettowinst (verlies)
|
1.400
|
341,2
|
595,4
|
667,5
|
-
|
-
|
2.099
|
-
|
-
|
1.653
|
-
|
-
|
1.850
|
-
|
-
|
1.088
|
-
|
-
|
2.214
|
Nettomarge
|
11,75%
|
3,32%
|
4,68%
|
5,59%
|
-
|
-
|
13,96%
|
-
|
-
|
9,89%
|
-
|
-
|
10,63%
|
-
|
-
|
7,05%
|
-
|
-
|
12,2%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,760
|
-
|
-
|
1,710
|
-
|
-
|
3,470
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,080
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-20
|
20-08-20
|
04-03-21
|
26-08-21
|
23-11-21
|
03-03-22
|
25-08-22
|
22-11-22
|
02-03-23
|
02-03-23
|
24-08-23
|
29-02-24
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.770
|
5.100
|
5.781
|
4.826
|
5.001
|
5.744
|
3.666
|
1.491
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,612
x
|
1,33
x
|
1,199
x
|
0,9114
x
|
0,8753
x
|
0,9167
x
|
0,5492
x
|
0,2114
x
|
Free Cash Flow
1 |
2.237
|
2.443
|
2.403
|
2.279
|
2.960
|
2.473
|
2.969
|
3.449
|
ROE (netto-inkomsten/eigen vermogen)
|
9,83%
|
9,87%
|
12,9%
|
12,7%
|
15,7%
|
16,8%
|
16,4%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
4,47%
|
4,13%
|
5,72%
|
5,91%
|
6,85%
|
7,63%
|
7,6%
|
7,74%
|
Totale activa
1 |
43.579
|
22.512
|
40.393
|
61.343
|
42.919
|
44.096
|
48.363
|
48.143
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
30,10
|
32,90
|
36,30
|
40,40
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
6,880
|
6,490
|
7,300
|
7,650
|
Capex
1 |
1.229
|
827
|
1.406
|
1.428
|
1.681
|
2.021
|
1.687
|
1.897
|
Capex/omzet
|
4,89%
|
3,62%
|
5,03%
|
4,66%
|
5,2%
|
5,93%
|
4,71%
|
5,04%
|
Datum van publicatie
|
28-02-20
|
04-03-21
|
03-03-22
|
02-03-23
|
29-02-24
|
-
|
-
|
-
|
Laatste slotkoers
80,95
USD Gemiddelde koersdoel
93,21
USD Spread / Gemiddelde doel +15,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,31% | 55,29 mld. | | +19,43% | 36,91 mld. | | +17,71% | 35,49 mld. | | -9,37% | 33,45 mld. | | +11,36% | 19,69 mld. | | +20,76% | 19,3 mld. | | +14,09% | 17,52 mld. | | -0,23% | 11,49 mld. | | +5,14% | 7,1 mld. | | +15,06% | 4,47 mld. |
Bouwmaterialen - Andere
|