Geschatte realtime
Tradegate
08:28:15 18-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
187,4
EUR
|
-0,42%
|
|
+1,29%
|
+7,53%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.104
|
19.976
|
31.017
|
26.643
|
32.927
|
40.547
|
-
|
-
|
Bedrijfswaarde
1 |
18.321
|
22.373
|
33.483
|
29.837
|
36.127
|
44.094
|
43.904
|
43.609
|
K/w-verhouding
|
-
|
-
|
20,9
x
|
13
x
|
17,7
x
|
22,1
x
|
19,8
x
|
17,4
x
|
Dividendrendement
|
-
|
-
|
1,71%
|
2,18%
|
1,86%
|
1,56%
|
1,63%
|
1,77%
|
Marktkapitalisatie/omzet
|
0,78
x
|
0,92
x
|
1,36
x
|
0,93
x
|
1,11
x
|
1,36
x
|
1,29
x
|
1,21
x
|
Bedrijfswaarde/omzet
|
0,83
x
|
1,03
x
|
1,47
x
|
1,04
x
|
1,22
x
|
1,48
x
|
1,4
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
10,2
x
|
12,4
x
|
14,8
x
|
9,46
x
|
11,6
x
|
14,7
x
|
13,6
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
13,5
x
|
24,5
x
|
34,7
x
|
15,8
x
|
24,1
x
|
24,2
x
|
22,2
x
|
FCF Yield
|
4,96%
|
7,39%
|
4,08%
|
2,88%
|
6,32%
|
4,14%
|
4,13%
|
4,51%
|
Price to Book
|
-
|
-
|
-
|
5,68
x
|
6,58
x
|
7,24
x
|
6,6
x
|
5,58
x
|
Aantal aandelen (in duizenden)
|
228.570
|
223.566
|
221.473
|
211.316
|
203.734
|
201.808
|
-
|
-
|
Referentieprijs
2 |
74,83
|
89,35
|
140,0
|
126,1
|
161,6
|
200,9
|
200,9
|
200,9
|
Datum van publicatie
|
01-10-19
|
29-09-20
|
28-09-21
|
27-09-22
|
26-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.010
|
21.819
|
22.792
|
28.566
|
29.734
|
29.774
|
31.344
|
33.544
|
EBITDA
1 |
1.788
|
1.797
|
2.266
|
3.153
|
3.105
|
2.996
|
3.233
|
3.534
|
Bedrijfsresultaat (EBIT)
1 |
1.606
|
1.603
|
2.099
|
2.951
|
2.917
|
2.765
|
2.996
|
3.269
|
Operationele Marge
|
7,3%
|
7,35%
|
9,21%
|
10,33%
|
9,81%
|
9,29%
|
9,56%
|
9,75%
|
Resultaat voor belastingen (EBT)
1 |
1.324
|
1.261
|
1.891
|
2.708
|
2.464
|
2.471
|
2.646
|
2.951
|
Nettowinst (verlies)
1 |
1.108
|
961
|
1.508
|
2.122
|
1.889
|
1.850
|
2.020
|
2.271
|
Nettomarge
|
5,03%
|
4,4%
|
6,62%
|
7,43%
|
6,35%
|
6,21%
|
6,44%
|
6,77%
|
WPA
2 |
-
|
-
|
6,705
|
9,690
|
9,120
|
9,085
|
10,16
|
11,58
|
Free Cash Flow
1 |
908
|
1.653
|
1.367
|
859
|
2.282
|
1.826
|
1.815
|
1.966
|
FCF-marge
|
4,13%
|
7,58%
|
6%
|
3,01%
|
7,67%
|
6,13%
|
5,79%
|
5,86%
|
Kasstroomconversie (ebitda)
|
50,78%
|
91,99%
|
60,33%
|
27,24%
|
73,49%
|
60,94%
|
56,14%
|
55,64%
|
Kasstroomconversie (nettowinst)
|
81,95%
|
172,01%
|
90,65%
|
40,48%
|
120,8%
|
98,72%
|
89,84%
|
86,59%
|
Dividend per aandeel
2 |
-
|
-
|
2,394
|
2,750
|
3,000
|
3,140
|
3,273
|
3,550
|
Datum van publicatie
|
01-10-19
|
29-09-20
|
28-09-21
|
27-09-22
|
26-09-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
10.966
|
10.853
|
10.309
|
12.483
|
6.508
|
13.311
|
7.284
|
7.971
|
15.255
|
7.931
|
6.825
|
14.756
|
7.140
|
7.838
|
14.978
|
7.708
|
6.673
|
14.381
|
7.308
|
8.062
|
15.708
|
8.057
|
7.081
|
15.600
|
7.763
|
8.512
|
17.000
|
EBITDA
1 |
872
|
-
|
918
|
-
|
648
|
-
|
795
|
896
|
-
|
912
|
630
|
-
|
705
|
858
|
-
|
819
|
568
|
-
|
722
|
878,3
|
-
|
875,6
|
638
|
-
|
801
|
957,9
|
-
|
Bedrijfsresultaat (EBIT)
1 |
777
|
-
|
886
|
1.281
|
588
|
1.355
|
747
|
849
|
1.596
|
864
|
582
|
1.446
|
657
|
814
|
1.471
|
773
|
520
|
1.293
|
674
|
820,3
|
-
|
825,6
|
586,7
|
1.591
|
748,6
|
904,9
|
-
|
Operationele Marge
|
7,09%
|
-
|
8,59%
|
10,26%
|
9,04%
|
10,18%
|
10,26%
|
10,65%
|
10,46%
|
10,89%
|
8,53%
|
9,8%
|
9,2%
|
10,39%
|
9,82%
|
10,03%
|
7,79%
|
8,99%
|
9,22%
|
10,17%
|
-
|
10,25%
|
8,28%
|
10,2%
|
9,64%
|
10,63%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
621
|
-
|
-
|
532
|
-
|
690
|
775
|
-
|
792
|
-
|
-
|
447
|
730
|
-
|
691
|
433
|
-
|
581
|
740,8
|
-
|
758,5
|
521
|
-
|
672
|
817,5
|
-
|
Nettowinst (verlies)
1 |
-
|
494
|
-
|
-
|
436
|
-
|
546
|
580
|
-
|
595
|
-
|
-
|
336
|
584
|
-
|
519
|
322
|
-
|
443
|
553
|
-
|
562,7
|
383,9
|
-
|
502,4
|
614,4
|
-
|
Nettomarge
|
-
|
4,55%
|
-
|
-
|
6,7%
|
-
|
7,5%
|
7,28%
|
-
|
7,5%
|
-
|
-
|
4,71%
|
7,45%
|
-
|
6,73%
|
4,83%
|
-
|
6,06%
|
6,86%
|
-
|
6,98%
|
5,42%
|
-
|
6,47%
|
7,22%
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,630
|
2,850
|
-
|
2,540
|
1,580
|
-
|
2,180
|
2,749
|
-
|
2,755
|
1,861
|
-
|
2,516
|
3,105
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7500
|
0,7500
|
-
|
0,7900
|
0,7900
|
-
|
0,7900
|
0,7900
|
-
|
0,7900
|
0,8295
|
-
|
0,8295
|
0,8295
|
-
|
Datum van publicatie
|
17-03-20
|
29-09-20
|
16-03-21
|
28-09-21
|
15-03-22
|
15-03-22
|
14-06-22
|
27-09-22
|
27-09-22
|
06-12-22
|
07-03-23
|
07-03-23
|
06-06-23
|
26-09-23
|
26-09-23
|
05-12-23
|
05-03-24
|
05-03-24
|
04-06-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.217
|
2.397
|
2.466
|
3.194
|
3.200
|
3.547
|
3.357
|
3.062
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6806
x
|
1,334
x
|
1,088
x
|
1,013
x
|
1,031
x
|
1,184
x
|
1,038
x
|
0,8666
x
|
Free Cash Flow
1 |
908
|
1.653
|
1.367
|
859
|
2.282
|
1.826
|
1.815
|
1.966
|
ROE (netto-inkomsten/eigen vermogen)
|
28,3%
|
26,4%
|
33,7%
|
43,9%
|
38,9%
|
35,3%
|
33,9%
|
33%
|
ROA (netto-inkomsten/totale activa)
|
11,1%
|
9,26%
|
11,2%
|
14,5%
|
11,9%
|
11,8%
|
11,5%
|
11,7%
|
Totale activa
1 |
10.017
|
10.380
|
13.471
|
14.685
|
15.828
|
15.638
|
17.618
|
19.332
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
22,20
|
24,60
|
27,70
|
30,40
|
36,00
|
Cashflow per aandeel
2 |
-
|
-
|
6,850
|
3,950
|
13,20
|
9,720
|
9,590
|
10,00
|
Capex
1 |
382
|
215
|
174
|
290
|
441
|
389
|
424
|
460
|
Capex/omzet
|
1,74%
|
0,99%
|
0,76%
|
1,02%
|
1,48%
|
1,31%
|
1,35%
|
1,37%
|
Datum van publicatie
|
01-10-19
|
29-09-20
|
28-09-21
|
27-09-22
|
26-09-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
200,9
USD Gemiddelde koersdoel
216,7
USD Spread / Gemiddelde doel +7,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,86% | 10,9 mld. | | +12,30% | 6,21 mld. | | -1,94% | 5,01 mld. | | +102,83% | 2,68 mld. | | -12,76% | 856 mln. | | +17,93% | 729 mln. | | +17,67% | 684 mln. | | -14,84% | 447 mln. | | -19,16% | 396 mln. |
Bouwmaterialen & Inrichtingen Groothandel
|