Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,18
USD
|
+1,31%
|
|
+0,91%
|
-2,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.098
|
11.921
|
14.358
|
7.324
|
9.601
|
9.325
|
-
|
-
|
Bedrijfswaarde
1 |
10.894
|
14.075
|
16.596
|
9.355
|
11.905
|
11.317
|
11.050
|
11.082
|
K/w-verhouding
|
21,4
x
|
21,8
x
|
19,1
x
|
10,9
x
|
24
x
|
17,2
x
|
15,4
x
|
13,3
x
|
Dividendrendement
|
1,38%
|
1,12%
|
0,98%
|
1,87%
|
-
|
1,32%
|
1,36%
|
1,45%
|
Marktkapitalisatie/omzet
|
1,58
x
|
1,96
x
|
1,88
x
|
1,55
x
|
2,08
x
|
1,92
x
|
1,83
x
|
1,72
x
|
Bedrijfswaarde/omzet
|
1,89
x
|
2,31
x
|
2,17
x
|
1,98
x
|
2,57
x
|
2,33
x
|
2,17
x
|
2,04
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
13,8
x
|
12,7
x
|
9,83
x
|
13,1
x
|
11,3
x
|
10,2
x
|
9,65
x
|
Bedrijfswaarde/FCF
|
21,6
x
|
20,8
x
|
34,8
x
|
29,2
x
|
14,8
x
|
20,9
x
|
18,4
x
|
16,8
x
|
FCF Yield
|
4,64%
|
4,8%
|
2,87%
|
3,42%
|
6,74%
|
4,78%
|
5,44%
|
5,95%
|
Price to Book
|
3,81
x
|
4,33
x
|
4,81
x
|
3,59
x
|
4,24
x
|
3,63
x
|
3,25
x
|
3,06
x
|
Aantal aandelen (in duizenden)
|
139.151
|
138.929
|
135.734
|
128.243
|
126.095
|
125.701
|
-
|
-
|
Referentieprijs
2 |
65,38
|
85,81
|
105,8
|
57,11
|
76,14
|
74,18
|
74,18
|
74,18
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
16-02-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.765
|
6.090
|
7.656
|
4.723
|
4.626
|
4.848
|
5.103
|
5.419
|
EBITDA
1 |
919,9
|
1.018
|
1.308
|
951,5
|
909,5
|
1.002
|
1.078
|
1.148
|
Bedrijfsresultaat (EBIT)
1 |
764
|
857,1
|
1.116
|
809,7
|
738
|
825,7
|
900,3
|
975,2
|
Operationele Marge
|
13,25%
|
14,07%
|
14,58%
|
17,14%
|
15,95%
|
17,03%
|
17,64%
|
17,99%
|
Resultaat voor belastingen (EBT)
1 |
575,3
|
730,8
|
1.005
|
667,1
|
517,9
|
709,1
|
788
|
878,3
|
Nettowinst (verlies)
1 |
431,9
|
553,1
|
772,4
|
686,7
|
404,5
|
542,1
|
600,3
|
667,1
|
Nettomarge
|
7,49%
|
9,08%
|
10,09%
|
14,54%
|
8,74%
|
11,18%
|
11,76%
|
12,31%
|
WPA
2 |
3,060
|
3,940
|
5,540
|
5,230
|
3,170
|
4,302
|
4,830
|
5,561
|
Free Cash Flow
1 |
505,4
|
675,2
|
476,4
|
320,2
|
802,1
|
540,7
|
601,2
|
659
|
FCF-marge
|
8,77%
|
11,09%
|
6,22%
|
6,78%
|
17,34%
|
11,15%
|
11,78%
|
12,16%
|
Kasstroomconversie (ebitda)
|
54,94%
|
66,35%
|
36,42%
|
33,65%
|
88,19%
|
53,97%
|
55,75%
|
57,41%
|
Kasstroomconversie (nettowinst)
|
117,02%
|
122,08%
|
61,68%
|
46,63%
|
198,29%
|
99,75%
|
100,14%
|
98,79%
|
Dividend per aandeel
2 |
0,9000
|
0,9600
|
1,040
|
1,070
|
-
|
0,9800
|
1,011
|
1,073
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
16-02-23
|
30-01-24
|
-
|
-
|
-
|
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 |
1.986
|
1.963
|
1.917
|
2.111
|
2.054
|
1.132
|
1.040
|
1.164
|
1.261
|
1.161
|
1.081
|
1.276
|
1.289
|
1.199
|
1.129
|
EBITDA
1 |
341,8
|
313,3
|
297,7
|
366,8
|
385,8
|
236
|
174,8
|
235,1
|
266,7
|
233
|
198,7
|
271,3
|
279,1
|
254,4
|
216,8
|
Bedrijfsresultaat (EBIT)
1 |
293,3
|
263,7
|
249,6
|
319,8
|
334,9
|
196,1
|
136,7
|
197,8
|
219,9
|
183,6
|
153,2
|
226,8
|
235,2
|
210,7
|
173,8
|
Operationele Marge
|
14,77%
|
13,43%
|
13,02%
|
15,15%
|
16,31%
|
17,32%
|
13,14%
|
17%
|
17,44%
|
15,81%
|
14,18%
|
17,77%
|
18,25%
|
17,57%
|
15,39%
|
Resultaat voor belastingen (EBT)
1 |
267,3
|
239,2
|
232,9
|
253,8
|
250,2
|
155,4
|
111,3
|
130,1
|
172,6
|
103,9
|
122,4
|
199,7
|
205,9
|
181,2
|
150,7
|
Nettowinst (verlies)
1 |
202,1
|
175,3
|
180,9
|
192
|
204,2
|
109,9
|
84,6
|
102,1
|
136,5
|
81,3
|
93,8
|
151,1
|
156,9
|
138,7
|
113
|
Nettomarge
|
10,17%
|
8,93%
|
9,44%
|
9,1%
|
9,94%
|
9,71%
|
8,13%
|
8,77%
|
10,82%
|
7%
|
8,68%
|
11,84%
|
12,17%
|
11,57%
|
10,01%
|
WPA
2 |
1,450
|
1,280
|
1,340
|
1,460
|
1,570
|
0,8500
|
0,6600
|
0,8000
|
1,070
|
0,6400
|
0,7388
|
1,201
|
1,243
|
1,105
|
0,9076
|
Dividend per aandeel
2 |
-
|
0,2600
|
0,2800
|
0,2800
|
0,2800
|
0,2300
|
0,2300
|
0,2300
|
-
|
-
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
Datum van publicatie
|
26-10-21
|
02-02-22
|
28-04-22
|
27-07-22
|
26-10-22
|
16-02-23
|
26-04-23
|
27-07-23
|
25-10-23
|
30-01-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.796
|
2.153
|
2.238
|
2.031
|
2.304
|
1.992
|
1.726
|
1.757
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,953
x
|
2,116
x
|
1,711
x
|
2,134
x
|
2,533
x
|
1,988
x
|
1,6
x
|
1,531
x
|
Free Cash Flow
1 |
505
|
675
|
476
|
320
|
802
|
541
|
601
|
659
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
22,6%
|
27,4%
|
21,6%
|
22,8%
|
21,5%
|
22%
|
23,3%
|
ROA (netto-inkomsten/totale activa)
|
8,3%
|
8,62%
|
10,5%
|
9,77%
|
6,4%
|
8,43%
|
9,18%
|
9,2%
|
Totale activa
1 |
5.205
|
6.420
|
7.389
|
7.029
|
6.322
|
6.430
|
6.540
|
7.251
|
Nettoactief per aandeel
2 |
17,20
|
19,80
|
22,00
|
15,90
|
18,00
|
20,50
|
22,80
|
24,20
|
Cashflow per aandeel
2 |
4,510
|
5,830
|
7,640
|
7,930
|
5,090
|
5,700
|
6,350
|
6,730
|
Capex
1 |
132
|
149
|
212
|
238
|
254
|
201
|
206
|
183
|
Capex/omzet
|
2,29%
|
2,44%
|
2,77%
|
5,04%
|
5,48%
|
4,14%
|
4,03%
|
3,38%
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
16-02-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,18
USD Gemiddelde koersdoel
86,4
USD Spread / Gemiddelde doel +16,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,57% | 9,32 mld. | | +12,87% | 40,33 mld. | | +3,17% | 30,34 mld. | | +12,41% | 22,89 mld. | | +28,21% | 19,02 mld. | | +4,28% | 15,38 mld. | | +9,35% | 9,84 mld. | | +10,03% | 7,75 mld. | | -12,31% | 7,37 mld. | | +28,77% | 7,01 mld. |
Bouwmaterialen & Inrichtingen - Andere
|