Beurs gesloten -
Xetra
17:35:07 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
95,22
EUR
|
+2,28%
|
|
+2,23%
|
+17,64%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.889
|
12.147
|
11.533
|
10.252
|
15.014
|
17.337
|
-
|
-
|
Bedrijfswaarde
1 |
21.299
|
19.194
|
16.532
|
15.784
|
20.308
|
21.559
|
20.582
|
19.641
|
K/w-verhouding
|
11,8
x
|
-5,68
x
|
6,68
x
|
6,31
x
|
7,76
x
|
8,43
x
|
7,66
x
|
7,14
x
|
Dividendrendement
|
3,39%
|
3,59%
|
4,03%
|
4,88%
|
3,71%
|
3,37%
|
3,55%
|
3,78%
|
Marktkapitalisatie/omzet
|
0,68
x
|
0,69
x
|
0,62
x
|
0,49
x
|
0,71
x
|
0,8
x
|
0,77
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
1,13
x
|
1,09
x
|
0,88
x
|
0,75
x
|
0,96
x
|
0,99
x
|
0,91
x
|
0,84
x
|
Bedrijfswaarde/EBITDA
|
5,95
x
|
5,18
x
|
4,27
x
|
4,22
x
|
4,77
x
|
4,86
x
|
4,42
x
|
4,06
x
|
Bedrijfswaarde/FCF
|
13,9
x
|
9,12
x
|
16,5
x
|
14,1
x
|
10,5
x
|
10,7
x
|
9,92
x
|
8,98
x
|
FCF Yield
|
7,18%
|
11%
|
6,07%
|
7,1%
|
9,52%
|
9,34%
|
10,1%
|
11,1%
|
Price to Book
|
0,76
x
|
0,92
x
|
0,76
x
|
0,6
x
|
0,87
x
|
0,92
x
|
0,86
x
|
0,81
x
|
Aantal aandelen (in duizenden)
|
198.416
|
198.416
|
193.760
|
192.410
|
185.500
|
182.068
|
-
|
-
|
Referentieprijs
2 |
64,96
|
61,22
|
59,52
|
53,28
|
80,94
|
95,22
|
95,22
|
95,22
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
24-02-22
|
15-01-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
18.851
|
17.606
|
18.720
|
21.095
|
21.178
|
21.669
|
22.555
|
23.339
|
EBITDA
1 |
3.580
|
3.707
|
3.875
|
3.739
|
4.258
|
4.436
|
4.659
|
4.832
|
Bedrijfsresultaat (EBIT)
1 |
2.186
|
2.363
|
2.614
|
2.476
|
3.022
|
3.143
|
3.362
|
3.515
|
Operationele Marge
|
11,6%
|
13,42%
|
13,96%
|
11,74%
|
14,27%
|
14,51%
|
14,91%
|
15,06%
|
Resultaat voor belastingen (EBT)
1 |
1.633
|
-1.602
|
2.894
|
2.217
|
2.849
|
2.938
|
3.147
|
3.366
|
Nettowinst (verlies)
1 |
1.091
|
-2.139
|
1.759
|
1.597
|
1.929
|
2.070
|
2.203
|
2.335
|
Nettomarge
|
5,79%
|
-12,15%
|
9,4%
|
7,57%
|
9,11%
|
9,55%
|
9,77%
|
10%
|
WPA
2 |
5,500
|
-10,78
|
8,913
|
8,449
|
10,43
|
11,30
|
12,43
|
13,34
|
Free Cash Flow
1 |
1.529
|
2.105
|
1.004
|
1.120
|
1.933
|
2.014
|
2.074
|
2.188
|
FCF-marge
|
8,11%
|
11,96%
|
5,36%
|
5,31%
|
9,13%
|
9,3%
|
9,19%
|
9,37%
|
Kasstroomconversie (ebitda)
|
42,71%
|
56,78%
|
25,9%
|
29,96%
|
45,4%
|
45,41%
|
44,51%
|
45,28%
|
Kasstroomconversie (nettowinst)
|
140,15%
|
-
|
57,06%
|
70,14%
|
100,22%
|
97,29%
|
94,12%
|
93,7%
|
Dividend per aandeel
2 |
2,200
|
2,200
|
2,400
|
2,600
|
3,000
|
3,205
|
3,376
|
3,601
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
24-02-22
|
15-01-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
8.938
|
5.058
|
4.724
|
-
|
4.427
|
5.523
|
9.950
|
5.852
|
5.293
|
-
|
4.896
|
5.577
|
10.473
|
5.611
|
5.094
|
4.729
|
5.684
|
5.715
|
5.123
|
EBITDA
1 |
1.404
|
1.720
|
1.176
|
979
|
2.155
|
394
|
1.131
|
1.525
|
1.193
|
1.021
|
2.214
|
557
|
1.230
|
1.787
|
1.393
|
1.079
|
523,5
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
1.084
|
869
|
661
|
-
|
91
|
817
|
908
|
874
|
694
|
-
|
-
|
-
|
-
|
1.080
|
753,5
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
12,13%
|
17,18%
|
13,99%
|
-
|
2,06%
|
14,79%
|
9,13%
|
14,94%
|
13,11%
|
-
|
-
|
-
|
-
|
19,25%
|
14,79%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
1.147
|
-
|
-
|
-
|
-
|
-
|
824,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
755
|
-
|
-
|
-
|
-
|
-
|
542
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
8,45%
|
-
|
-
|
-
|
-
|
-
|
5,45%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
3,810
|
-
|
-
|
-
|
-
|
-
|
2,820
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30-07-20
|
29-07-21
|
04-11-21
|
24-02-22
|
24-02-22
|
11-05-22
|
28-07-22
|
28-07-22
|
03-11-22
|
15-01-23
|
15-01-23
|
10-05-23
|
27-07-23
|
27-07-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.410
|
7.047
|
4.999
|
5.532
|
5.294
|
4.222
|
3.246
|
2.305
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,349
x
|
1,901
x
|
1,29
x
|
1,48
x
|
1,243
x
|
0,9518
x
|
0,6966
x
|
0,477
x
|
Free Cash Flow
1 |
1.529
|
2.105
|
1.004
|
1.120
|
1.933
|
2.014
|
2.074
|
2.188
|
ROE (netto-inkomsten/eigen vermogen)
|
6,9%
|
-13,3%
|
12,3%
|
9,99%
|
11,4%
|
11,5%
|
11,6%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
3,41%
|
-6,03%
|
5,33%
|
4,77%
|
5,61%
|
5,83%
|
6%
|
6,34%
|
Totale activa
1 |
31.957
|
35.462
|
33.023
|
33.484
|
34.364
|
35.519
|
36.694
|
36.856
|
Nettoactief per aandeel
2 |
85,60
|
66,90
|
78,20
|
88,80
|
92,60
|
103,0
|
111,0
|
118,0
|
Cashflow per aandeel
2 |
13,40
|
9,920
|
12,10
|
12,80
|
17,30
|
17,20
|
18,20
|
19,10
|
Capex
1 |
1.135
|
922
|
1.392
|
1.300
|
1.272
|
1.209
|
1.310
|
1.343
|
Capex/omzet
|
6,02%
|
5,24%
|
7,44%
|
6,16%
|
6,01%
|
5,58%
|
5,81%
|
5,76%
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
24-02-22
|
15-01-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
95,22
EUR Gemiddelde koersdoel
107,7
EUR Spread / Gemiddelde doel +13,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,64% | 18,51 mld. | | +21,26% | 37,34 mld. | | +15,08% | 34,54 mld. | | -7,64% | 33,53 mld. | | +9,73% | 19,06 mld. | | +21,33% | 18,67 mld. | | +6,96% | 11,93 mld. | | +4,00% | 7,02 mld. | | +18,24% | 4,43 mld. | | +9,79% | 3,73 mld. |
Bouwmaterialen - Andere
|