Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,6
USD
|
+2,07%
|
|
+7,49%
|
+5,03%
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.057
|
3.187
|
3.498
|
2.686
|
4.133
|
4.980
|
-
|
-
|
Bedrijfswaarde
1 |
4.352
|
4.253
|
4.892
|
4.196
|
5.095
|
5.957
|
5.887
|
5.799
|
K/w-verhouding
|
12,1
x
|
11,2
x
|
6,65
x
|
3,45
x
|
7,41
x
|
8,26
x
|
7,88
x
|
7,05
x
|
Dividendrendement
|
0,67%
|
1,19%
|
1,5%
|
1,91%
|
1,34%
|
1,22%
|
1,27%
|
1,35%
|
Marktkapitalisatie/omzet
|
0,67
x
|
0,76
x
|
0,61
x
|
0,39
x
|
0,64
x
|
0,74
x
|
0,71
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
0,96
x
|
1,02
x
|
0,85
x
|
0,61
x
|
0,79
x
|
0,88
x
|
0,83
x
|
0,79
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
8,71
x
|
5,71
x
|
3,42
x
|
5,66
x
|
6,33
x
|
6,02
x
|
5,61
x
|
Bedrijfswaarde/FCF
|
20,7
x
|
15,1
x
|
-63,8
x
|
30,4
x
|
4,87
x
|
14,6
x
|
14
x
|
-
|
FCF Yield
|
4,84%
|
6,63%
|
-1,57%
|
3,29%
|
20,6%
|
6,87%
|
7,12%
|
-
|
Price to Book
|
1,3
x
|
1,21
x
|
1,17
x
|
0,75
x
|
1,04
x
|
1,18
x
|
1,05
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
88.398
|
90.544
|
87.478
|
85.584
|
79.319
|
75.915
|
-
|
-
|
Referentieprijs
2 |
34,58
|
35,20
|
39,99
|
31,39
|
52,10
|
65,60
|
65,60
|
65,60
|
Datum van publicatie
|
09-01-20
|
12-01-21
|
12-01-22
|
11-01-23
|
10-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.553
|
4.183
|
5.725
|
6.904
|
6.411
|
6.742
|
7.061
|
7.346
|
EBITDA
1 |
363
|
488,5
|
857,2
|
1.226
|
900,5
|
941,5
|
977,5
|
1.034
|
Bedrijfsresultaat (EBIT)
1 |
331,4
|
316,5
|
661,3
|
1.037
|
718,7
|
749,9
|
796,2
|
-
|
Operationele Marge
|
7,28%
|
7,57%
|
11,55%
|
15,03%
|
11,21%
|
11,12%
|
11,28%
|
-
|
Resultaat voor belastingen (EBT)
1 |
348,2
|
364
|
695,3
|
1.072
|
771,3
|
801
|
832,4
|
853,2
|
Nettowinst (verlies)
1 |
268,8
|
296,2
|
564,7
|
816,7
|
590,2
|
615,1
|
631,8
|
648,8
|
Nettomarge
|
5,9%
|
7,08%
|
9,86%
|
11,83%
|
9,21%
|
9,12%
|
8,95%
|
8,83%
|
WPA
2 |
2,850
|
3,130
|
6,010
|
9,090
|
7,030
|
7,939
|
8,321
|
9,304
|
Free Cash Flow
1 |
210,6
|
281,8
|
-76,7
|
138,2
|
1.047
|
409,3
|
419,4
|
-
|
FCF-marge
|
4,63%
|
6,74%
|
-1,34%
|
2%
|
16,34%
|
6,07%
|
5,94%
|
-
|
Kasstroomconversie (ebitda)
|
58,02%
|
57,69%
|
-
|
11,27%
|
116,29%
|
43,47%
|
42,9%
|
-
|
Kasstroomconversie (nettowinst)
|
78,35%
|
95,14%
|
-
|
16,92%
|
177,44%
|
66,55%
|
66,37%
|
-
|
Dividend per aandeel
2 |
0,2300
|
0,4200
|
0,6000
|
0,6000
|
0,7000
|
0,8000
|
0,8340
|
0,8867
|
Datum van publicatie
|
09-01-20
|
12-01-21
|
12-01-22
|
11-01-23
|
10-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
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 |
1.675
|
1.399
|
1.720
|
1.845
|
1.940
|
1.384
|
1.765
|
1.587
|
1.674
|
1.468
|
1.651
|
1.766
|
1.856
|
1.462
|
1.680
|
EBITDA
1 |
266,9
|
210,8
|
305,6
|
374,7
|
329,9
|
196,6
|
249,9
|
224,4
|
229,6
|
198,9
|
220
|
245,5
|
270,8
|
180,5
|
226,7
|
Bedrijfsresultaat (EBIT)
1 |
214,4
|
169,6
|
264,5
|
325,1
|
278,2
|
156,5
|
202,1
|
179,2
|
180,9
|
157,7
|
173,7
|
197,8
|
226,2
|
128,4
|
170,7
|
Operationele Marge
|
12,8%
|
12,12%
|
15,38%
|
17,62%
|
14,34%
|
11,3%
|
11,45%
|
11,29%
|
10,81%
|
10,74%
|
10,52%
|
11,2%
|
12,18%
|
8,78%
|
10,16%
|
Resultaat voor belastingen (EBT)
1 |
223,9
|
178,1
|
282,9
|
326,2
|
284,9
|
162,2
|
214,9
|
194,5
|
199,6
|
174,7
|
184,4
|
207,6
|
236,1
|
146,7
|
191,1
|
Nettowinst (verlies)
1 |
174,2
|
134,3
|
210,7
|
255,3
|
216,4
|
125,5
|
164,4
|
149,9
|
150,3
|
138,7
|
140
|
157,3
|
178,9
|
112,4
|
145,3
|
Nettomarge
|
10,4%
|
9,6%
|
12,25%
|
13,84%
|
11,15%
|
9,07%
|
9,32%
|
9,45%
|
8,98%
|
9,45%
|
8,48%
|
8,91%
|
9,64%
|
7,69%
|
8,65%
|
WPA
2 |
1,910
|
1,470
|
2,320
|
2,860
|
2,470
|
1,450
|
1,940
|
1,800
|
1,850
|
1,760
|
1,799
|
2,043
|
2,340
|
1,596
|
1,952
|
Dividend per aandeel
2 |
-
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,2000
|
0,1500
|
-
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
12-01-22
|
23-03-22
|
22-06-22
|
21-09-22
|
11-01-23
|
22-03-23
|
21-06-23
|
20-09-23
|
10-01-24
|
20-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: november |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.295
|
1.066
|
1.394
|
1.510
|
963
|
977
|
907
|
819
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,568
x
|
2,182
x
|
1,627
x
|
1,231
x
|
1,069
x
|
1,038
x
|
0,9283
x
|
0,7922
x
|
Free Cash Flow
1 |
211
|
282
|
-76,7
|
138
|
1.047
|
409
|
419
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
12%
|
11,7%
|
19,9%
|
24,5%
|
15,8%
|
15,3%
|
14,6%
|
14,2%
|
ROA (netto-inkomsten/totale activa)
|
5,43%
|
5,71%
|
10,1%
|
17,2%
|
8,87%
|
8,98%
|
8,77%
|
-
|
Totale activa
1 |
4.948
|
5.186
|
5.596
|
4.748
|
6.650
|
6.849
|
7.201
|
-
|
Nettoactief per aandeel
2 |
26,60
|
29,10
|
34,20
|
42,00
|
50,20
|
55,50
|
62,30
|
68,90
|
Cashflow per aandeel
2 |
2,680
|
3,300
|
-0,4000
|
2,050
|
13,00
|
-0,8100
|
4,490
|
-
|
Capex
1 |
40,5
|
28,8
|
39,4
|
45,2
|
35,5
|
34,1
|
34,5
|
40
|
Capex/omzet
|
0,89%
|
0,69%
|
0,69%
|
0,66%
|
0,55%
|
0,51%
|
0,49%
|
0,54%
|
Datum van publicatie
|
09-01-20
|
12-01-21
|
12-01-22
|
11-01-23
|
10-01-24
|
-
|
-
|
-
|
Laatste slotkoers
65,6
USD Gemiddelde koersdoel
72,96
USD Spread / Gemiddelde doel +11,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,03% | 4,98 mld. | | -4,38% | 47,86 mld. | | +10,25% | 23,94 mld. | | +1,83% | 17,68 mld. | | +13,06% | 14,58 mld. | | +16,96% | 12,52 mld. | | +0,30% | 6,2 mld. | | +12,71% | 6,16 mld. | | +7,89% | 6,11 mld. | | +9,62% | 5,96 mld. |
Homebuilding - Andere
|