slotkoers
LUXEMBOURG S.E.
00:00:00 12-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,4
USD
|
+0,93%
|
|
+6,37%
|
+2,36%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
1.132.397
|
1.991.613
|
2.483.319
|
3.041.966
|
5.187.683
|
4.989.154
|
-
|
-
|
Bedrijfswaarde
1 |
2.235.014
|
2.816.753
|
3.250.943
|
3.041.966
|
5.911.510
|
5.969.127
|
5.936.943
|
5.856.914
|
K/w-verhouding
|
11,9
x
|
17,2
x
|
28,7
x
|
29,1
x
|
40,2
x
|
31,9
x
|
25,4
x
|
22,7
x
|
Dividendrendement
|
2,23%
|
2,54%
|
1,24%
|
1,11%
|
0,74%
|
0,97%
|
1,16%
|
1,42%
|
Marktkapitalisatie/omzet
|
0,78
x
|
1,46
x
|
1,59
x
|
1,66
x
|
2,35
x
|
1,97
x
|
1,73
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
1,54
x
|
2,07
x
|
2,08
x
|
1,66
x
|
2,67
x
|
2,36
x
|
2,05
x
|
1,78
x
|
Bedrijfswaarde/EBITDA
|
13,7
x
|
18
x
|
17,8
x
|
14,7
x
|
25,2
x
|
21,2
x
|
17,5
x
|
15,1
x
|
Bedrijfswaarde/FCF
|
65,8
x
|
12,8
x
|
20,3
x
|
16
x
|
42,1
x
|
34,3
x
|
25,1
x
|
27,3
x
|
FCF Yield
|
1,52%
|
7,78%
|
4,94%
|
6,24%
|
2,38%
|
2,92%
|
3,98%
|
3,66%
|
Price to Book
|
1,49
x
|
2,63
x
|
3,01
x
|
-
|
6,01
x
|
5,09
x
|
4,46
x
|
4,04
x
|
Aantal aandelen (in duizenden)
|
1.403.479
|
1.404.176
|
1.405.029
|
1.405.227
|
1.374.548
|
1.374.669
|
-
|
-
|
Referentieprijs
2 |
806,8
|
1.418
|
1.767
|
2.165
|
3.774
|
3.704
|
3.704
|
3.704
|
Datum van publicatie
|
05-06-20
|
14-05-21
|
12-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
1.454.524
|
1.359.790
|
1.565.212
|
1.833.407
|
2.211.129
|
2.528.364
|
2.890.254
|
3.294.230
|
EBITDA
1 |
163.290
|
156.241
|
182.173
|
207.533
|
234.940
|
281.731
|
339.458
|
388.109
|
Bedrijfsresultaat (EBIT)
1 |
138.667
|
127.199
|
152.694
|
172.510
|
198.113
|
242.316
|
298.848
|
345.628
|
Operationele Marge
|
9,53%
|
9,35%
|
9,76%
|
9,41%
|
8,96%
|
9,58%
|
10,34%
|
10,49%
|
Resultaat voor belastingen (EBT)
1 |
134.310
|
85.420
|
145.304
|
171.090
|
205.171
|
247.059
|
310.322
|
369.331
|
Nettowinst (verlies)
1 |
95.490
|
115.829
|
86.693
|
104.707
|
130.591
|
160.611
|
202.297
|
241.014
|
Nettomarge
|
6,57%
|
8,52%
|
5,54%
|
5,71%
|
5,91%
|
6,35%
|
7%
|
7,32%
|
WPA
2 |
67,95
|
82,41
|
61,65
|
74,45
|
93,88
|
116,2
|
145,8
|
163,3
|
Free Cash Flow
1 |
33.944
|
219.218
|
160.530
|
189.840
|
140.558
|
174.002
|
236.164
|
214.572
|
FCF-marge
|
2,33%
|
16,12%
|
10,26%
|
10,35%
|
6,36%
|
6,88%
|
8,17%
|
6,51%
|
Kasstroomconversie (ebitda)
|
20,79%
|
140,31%
|
88,12%
|
91,47%
|
59,83%
|
61,76%
|
69,57%
|
55,29%
|
Kasstroomconversie (nettowinst)
|
35,55%
|
189,26%
|
185,17%
|
181,31%
|
107,63%
|
108,34%
|
116,74%
|
89,03%
|
Dividend per aandeel
2 |
18,00
|
36,00
|
22,00
|
24,00
|
28,00
|
36,03
|
42,98
|
52,42
|
Datum van publicatie
|
05-06-20
|
14-05-21
|
12-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
641.076
|
395.629
|
528.507
|
358.532
|
427.626
|
786.158
|
463.897
|
583.352
|
478.820
|
510.240
|
989.060
|
551.278
|
670.787
|
543.972
|
574.304
|
624.537
|
853.396
|
EBITDA
|
71.664
|
45.304
|
65.205
|
39.567
|
48.994
|
88.561
|
50.730
|
68.330
|
48.690
|
56.320
|
105.010
|
57.590
|
72.340
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
37.980
|
57.512
|
29.930
|
40.400
|
70.400
|
42.479
|
59.794
|
40.382
|
47.221
|
-
|
48.382
|
62.128
|
37.812
|
49.472
|
67.177
|
83.870
|
Operationele Marge
|
-
|
9,6%
|
10,88%
|
8,35%
|
9,45%
|
8,95%
|
9,16%
|
10,25%
|
8,43%
|
9,25%
|
-
|
8,78%
|
9,26%
|
6,95%
|
8,61%
|
10,76%
|
9,83%
|
Resultaat voor belastingen (EBT)
|
54.132
|
35.556
|
55.616
|
29.319
|
39.400
|
68.800
|
43.364
|
59.074
|
43.324
|
49.911
|
93.234
|
47.718
|
64.218
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
29.939
|
20.547
|
36.207
|
17.000
|
22.300
|
39.300
|
25.529
|
39.868
|
24.930
|
32.226
|
57.156
|
29.474
|
43.961
|
-
|
-
|
-
|
-
|
Nettomarge
|
4,67%
|
5,19%
|
6,85%
|
4,74%
|
5,21%
|
5%
|
5,5%
|
6,83%
|
5,21%
|
6,32%
|
5,78%
|
5,35%
|
6,55%
|
-
|
-
|
-
|
-
|
WPA
|
-
|
14,61
|
25,75
|
12,10
|
15,85
|
27,95
|
18,15
|
28,35
|
17,73
|
22,92
|
-
|
21,42
|
31,95
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
28,00
|
-
|
-
|
-
|
45,90
|
Datum van publicatie
|
27-10-21
|
28-01-22
|
12-05-22
|
26-07-22
|
31-10-22
|
31-10-22
|
30-01-23
|
10-05-23
|
25-07-23
|
31-10-23
|
31-10-23
|
30-01-24
|
08-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
1.102.617
|
825.141
|
767.624
|
-
|
723.827
|
979.974
|
947.789
|
867.760
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,753
x
|
5,281
x
|
4,214
x
|
-
|
3,081
x
|
3,478
x
|
2,792
x
|
2,236
x
|
Free Cash Flow
1 |
33.945
|
219.218
|
160.530
|
189.840
|
140.558
|
174.002
|
236.164
|
214.572
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
16,2%
|
11%
|
12,2%
|
14,8%
|
17,2%
|
18,7%
|
19,6%
|
ROA (netto-inkomsten/totale activa)
|
3,26%
|
3,74%
|
2,75%
|
-
|
3,87%
|
4,9%
|
5,2%
|
5,5%
|
Totale activa
1 |
2.932.479
|
3.097.040
|
3.156.616
|
-
|
3.373.924
|
3.277.774
|
3.890.326
|
4.382.069
|
Nettoactief per aandeel
2 |
543,0
|
540,0
|
587,0
|
-
|
628,0
|
728,0
|
830,0
|
918,0
|
Cashflow per aandeel
2 |
47,60
|
163,0
|
136,0
|
162,0
|
133,0
|
151,0
|
184,0
|
204,0
|
Capex
1 |
32.994
|
9.223
|
31.106
|
37.930
|
42.105
|
41.175
|
42.648
|
52.434
|
Capex/omzet
|
2,27%
|
0,68%
|
1,99%
|
2,07%
|
1,9%
|
1,63%
|
1,48%
|
1,59%
|
Datum van publicatie
|
05-06-20
|
14-05-21
|
12-05-22
|
10-05-23
|
08-05-24
|
-
|
-
|
-
|
Laatste slotkoers
3.629
INR Gemiddelde koersdoel
3.865
INR Spread / Gemiddelde doel +6,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,70% | 63,8 mld. | | +26,95% | 40,52 mld. | | +13,72% | 31,73 mld. | | +9,45% | 29,03 mld. | | +11,43% | 19,02 mld. | | +77,51% | 17,98 mld. | | +40,52% | 17,36 mld. | | +10,25% | 14,91 mld. | | -8,44% | 13 mld. |
Bouw & Techniek - Andere
|