Beurs gesloten -
London S.E.
17:35:22 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,3
USD
|
-2,76%
|
|
-3,20%
|
-0,70%
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.941.448
|
1.132.397
|
1.991.613
|
2.483.319
|
3.041.966
|
4.809.682
|
-
|
-
|
Bedrijfswaarde
1 |
2.920.213
|
2.235.014
|
2.816.753
|
3.250.943
|
3.041.966
|
5.776.591
|
5.782.010
|
5.766.497
|
K/w-verhouding
|
21,8
x
|
11,9
x
|
17,2
x
|
28,7
x
|
29,1
x
|
36,4
x
|
28,4
x
|
23,1
x
|
Dividendrendement
|
1,3%
|
2,23%
|
2,54%
|
1,24%
|
1,11%
|
0,86%
|
1,06%
|
1,29%
|
Marktkapitalisatie/omzet
|
1,38
x
|
0,78
x
|
1,46
x
|
1,59
x
|
1,66
x
|
2,2
x
|
1,92
x
|
1,68
x
|
Bedrijfswaarde/omzet
|
2,07
x
|
1,54
x
|
2,07
x
|
2,08
x
|
1,66
x
|
2,65
x
|
2,3
x
|
2,01
x
|
Bedrijfswaarde/EBITDA
|
17,9
x
|
13,7
x
|
18
x
|
17,8
x
|
14,7
x
|
23,7
x
|
19,4
x
|
16,3
x
|
Bedrijfswaarde/FCF
|
-32,4
x
|
65,8
x
|
12,8
x
|
20,3
x
|
16
x
|
40,7
x
|
31,2
x
|
25,2
x
|
FCF Yield
|
-3,08%
|
1,52%
|
7,78%
|
4,94%
|
6,24%
|
2,45%
|
3,2%
|
3,98%
|
Price to Book
|
3,11
x
|
1,49
x
|
2,63
x
|
3,01
x
|
-
|
5,35
x
|
4,71
x
|
4,15
x
|
Aantal aandelen (in duizenden)
|
1.402.730
|
1.403.479
|
1.404.176
|
1.405.029
|
1.405.227
|
1.374.548
|
-
|
-
|
Referentieprijs
2 |
1.384
|
806,8
|
1.418
|
1.767
|
2.165
|
3.499
|
3.499
|
3.499
|
Datum van publicatie
|
10-05-19
|
05-06-20
|
14-05-21
|
12-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.410.071
|
1.454.524
|
1.359.790
|
1.565.212
|
1.833.407
|
2.181.842
|
2.508.534
|
2.868.450
|
EBITDA
1 |
163.247
|
163.290
|
156.241
|
182.173
|
207.533
|
243.665
|
298.783
|
353.421
|
Bedrijfsresultaat (EBIT)
1 |
142.407
|
138.667
|
127.199
|
152.694
|
172.510
|
211.898
|
264.316
|
317.305
|
Operationele Marge
|
10,1%
|
9,53%
|
9,35%
|
9,76%
|
9,41%
|
9,71%
|
10,54%
|
11,06%
|
Resultaat voor belastingen (EBT)
1 |
145.809
|
134.310
|
85.420
|
145.304
|
171.090
|
210.330
|
263.891
|
320.667
|
Nettowinst (verlies)
1 |
89.051
|
95.490
|
115.829
|
86.693
|
104.707
|
132.146
|
169.820
|
208.348
|
Nettomarge
|
6,32%
|
6,57%
|
8,52%
|
5,54%
|
5,71%
|
6,06%
|
6,77%
|
7,26%
|
WPA
2 |
63,40
|
67,95
|
82,41
|
61,65
|
74,45
|
96,10
|
123,0
|
151,2
|
Free Cash Flow
1 |
-89.995
|
33.944
|
219.218
|
160.530
|
189.840
|
141.803
|
185.075
|
229.228
|
FCF-marge
|
-6,38%
|
2,33%
|
16,12%
|
10,26%
|
10,35%
|
6,5%
|
7,38%
|
7,99%
|
Kasstroomconversie (ebitda)
|
-
|
20,79%
|
140,31%
|
88,12%
|
91,47%
|
58,2%
|
61,94%
|
64,86%
|
Kasstroomconversie (nettowinst)
|
-
|
35,55%
|
189,26%
|
185,17%
|
181,31%
|
107,31%
|
108,98%
|
110,02%
|
Dividend per aandeel
2 |
18,00
|
18,00
|
36,00
|
22,00
|
24,00
|
30,24
|
37,06
|
44,97
|
Datum van publicatie
|
10-05-19
|
05-06-20
|
14-05-21
|
12-05-22
|
10-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2020 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
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
|
---|
Omzet
1 |
649.644
|
355.964
|
480.879
|
293.347
|
347.729
|
641.076
|
395.629
|
528.507
|
358.532
|
427.626
|
786.158
|
463.897
|
583.352
|
478.820
|
503.625
|
989.060
|
537.607
|
659.936
|
-
|
EBITDA
1 |
-
|
42.800
|
63.889
|
31.715
|
39.949
|
71.664
|
45.304
|
65.205
|
39.567
|
48.994
|
88.561
|
50.730
|
68.330
|
48.690
|
53.712
|
105.010
|
60.648
|
75.553
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
35.778
|
55.722
|
24.541
|
32.661
|
-
|
37.980
|
57.512
|
29.930
|
40.400
|
70.400
|
42.479
|
59.794
|
40.382
|
44.350
|
-
|
49.128
|
69.749
|
-
|
Operationele Marge
|
-
|
10,05%
|
11,59%
|
8,37%
|
9,39%
|
-
|
9,6%
|
10,88%
|
8,35%
|
9,45%
|
8,95%
|
9,16%
|
10,25%
|
8,43%
|
8,81%
|
-
|
9,14%
|
10,57%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
36.805
|
57.474
|
22.746
|
31.386
|
54.132
|
35.556
|
55.616
|
29.319
|
39.400
|
68.800
|
43.364
|
59.074
|
43.324
|
44.284
|
93.234
|
53.719
|
66.938
|
-
|
Nettowinst (verlies)
1 |
-
|
24.667
|
32.928
|
11.744
|
18.194
|
29.939
|
20.547
|
36.207
|
17.000
|
22.300
|
39.300
|
25.529
|
39.868
|
24.930
|
27.755
|
57.156
|
34.568
|
43.434
|
-
|
Nettomarge
|
-
|
6,93%
|
6,85%
|
4%
|
5,23%
|
4,67%
|
5,19%
|
6,85%
|
4,74%
|
5,21%
|
5%
|
5,5%
|
6,83%
|
5,21%
|
5,51%
|
5,78%
|
6,43%
|
6,58%
|
-
|
WPA
2 |
-
|
17,55
|
23,42
|
8,350
|
12,94
|
-
|
14,61
|
25,75
|
12,10
|
15,85
|
27,95
|
18,15
|
28,35
|
17,73
|
20,71
|
-
|
25,58
|
31,37
|
-
|
Dividend per aandeel
2 |
-
|
-
|
18,00
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
36,00
|
-
|
Datum van publicatie
|
23-10-19
|
25-01-21
|
14-05-21
|
26-07-21
|
27-10-21
|
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
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
978.765
|
1.102.617
|
825.141
|
767.624
|
-
|
966.909
|
972.328
|
956.815
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,996
x
|
6,753
x
|
5,281
x
|
4,214
x
|
-
|
3,968
x
|
3,254
x
|
2,707
x
|
Free Cash Flow
1 |
-89.995
|
33.945
|
219.218
|
160.530
|
189.840
|
141.803
|
185.075
|
229.228
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
13,1%
|
16,2%
|
11%
|
12,2%
|
14,6%
|
17,1%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
3,33%
|
3,26%
|
3,74%
|
2,75%
|
-
|
4,2%
|
4,9%
|
5,4%
|
Totale activa
1 |
2.677.268
|
2.932.479
|
3.097.040
|
3.156.616
|
-
|
3.146.327
|
3.465.723
|
3.858.301
|
Nettoactief per aandeel
2 |
445,0
|
543,0
|
540,0
|
587,0
|
-
|
654,0
|
742,0
|
844,0
|
Cashflow per aandeel
2 |
-33,60
|
47,60
|
163,0
|
136,0
|
162,0
|
130,0
|
152,0
|
183,0
|
Capex
1 |
42.826
|
32.994
|
9.223
|
31.106
|
37.930
|
38.955
|
40.889
|
41.644
|
Capex/omzet
|
3,04%
|
2,27%
|
0,68%
|
1,99%
|
2,07%
|
1,79%
|
1,63%
|
1,45%
|
Datum van publicatie
|
10-05-19
|
05-06-20
|
14-05-21
|
12-05-22
|
10-05-23
|
-
|
-
|
-
|
Laatste slotkoers
3.499
INR Gemiddelde koersdoel
3.961
INR Spread / Gemiddelde doel +13,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,51% | 68,13 mld. | | +18,78% | 37,52 mld. | | +11,43% | 30,83 mld. | | +3,63% | 27 mld. | | +15,67% | 20,73 mld. | | +15,36% | 19,52 mld. | | +22,41% | 16,98 mld. | | +68,84% | 17,1 mld. | | +11,43% | 14,83 mld. |
Bouw & Techniek - Andere
|