Beurs gesloten -
Nyse
22:02:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
113,8
USD
|
+2,19%
|
|
+7,94%
|
+10,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.515
|
11.560
|
14.472
|
10.373
|
22.254
|
23.937
|
-
|
-
|
Bedrijfswaarde
1 |
12.388
|
12.142
|
14.668
|
11.324
|
22.367
|
23.468
|
22.355
|
22.364
|
K/w-verhouding
|
10,6
x
|
8,32
x
|
7,69
x
|
4,14
x
|
8,81
x
|
8,77
x
|
8,56
x
|
9,22
x
|
Dividendrendement
|
1,16%
|
1,16%
|
1%
|
1,34%
|
0,66%
|
0,69%
|
0,71%
|
0,76%
|
Marktkapitalisatie/omzet
|
1,03
x
|
1,05
x
|
1,04
x
|
0,64
x
|
1,39
x
|
1,38
x
|
1,32
x
|
1,24
x
|
Bedrijfswaarde/omzet
|
1,21
x
|
1,1
x
|
1,05
x
|
0,7
x
|
1,39
x
|
1,35
x
|
1,23
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
7,92
x
|
6,1
x
|
5,22
x
|
1,54
x
|
6,63
x
|
6,22
x
|
5,9
x
|
5,98
x
|
Bedrijfswaarde/FCF
|
12,2
x
|
7,03
x
|
15,8
x
|
20,4
x
|
10,6
x
|
12,9
x
|
10,5
x
|
9,77
x
|
FCF Yield
|
8,23%
|
14,2%
|
6,35%
|
4,91%
|
9,41%
|
7,77%
|
9,51%
|
10,2%
|
Price to Book
|
1,92
x
|
1,75
x
|
1,9
x
|
1,15
x
|
-
|
1,99
x
|
1,71
x
|
1,57
x
|
Aantal aandelen (in duizenden)
|
271.000
|
268.094
|
253.186
|
227.820
|
215.595
|
210.342
|
-
|
-
|
Referentieprijs
2 |
38,80
|
43,12
|
57,16
|
45,53
|
103,2
|
113,8
|
113,8
|
113,8
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.213
|
11.036
|
13.927
|
16.229
|
16.062
|
17.343
|
18.115
|
19.242
|
EBITDA
1 |
1.564
|
1.990
|
2.810
|
7.353
|
3.374
|
3.776
|
3.789
|
3.739
|
Bedrijfsresultaat (EBIT)
1 |
1.249
|
1.580
|
2.353
|
3.634
|
3.256
|
3.399
|
3.488
|
3.325
|
Operationele Marge
|
12,23%
|
14,32%
|
16,89%
|
22,39%
|
20,27%
|
19,6%
|
19,25%
|
17,28%
|
Resultaat voor belastingen (EBT)
1 |
1.340
|
1.729
|
2.510
|
3.440
|
3.449
|
3.589
|
3.602
|
3.403
|
Nettowinst (verlies)
1 |
1.017
|
1.407
|
1.946
|
2.617
|
2.602
|
2.725
|
2.704
|
2.294
|
Nettomarge
|
9,96%
|
12,75%
|
13,98%
|
16,13%
|
16,2%
|
15,71%
|
14,93%
|
11,92%
|
WPA
2 |
3,660
|
5,180
|
7,430
|
11,01
|
11,72
|
12,97
|
13,29
|
12,34
|
Free Cash Flow
1 |
1.019
|
1.726
|
931,2
|
555,8
|
2.105
|
1.823
|
2.126
|
2.289
|
FCF-marge
|
9,98%
|
15,64%
|
6,69%
|
3,42%
|
13,1%
|
10,51%
|
11,74%
|
11,9%
|
Kasstroomconversie (ebitda)
|
65,16%
|
86,71%
|
33,14%
|
7,56%
|
62,38%
|
48,28%
|
56,12%
|
61,23%
|
Kasstroomconversie (nettowinst)
|
100,27%
|
122,69%
|
47,85%
|
21,24%
|
80,87%
|
66,9%
|
78,63%
|
99,8%
|
Dividend per aandeel
2 |
0,4500
|
0,5000
|
0,5700
|
0,6100
|
0,6800
|
0,7800
|
0,8133
|
0,8675
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
4.359
|
3.188
|
3.926
|
3.944
|
5.171
|
3.576
|
4.189
|
4.004
|
4.294
|
3.949
|
4.498
|
4.407
|
4.489
|
3.914
|
4.572
|
EBITDA
1 |
918,4
|
659,6
|
925,6
|
875,1
|
2.391
|
699,7
|
856,6
|
832,8
|
921,1
|
810,6
|
966,2
|
947,7
|
979,5
|
772,3
|
945,3
|
Bedrijfsresultaat (EBIT)
1 |
795
|
645,5
|
829,1
|
835,4
|
1.195
|
678,8
|
822,9
|
794,1
|
895
|
772,9
|
880,9
|
870,9
|
879,1
|
721,8
|
895,6
|
Operationele Marge
|
18,24%
|
20,25%
|
21,12%
|
21,18%
|
23,1%
|
18,98%
|
19,65%
|
19,84%
|
20,84%
|
19,57%
|
19,58%
|
19,76%
|
19,58%
|
18,44%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
855,9
|
599,9
|
864,6
|
811,3
|
1.164
|
702,1
|
953
|
847,3
|
946,8
|
868,6
|
915,8
|
894,7
|
919,9
|
759,2
|
925,9
|
Nettowinst (verlies)
1 |
663,3
|
454,7
|
652,4
|
627,9
|
882,2
|
532,3
|
720,3
|
638,8
|
711
|
663
|
693,7
|
676,8
|
695,6
|
555,4
|
682,3
|
Nettomarge
|
15,22%
|
14,27%
|
16,62%
|
15,92%
|
17,06%
|
14,89%
|
17,2%
|
15,96%
|
16,56%
|
16,79%
|
15,42%
|
15,36%
|
15,5%
|
14,19%
|
14,92%
|
WPA
2 |
2,610
|
1,830
|
2,730
|
2,690
|
3,850
|
2,350
|
3,210
|
2,900
|
3,280
|
3,100
|
3,257
|
3,226
|
3,409
|
2,744
|
3,379
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1600
|
0,1600
|
0,1600
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
01-02-22
|
28-04-22
|
26-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
30-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.874
|
582
|
195
|
951
|
113
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
468
|
1.582
|
1.573
|
Hefboom (schuld/ebitda)
|
1,198
x
|
0,2924
x
|
0,0696
x
|
0,1293
x
|
0,0335
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.019
|
1.726
|
931
|
556
|
2.105
|
1.823
|
2.126
|
2.289
|
ROE (netto-inkomsten/eigen vermogen)
|
19,8%
|
23,4%
|
27,7%
|
31,3%
|
27%
|
24,8%
|
21,7%
|
19,5%
|
ROA (netto-inkomsten/totale activa)
|
9,73%
|
12,3%
|
15,2%
|
18,2%
|
16,9%
|
16%
|
15,4%
|
-
|
Totale activa
1 |
10.444
|
11.461
|
12.779
|
14.351
|
15.442
|
17.010
|
17.603
|
-
|
Nettoactief per aandeel
2 |
20,20
|
24,70
|
30,00
|
39,50
|
-
|
57,10
|
66,60
|
72,60
|
Cashflow per aandeel
2 |
3,910
|
6,620
|
3,860
|
2,830
|
9,930
|
6,330
|
11,20
|
-
|
Capex
1 |
58,1
|
58,4
|
72,8
|
113
|
92,2
|
98,9
|
100
|
91,5
|
Capex/omzet
|
0,57%
|
0,53%
|
0,52%
|
0,69%
|
0,57%
|
0,57%
|
0,55%
|
0,48%
|
Datum van publicatie
|
28-01-20
|
28-01-21
|
01-02-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
113,8
USD Gemiddelde koersdoel
132,1
USD Spread / Gemiddelde doel +16,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,25% | 23,94 mld. | | -4,38% | 47,86 mld. | | +1,83% | 17,68 mld. | | +13,06% | 14,58 mld. | | +16,96% | 12,52 mld. | | +12,71% | 6,16 mld. | | +0,30% | 6,2 mld. | | +9,62% | 5,96 mld. | | +7,89% | 6,11 mld. | | -8,67% | 5,92 mld. |
Homebuilding - Andere
|