Beurs gesloten -
Nyse
22:01:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,01
USD
|
-2,93%
|
|
-1,91%
|
+4,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.314
|
3.333
|
4.296
|
3.288
|
5.732
|
5.941
|
-
|
-
|
Bedrijfswaarde
1 |
3.928
|
5.729
|
6.766
|
5.046
|
6.942
|
6.914
|
6.659
|
6.388
|
K/w-verhouding
|
9,3
x
|
13,6
x
|
6,75
x
|
3,35
x
|
7,64
x
|
7,48
x
|
6,71
x
|
8,02
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,49
x
|
0,54
x
|
0,57
x
|
0,4
x
|
0,77
x
|
0,79
x
|
0,73
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
0,82
x
|
0,93
x
|
0,9
x
|
0,61
x
|
0,94
x
|
0,92
x
|
0,82
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
7,94
x
|
12,9
x
|
6,54
x
|
3,1
x
|
5,53
x
|
5,94
x
|
5,42
x
|
6,37
x
|
Bedrijfswaarde/FCF
|
10,8
x
|
5,28
x
|
19
x
|
4,68
x
|
8,98
x
|
12
x
|
10,6
x
|
16,5
x
|
FCF Yield
|
9,24%
|
18,9%
|
5,25%
|
21,3%
|
11,1%
|
8,36%
|
9,47%
|
6,06%
|
Price to Book
|
0,91
x
|
0,94
x
|
1,08
x
|
0,76
x
|
1,1
x
|
1,09
x
|
0,94
x
|
-
|
Aantal aandelen (in duizenden)
|
105.841
|
129.943
|
122.891
|
108.347
|
107.449
|
106.064
|
-
|
-
|
Referentieprijs
2 |
21,86
|
25,65
|
34,96
|
30,35
|
53,35
|
56,01
|
56,01
|
56,01
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
08-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.762
|
6.129
|
7.501
|
8.225
|
7.418
|
7.551
|
8.124
|
7.508
|
EBITDA
1 |
494,9
|
445,6
|
1.035
|
1.628
|
1.256
|
1.165
|
1.229
|
1.003
|
Bedrijfsresultaat (EBIT)
1 |
290,6
|
404,4
|
804,8
|
1.359
|
1.015
|
988
|
1.060
|
966
|
Operationele Marge
|
6,1%
|
6,6%
|
10,73%
|
16,52%
|
13,68%
|
13,09%
|
13,04%
|
12,87%
|
Resultaat voor belastingen (EBT)
1 |
322,3
|
324,1
|
863,1
|
1.393
|
1.018
|
1.061
|
1.140
|
958
|
Nettowinst (verlies)
1 |
254,7
|
243,4
|
663
|
1.053
|
768,9
|
803,6
|
867,7
|
742
|
Nettomarge
|
5,35%
|
3,97%
|
8,84%
|
12,8%
|
10,37%
|
10,64%
|
10,68%
|
9,88%
|
WPA
2 |
2,350
|
1,880
|
5,180
|
9,060
|
6,980
|
7,483
|
8,350
|
6,980
|
Free Cash Flow
1 |
363,1
|
1.086
|
355,4
|
1.077
|
772,7
|
577,7
|
630,3
|
387
|
FCF-marge
|
7,62%
|
17,71%
|
4,74%
|
13,1%
|
10,42%
|
7,65%
|
7,76%
|
5,15%
|
Kasstroomconversie (ebitda)
|
73,36%
|
243,63%
|
34,34%
|
66,18%
|
61,51%
|
49,6%
|
51,27%
|
38,58%
|
Kasstroomconversie (nettowinst)
|
142,59%
|
445,91%
|
53,61%
|
102,32%
|
100,5%
|
71,89%
|
72,64%
|
52,16%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
08-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.859
|
2.505
|
1.703
|
1.995
|
2.035
|
2.492
|
1.662
|
2.061
|
1.676
|
2.020
|
1.700
|
1.863
|
2.107
|
2.115
|
-
|
EBITDA
1 |
266,4
|
398
|
276,4
|
409,8
|
443,7
|
486
|
284,3
|
354,8
|
275,5
|
338,6
|
281,1
|
274,8
|
285,8
|
339,2
|
260,3
|
Bedrijfsresultaat (EBIT)
1 |
213,4
|
335,2
|
223,4
|
348,5
|
401,2
|
386
|
226,2
|
298,8
|
205,8
|
283,7
|
224,9
|
254,8
|
232,7
|
285,5
|
203,2
|
Operationele Marge
|
11,48%
|
13,38%
|
13,12%
|
17,47%
|
19,72%
|
15,49%
|
13,61%
|
14,5%
|
12,28%
|
14,05%
|
13,23%
|
13,67%
|
11,04%
|
13,5%
|
-
|
Resultaat voor belastingen (EBT)
1 |
225,6
|
342,6
|
232,9
|
391,6
|
399,6
|
368,5
|
248,4
|
315,8
|
228,4
|
225,3
|
248,9
|
273,9
|
258,1
|
300,6
|
-
|
Nettowinst (verlies)
1 |
168,1
|
272,7
|
176,7
|
291
|
309,8
|
275,3
|
191,1
|
234,6
|
170,7
|
172,6
|
190,3
|
201,5
|
196,4
|
231,2
|
166,3
|
Nettomarge
|
9,05%
|
10,89%
|
10,38%
|
14,59%
|
15,23%
|
11,05%
|
11,5%
|
11,39%
|
10,19%
|
8,54%
|
11,19%
|
10,81%
|
9,32%
|
10,93%
|
-
|
WPA
2 |
1,340
|
2,190
|
1,440
|
2,450
|
2,720
|
2,510
|
1,740
|
2,120
|
1,540
|
1,580
|
1,750
|
1,876
|
1,851
|
2,173
|
1,742
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-10-21
|
08-02-22
|
27-04-22
|
27-07-22
|
26-10-22
|
15-02-23
|
26-04-23
|
26-07-23
|
25-10-23
|
14-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.614
|
2.396
|
2.469
|
1.757
|
1.210
|
973
|
719
|
447
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,262
x
|
5,376
x
|
2,386
x
|
1,08
x
|
0,9632
x
|
0,8359
x
|
0,5846
x
|
0,4457
x
|
Free Cash Flow
1 |
363
|
1.086
|
355
|
1.077
|
773
|
578
|
630
|
387
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
10,6%
|
17,5%
|
24,6%
|
15,4%
|
17,2%
|
14,6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,85%
|
3,75%
|
8,05%
|
12,2%
|
8,97%
|
9,04%
|
9,08%
|
-
|
Totale activa
1 |
5.255
|
6.492
|
8.233
|
8.599
|
8.571
|
8.886
|
9.561
|
-
|
Nettoactief per aandeel
2 |
24,00
|
27,20
|
32,20
|
40,00
|
48,40
|
51,20
|
59,90
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
30,1
|
37,8
|
21,2
|
30,6
|
33,4
|
38,8
|
69
|
104
|
Capex/omzet
|
0,63%
|
0,62%
|
0,28%
|
0,37%
|
0,45%
|
0,51%
|
0,85%
|
1,39%
|
Datum van publicatie
|
05-02-20
|
10-02-21
|
08-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
56,01
USD Gemiddelde koersdoel
62,38
USD Spread / Gemiddelde doel +11,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,99% | 5,94 mld. | | -6,24% | 46,92 mld. | | +7,94% | 23,44 mld. | | +3,16% | 18,04 mld. | | +15,61% | 14,92 mld. | | +15,88% | 12,41 mld. | | +0,51% | 6,25 mld. | | -10,06% | 5,85 mld. | | +11,86% | 6,16 mld. | | -18,99% | 5,52 mld. |
Homebuilding - Andere
|