Geschatte realtime
Cboe BZX
17:27:08 11-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,8
USD
|
+0,27%
|
|
-1,69%
|
-0,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.882
|
9.488
|
14.583
|
10.653
|
13.020
|
13.081
|
-
|
-
|
Bedrijfswaarde
1 |
10.678
|
12.168
|
18.415
|
15.100
|
17.422
|
17.345
|
17.608
|
17.594
|
K/w-verhouding
|
90,4
x
|
107
x
|
106
x
|
42,5
x
|
35,6
x
|
51,6
x
|
53,3
x
|
54,5
x
|
Dividendrendement
|
0,76%
|
0,67%
|
0,92%
|
2,39%
|
2,45%
|
2,9%
|
3,08%
|
3,28%
|
Marktkapitalisatie/omzet
|
6,89
x
|
8,02
x
|
11,2
x
|
7,15
x
|
8,02
x
|
7,54
x
|
7,16
x
|
6,87
x
|
Bedrijfswaarde/omzet
|
9,34
x
|
10,3
x
|
14,1
x
|
10,1
x
|
10,7
x
|
9,99
x
|
9,63
x
|
9,24
x
|
Bedrijfswaarde/EBITDA
|
18,3
x
|
21,3
x
|
27,9
x
|
20,6
x
|
21,5
x
|
19,4
x
|
18,2
x
|
17
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
33.909.826
x
|
25.171.052
x
|
28.819.551
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,46
x
|
1,64
x
|
2,43
x
|
1,64
x
|
1,88
x
|
2,06
x
|
1,95
x
|
2,03
x
|
Aantal aandelen (in duizenden)
|
300.711
|
316.263
|
334.396
|
353.445
|
362.056
|
366.322
|
-
|
-
|
Referentieprijs
2 |
26,21
|
30,00
|
43,61
|
30,14
|
35,96
|
35,71
|
35,71
|
35,71
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.143
|
1.183
|
1.304
|
1.491
|
1.624
|
1.736
|
1.828
|
1.905
|
EBITDA
1 |
582,9
|
570,8
|
660,4
|
734,2
|
809,3
|
894,1
|
965,1
|
1.033
|
Bedrijfsresultaat (EBIT)
1 |
253,6
|
227,7
|
287,5
|
331,2
|
352,7
|
423,2
|
494,6
|
552
|
Operationele Marge
|
22,18%
|
19,25%
|
22,05%
|
22,22%
|
21,72%
|
24,38%
|
27,06%
|
28,98%
|
Resultaat voor belastingen (EBT)
1 |
156,3
|
154,8
|
210,6
|
310
|
432,1
|
254,9
|
282,1
|
350,1
|
Nettowinst (verlies)
1 |
85,91
|
85,25
|
135,3
|
250,8
|
366,2
|
267,5
|
266,2
|
284,7
|
Nettomarge
|
7,51%
|
7,21%
|
10,38%
|
16,82%
|
22,56%
|
15,41%
|
14,56%
|
14,95%
|
WPA
2 |
0,2900
|
0,2800
|
0,4100
|
0,7100
|
1,010
|
0,6923
|
0,6699
|
0,6556
|
Free Cash Flow
|
-
|
-
|
543,1
|
599,9
|
604,5
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
41,65%
|
40,25%
|
37,23%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
82,24%
|
81,7%
|
74,7%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
401,41%
|
239,21%
|
165,07%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,4000
|
0,7200
|
0,8800
|
1,037
|
1,100
|
1,172
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
338,1
|
356,1
|
361,9
|
391,6
|
380,9
|
397,7
|
395,5
|
421,7
|
408,7
|
423,6
|
421
|
446,5
|
436,7
|
452,9
|
451
|
EBITDA
1 |
175,9
|
170,9
|
177,3
|
188,4
|
195,4
|
196,9
|
202,4
|
205,5
|
212
|
211
|
219,7
|
222,8
|
233,3
|
237,7
|
239,2
|
Bedrijfsresultaat (EBIT)
1 |
78,7
|
70,9
|
72,92
|
79,04
|
87,87
|
89,26
|
89,19
|
90,67
|
96,23
|
95,29
|
102
|
103,9
|
115,3
|
120,2
|
122,5
|
Operationele Marge
|
23,28%
|
19,91%
|
20,15%
|
20,18%
|
23,07%
|
22,44%
|
22,55%
|
21,5%
|
23,55%
|
22,5%
|
24,24%
|
23,26%
|
26,41%
|
26,54%
|
27,16%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
48,1
|
55,94
|
56,59
|
50,72
|
87,54
|
117,5
|
98,03
|
74,11
|
76,62
|
109,3
|
59,56
|
60,89
|
67,62
|
70,47
|
70,2
|
Nettomarge
|
14,23%
|
15,71%
|
15,64%
|
12,95%
|
22,98%
|
29,54%
|
24,78%
|
17,57%
|
18,75%
|
25,8%
|
14,15%
|
13,64%
|
15,48%
|
15,56%
|
15,56%
|
WPA
2 |
0,1400
|
0,1600
|
0,1600
|
0,1400
|
0,2500
|
0,3200
|
0,2700
|
0,2000
|
0,2100
|
0,3000
|
0,1457
|
0,1497
|
0,1660
|
0,1744
|
0,1792
|
Dividend per aandeel
2 |
0,1000
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
-
|
0,2600
|
0,2600
|
0,2600
|
0,2736
|
0,2764
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
27/07/23
|
2/11/23
|
22/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.796
|
2.680
|
3.832
|
4.447
|
4.402
|
4.263
|
4.526
|
4.513
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,796
x
|
4,696
x
|
5,803
x
|
6,056
x
|
5,44
x
|
4,768
x
|
4,69
x
|
4,369
x
|
Free Cash Flow
|
-
|
-
|
543
|
600
|
605
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
1,62%
|
1,53%
|
2,28%
|
4,35%
|
5,44%
|
3,01%
|
3,39%
|
4,07%
|
ROA (netto-inkomsten/totale activa)
|
0,95%
|
0,91%
|
1,32%
|
2,36%
|
2,95%
|
1,22%
|
1,95%
|
1,89%
|
Totale activa
1 |
9.051
|
9.347
|
10.278
|
10.626
|
12.432
|
21.962
|
13.682
|
15.062
|
Nettoactief per aandeel
2 |
18,00
|
18,30
|
17,90
|
18,40
|
19,10
|
17,30
|
18,30
|
17,60
|
Cashflow per aandeel
2 |
-
|
1,540
|
1,830
|
1,660
|
1,780
|
2,060
|
2,260
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
1.154
|
993
|
810
|
943
|
Capex/omzet
|
-
|
-
|
-
|
-
|
71,09%
|
57,24%
|
44,33%
|
49,5%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,71
USD Gemiddelde koersdoel
39,89
USD Spread / Gemiddelde doel +11,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,54% | 13,08 mld. | | +6,01% | 28,3 mld. | | +7,78% | 25,03 mld. | | +3,20% | 21,63 mld. | | +8,28% | 17,3 mld. | | +2,85% | 16,18 mld. | | -14,06% | 14,24 mld. | | +3,25% | 13,12 mld. | | -12,22% | 11,51 mld. | | +7,78% | 11,46 mld. |
residentieel vastgoed
|