Vertraagde tijd
Nyse
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
+1,28%
|
+15,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.606
|
24.050
|
34.551
|
23.903
|
22.030
|
22.221
|
-
|
-
|
Bedrijfswaarde
1 |
25.194
|
31.044
|
42.981
|
33.237
|
32.727
|
33.796
|
33.847
|
33.983
|
K/w-verhouding
|
51,8
x
|
29,7
x
|
58,4
x
|
45,8
x
|
235
x
|
34,6
x
|
33,1
x
|
33
x
|
Dividendrendement
|
2,48%
|
2,38%
|
2,01%
|
3,24%
|
3,91%
|
4,04%
|
4,17%
|
4,4%
|
Marktkapitalisatie/omzet
|
12,2
x
|
12,8
x
|
16,3
x
|
9,23
x
|
7,63
x
|
7,03
x
|
6,58
x
|
6,34
x
|
Bedrijfswaarde/omzet
|
16,5
x
|
16,5
x
|
20,3
x
|
12,8
x
|
11,3
x
|
10,7
x
|
10
x
|
9,7
x
|
Bedrijfswaarde/EBITDA
|
25,8
x
|
25,4
x
|
32,1
x
|
20,4
x
|
17,9
x
|
16,8
x
|
16,1
x
|
15,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,05
x
|
1,92
x
|
2,02
x
|
1,31
x
|
1,17
x
|
1,06
x
|
1,07
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
115.151
|
134.944
|
154.964
|
164.087
|
173.775
|
174.883
|
-
|
-
|
Referentieprijs
2 |
161,6
|
178,2
|
223,0
|
145,7
|
126,8
|
127,1
|
127,1
|
127,1
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
31/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.531
|
1.886
|
2.114
|
2.589
|
2.886
|
3.159
|
3.379
|
3.505
|
EBITDA
1 |
977
|
1.222
|
1.339
|
1.629
|
1.827
|
2.013
|
2.098
|
2.181
|
Bedrijfsresultaat (EBIT)
1 |
432,4
|
524
|
518,1
|
626,4
|
733,7
|
772,4
|
836,1
|
898,9
|
Operationele Marge
|
28,24%
|
27,79%
|
24,51%
|
24,19%
|
25,43%
|
24,45%
|
24,75%
|
25,65%
|
Resultaat voor belastingen (EBT)
1 |
404
|
827,2
|
654,3
|
670,7
|
281
|
689,5
|
744,8
|
799,8
|
Nettowinst (verlies)
1 |
351
|
760,8
|
563,4
|
513,3
|
92,44
|
609,1
|
625,7
|
526,1
|
Nettomarge
|
22,92%
|
40,35%
|
26,65%
|
19,83%
|
3,2%
|
19,28%
|
18,52%
|
15,01%
|
WPA
2 |
3,120
|
6,010
|
3,820
|
3,180
|
0,5400
|
3,676
|
3,844
|
3,847
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,000
|
4,240
|
4,480
|
4,720
|
4,960
|
5,132
|
5,300
|
5,587
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
31/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
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 |
576,9
|
615,1
|
643,8
|
659,9
|
670,3
|
700,8
|
713,9
|
713,8
|
757,2
|
769,1
|
783,1
|
795,1
|
802,7
|
832,7
|
846,2
|
EBITDA
1 |
359,6
|
392,8
|
404,1
|
408,7
|
422,9
|
445,7
|
456,2
|
450,1
|
475,2
|
503,7
|
485,4
|
489,9
|
499,6
|
487,4
|
508,1
|
Bedrijfsresultaat (EBIT)
1 |
120,3
|
152,1
|
162
|
153,8
|
158,5
|
180,4
|
182,6
|
180,7
|
190
|
216,2
|
179,1
|
185,3
|
191,5
|
195,9
|
223,9
|
Operationele Marge
|
20,85%
|
24,74%
|
25,17%
|
23,3%
|
23,64%
|
25,74%
|
25,58%
|
25,32%
|
25,09%
|
28,11%
|
22,88%
|
23,3%
|
23,86%
|
23,53%
|
26,46%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
390,4
|
-
|
-
|
-
|
-
|
-
|
-
|
219,2
|
162,2
|
169,3
|
169
|
171
|
175
|
Nettowinst (verlies)
1 |
72,8
|
-151,6
|
269,3
|
341,4
|
51,79
|
75,26
|
87,26
|
21,86
|
-91,93
|
166,9
|
146,7
|
157,2
|
155,6
|
157,9
|
123,8
|
Nettomarge
|
12,62%
|
-24,66%
|
41,83%
|
51,74%
|
7,73%
|
10,74%
|
12,22%
|
3,06%
|
-12,14%
|
21,7%
|
18,73%
|
19,77%
|
19,38%
|
18,96%
|
14,63%
|
WPA
2 |
0,4700
|
-0,9600
|
1,670
|
2,110
|
0,3100
|
0,4400
|
0,5100
|
0,1300
|
-0,5400
|
0,9700
|
0,8694
|
0,9022
|
0,9351
|
0,9700
|
0,9600
|
Dividend per aandeel
2 |
1,150
|
1,150
|
1,180
|
1,180
|
1,210
|
1,210
|
1,240
|
1,240
|
1,270
|
1,270
|
1,280
|
1,280
|
1,294
|
1,301
|
1,303
|
Datum van publicatie
|
31/01/22
|
25/04/22
|
25/07/22
|
24/10/22
|
30/01/23
|
24/04/23
|
24/07/23
|
23/10/23
|
29/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.588
|
6.995
|
8.431
|
9.335
|
10.697
|
11.575
|
11.626
|
11.762
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,743
x
|
5,724
x
|
6,295
x
|
5,732
x
|
5,855
x
|
5,751
x
|
5,541
x
|
5,393
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,34%
|
7,39%
|
4,04%
|
2,75%
|
3,06%
|
3,02%
|
2,74%
|
2,91%
|
ROA (netto-inkomsten/totale activa)
|
1,65%
|
3,69%
|
2,12%
|
1,56%
|
1,59%
|
1,41%
|
1,46%
|
1,55%
|
Totale activa
1 |
21.329
|
20.609
|
26.524
|
32.871
|
5.832
|
43.117
|
42.964
|
33.903
|
Nettoactief per aandeel
2 |
78,80
|
93,00
|
110,0
|
111,0
|
108,0
|
120,0
|
119,0
|
119,0
|
Cashflow per aandeel
2 |
6,080
|
6,980
|
6,850
|
8,010
|
9,540
|
8,950
|
9,300
|
9,190
|
Capex
1 |
-
|
4.016
|
-
|
-
|
-
|
821
|
67,7
|
874
|
Capex/omzet
|
-
|
212,97%
|
-
|
-
|
-
|
25,99%
|
2%
|
24,95%
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
31/01/22
|
30/01/23
|
29/01/24
|
-
|
-
|
-
|
Laatste slotkoers
127,1
USD Gemiddelde koersdoel
142,8
USD Spread / Gemiddelde doel +12,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,83% | 48,75 mld. | | +6,11% | 16,54 mld. | | +14,49% | 11,66 mld. | | +1,46% | 10,49 mld. | | -10,23% | 8,91 mld. | | +5,48% | 8,83 mld. | | +2,19% | 7,81 mld. | | +5,52% | 5,61 mld. | | -4,89% | 5,59 mld. |
andere commerciele vastgoed
|