Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,93
USD
|
-0,13%
|
|
+0,40%
|
-11,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
150,4
|
111,8
|
226,5
|
227,3
|
231,7
|
203,4
|
-
|
-
|
Bedrijfswaarde
1 |
150,4
|
111,8
|
485,4
|
227,3
|
494,4
|
464,2
|
432,2
|
419,5
|
K/w-verhouding
|
-
|
136
x
|
22,5
x
|
8,79
x
|
89
x
|
-90,5
x
|
-73,4
x
|
-64,9
x
|
Dividendrendement
|
-
|
5,47%
|
5,06%
|
5,71%
|
6,51%
|
7,4%
|
7,54%
|
7,81%
|
Marktkapitalisatie/omzet
|
11,4
x
|
5,81
x
|
7,52
x
|
5,03
x
|
5,08
x
|
4,17
x
|
3,99
x
|
4,17
x
|
Bedrijfswaarde/omzet
|
11,4
x
|
5,81
x
|
16,1
x
|
5,03
x
|
10,8
x
|
9,51
x
|
8,48
x
|
8,59
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
8,9
x
|
22,7
x
|
6,69
x
|
16,7
x
|
13,3
x
|
11,9
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-0,84
x
|
11,8
x
|
11,2
x
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-119%
|
8,49%
|
8,9%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
7.903
|
7.459
|
11.303
|
11.915
|
13.700
|
13.623
|
-
|
-
|
Referentieprijs
2 |
19,03
|
14,99
|
20,04
|
19,08
|
16,91
|
14,93
|
14,93
|
14,93
|
Datum van publicatie
|
21/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13,23
|
19,25
|
30,13
|
45,2
|
45,64
|
48,81
|
50,94
|
48,82
|
EBITDA
1 |
9,172
|
12,56
|
21,43
|
33,98
|
29,54
|
34,9
|
36,34
|
35,39
|
Bedrijfsresultaat (EBIT)
1 |
3,627
|
2,61
|
5,489
|
10,42
|
3,785
|
8,696
|
8,82
|
7,118
|
Operationele Marge
|
27,41%
|
13,56%
|
18,22%
|
23,05%
|
8,29%
|
17,82%
|
17,31%
|
14,58%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
3,591
|
0,985
|
9,964
|
29,72
|
2,917
|
-2,791
|
-2,746
|
-3,658
|
Nettomarge
|
27,14%
|
5,12%
|
33,07%
|
65,75%
|
6,39%
|
-5,72%
|
-5,39%
|
-7,49%
|
WPA
2 |
-
|
0,1100
|
0,8900
|
2,170
|
0,1900
|
-0,1650
|
-0,2033
|
-0,2300
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-552,3
|
36,71
|
37,35
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-1.131,65%
|
72,06%
|
76,51%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
101,02%
|
105,54%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,8200
|
1,015
|
1,090
|
1,100
|
1,105
|
1,126
|
1,167
|
Datum van publicatie
|
21/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
9,47
|
10,8
|
11,28
|
11,53
|
11,6
|
11,17
|
11,44
|
11,45
|
11,58
|
12,47
|
12,28
|
12,37
|
12,52
|
12,59
|
12,75
|
EBITDA
1 |
6,846
|
8,276
|
8,516
|
8,253
|
8,939
|
8,217
|
8,208
|
7,907
|
7,898
|
8,965
|
8,588
|
8,592
|
8,782
|
9,029
|
9,032
|
Bedrijfsresultaat (EBIT)
1 |
1,821
|
2,604
|
2,822
|
2,387
|
2,607
|
1,882
|
1,785
|
1,379
|
1,426
|
2,583
|
2,643
|
2,789
|
2,491
|
2,109
|
1,861
|
Operationele Marge
|
19,23%
|
24,11%
|
25,02%
|
20,7%
|
22,48%
|
16,85%
|
15,6%
|
12,05%
|
12,31%
|
20,72%
|
21,52%
|
22,55%
|
19,9%
|
16,75%
|
14,6%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8,302
|
0,806
|
14,28
|
9,77
|
4,862
|
3,339
|
0,08
|
-0,837
|
0,335
|
-0,26
|
-0,606
|
-0,5237
|
-0,5197
|
-0,5595
|
-0,6715
|
Nettomarge
|
87,67%
|
7,46%
|
126,61%
|
84,74%
|
41,93%
|
29,9%
|
0,7%
|
-7,31%
|
2,89%
|
-2,09%
|
-4,93%
|
-4,23%
|
-4,15%
|
-4,44%
|
-5,27%
|
WPA
2 |
0,6400
|
0,0600
|
1,050
|
0,7200
|
0,3400
|
0,2100
|
0,0100
|
-0,0500
|
0,0200
|
-0,0200
|
-0,0200
|
-0,005000
|
-
|
-0,0450
|
-0,0500
|
Dividend per aandeel
2 |
0,2700
|
0,2700
|
0,2700
|
0,2750
|
0,2750
|
0,2750
|
0,2750
|
0,2750
|
0,2750
|
-
|
0,2783
|
0,2792
|
0,2792
|
0,2792
|
0,2792
|
Datum van publicatie
|
10/02/22
|
21/04/22
|
21/07/22
|
20/10/22
|
9/02/23
|
20/04/23
|
20/07/23
|
19/10/23
|
8/02/24
|
18/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
259
|
-
|
263
|
261
|
229
|
216
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
12,08
x
|
-
|
8,894
x
|
7,474
x
|
6,296
x
|
6,108
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-552
|
36,7
|
37,3
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
126
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
951,67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
21/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
14,93
USD Gemiddelde koersdoel
18,42
USD Spread / Gemiddelde doel +23,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,71% | 203 mln. | | -0,20% | 46,38 mld. | | -13,75% | 12,39 mld. | | -22,69% | 11,06 mld. | | -13,01% | 10,74 mld. | | -5,43% | 7,45 mld. | | -6,66% | 6,54 mld. | | -8,23% | 5,8 mld. | | -7,60% | 5,6 mld. | | -7,00% | 4,67 mld. |
winkel vastgoed
|