Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,24
USD
|
-0,40%
|
|
-2,63%
|
-26,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.723
|
8.178
|
8.747
|
7.627
|
8.582
|
6.317
|
-
|
-
|
Bedrijfswaarde
1 |
8.358
|
10.516
|
11.784
|
10.892
|
8.582
|
9.620
|
9.623
|
9.390
|
K/w-verhouding
|
135
x
|
339
x
|
-273
x
|
-404
x
|
-24,8
x
|
76
x
|
57
x
|
67,4
x
|
Dividendrendement
|
2,28%
|
2,25%
|
2,68%
|
3,11%
|
-
|
4,1%
|
4,34%
|
4,6%
|
Marktkapitalisatie/omzet
|
3,77
x
|
4,11
x
|
3,22
x
|
2,62
x
|
3,21
x
|
2,23
x
|
2,09
x
|
1,82
x
|
Bedrijfswaarde/omzet
|
4,69
x
|
5,29
x
|
4,34
x
|
3,74
x
|
3,21
x
|
3,4
x
|
3,19
x
|
2,7
x
|
Bedrijfswaarde/EBITDA
|
22,8
x
|
24,7
x
|
24,8
x
|
21,8
x
|
15
x
|
15,8
x
|
14,4
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-71.361.853
x
|
-1.301.423.565
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2,48
x
|
2,19
x
|
2,02
x
|
-
|
1,83
x
|
1,88
x
|
-
|
Aantal aandelen (in duizenden)
|
191.762
|
219.060
|
266.769
|
269.399
|
283.520
|
284.034
|
-
|
-
|
Referentieprijs
2 |
35,06
|
37,33
|
32,79
|
28,31
|
30,27
|
22,24
|
22,24
|
22,24
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.784
|
1.988
|
2.715
|
2.915
|
2.673
|
2.832
|
3.016
|
3.477
|
EBITDA
1 |
367,1
|
425,9
|
474,5
|
499,8
|
572,1
|
610,8
|
668,7
|
-
|
Bedrijfsresultaat (EBIT)
1 |
131,5
|
168,5
|
127,8
|
127,8
|
192,3
|
223,9
|
263
|
319
|
Operationele Marge
|
7,37%
|
8,47%
|
4,71%
|
4,38%
|
7,19%
|
7,91%
|
8,72%
|
9,17%
|
Resultaat voor belastingen (EBT)
1 |
43
|
17,63
|
-31,88
|
-38,31
|
-328,1
|
82,39
|
144,8
|
-
|
Nettowinst (verlies)
1 |
48,16
|
24,56
|
-30,46
|
-19,44
|
-336,2
|
92,95
|
102,9
|
96,3
|
Nettomarge
|
2,7%
|
1,24%
|
-1,12%
|
-0,67%
|
-12,58%
|
3,28%
|
3,41%
|
2,77%
|
WPA
2 |
0,2600
|
0,1100
|
-0,1200
|
-0,0700
|
-1,220
|
0,2925
|
0,3902
|
0,3300
|
Free Cash Flow
|
-
|
-
|
-165,1
|
-8,369
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-6,08%
|
-0,29%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8000
|
0,8400
|
0,8800
|
0,8800
|
-
|
0,9110
|
0,9658
|
1,023
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
708,8
|
716,5
|
705,7
|
729,8
|
757,8
|
721,5
|
676,5
|
649,6
|
667,9
|
679,3
|
679,6
|
668,9
|
704,3
|
718,3
|
712,7
|
EBITDA
1 |
114,7
|
123,7
|
110,9
|
120,2
|
131,9
|
136,8
|
133,1
|
134,7
|
144
|
160,3
|
138,4
|
146
|
160,1
|
167,7
|
155,5
|
Bedrijfsresultaat (EBIT)
1 |
39,66
|
24,76
|
18,07
|
29,33
|
34,66
|
45,71
|
39,5
|
47,9
|
46,93
|
57,97
|
44,19
|
49,75
|
59,07
|
68,91
|
53,12
|
Operationele Marge
|
5,59%
|
3,46%
|
2,56%
|
4,02%
|
4,57%
|
6,33%
|
5,84%
|
7,37%
|
7,03%
|
8,53%
|
6,5%
|
7,44%
|
8,39%
|
9,59%
|
7,45%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-17,51
|
-18,15
|
-8,116
|
-12,3
|
0,264
|
-
|
-
|
-3,514
|
-
|
0,611
|
1,108
|
25,76
|
39,34
|
8,5
|
Nettowinst (verlies)
1 |
5,294
|
-7,964
|
-17,41
|
3,935
|
-8,912
|
2,944
|
-2,562
|
-104,7
|
-2,811
|
-226,8
|
7,592
|
11,33
|
28,32
|
36,01
|
21,06
|
Nettomarge
|
0,75%
|
-1,11%
|
-2,47%
|
0,54%
|
-1,18%
|
0,41%
|
-0,38%
|
-16,12%
|
-0,42%
|
-33,39%
|
1,12%
|
1,69%
|
4,02%
|
5,01%
|
2,95%
|
WPA
2 |
0,0200
|
-0,0300
|
-0,0600
|
0,0100
|
-0,0300
|
0,0100
|
-0,0100
|
-0,3900
|
-0,0100
|
-0,8000
|
0,0265
|
0,0441
|
0,1010
|
0,1221
|
0,0850
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2265
|
0,2278
|
0,2278
|
0,2278
|
0,2400
|
Datum van publicatie
|
3/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.635
|
2.338
|
3.037
|
3.265
|
-
|
3.304
|
3.306
|
3.073
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,454
x
|
5,49
x
|
6,399
x
|
6,533
x
|
-
|
5,409
x
|
4,944
x
|
-
|
Free Cash Flow
|
-
|
-
|
-165
|
-8,37
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,79%
|
3%
|
-0,78%
|
-0,5%
|
-
|
2,1%
|
3,47%
|
3,93%
|
ROA (netto-inkomsten/totale activa)
|
1,44%
|
1,41%
|
-0,38%
|
-0,24%
|
-
|
0,86%
|
1,56%
|
1%
|
Totale activa
1 |
3.345
|
1.746
|
8.023
|
8.161
|
-
|
10.802
|
6.595
|
9.630
|
Nettoactief per aandeel
2 |
-
|
15,10
|
15,00
|
14,00
|
-
|
12,20
|
11,80
|
-
|
Cashflow per aandeel
|
-
|
-
|
1,050
|
1,110
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
377
|
438
|
308
|
-
|
268
|
288
|
272
|
Capex/omzet
|
-
|
18,96%
|
16,14%
|
10,58%
|
-
|
9,45%
|
9,55%
|
7,82%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
16/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,24
USD Gemiddelde koersdoel
30,18
USD Spread / Gemiddelde doel +35,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -26,53% | 6,32 mld. | | -21,94% | 96,34 mld. | | +21,78% | 38,16 mld. | | -22,99% | 9,39 mld. | | -15,05% | 7,49 mld. | | -12,18% | 6,27 mld. | | -12,66% | 6,09 mld. | | -13,12% | 5,8 mld. | | -11,75% | 5,48 mld. | | -13,63% | 5,22 mld. |
industrie vastgoed
|