Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,88
USD
|
+1,02%
|
|
+3,57%
|
-2,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.472
|
11.815
|
11.340
|
9.863
|
9.687
|
9.448
|
-
|
-
|
Bedrijfswaarde
1 |
123.440
|
83.466
|
71.875
|
75.793
|
84.709
|
85.943
|
89.136
|
9.448
|
K/w-verhouding
|
-5,89
x
|
-11,6
x
|
4,89
x
|
5,38
x
|
-5,37
x
|
6,6
x
|
6,64
x
|
6,07
x
|
Dividendrendement
|
11,1%
|
10,8%
|
11,3%
|
16,7%
|
13,4%
|
13,8%
|
13,8%
|
13,8%
|
Marktkapitalisatie/omzet
|
9,95
x
|
10,5
x
|
7,78
x
|
6,71
x
|
-87
x
|
7,01
x
|
5,69
x
|
-
|
Bedrijfswaarde/omzet
|
91,2
x
|
74,3
x
|
49,3
x
|
51,6
x
|
-761
x
|
63,8
x
|
53,7
x
|
-
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
0,98
x
|
0,95
x
|
0,98
x
|
1,01
x
|
1
x
|
0,94
x
|
0,91
x
|
0,95
x
|
Aantal aandelen (in duizenden)
|
357.527
|
349.557
|
362.530
|
467.866
|
500.090
|
500.440
|
-
|
-
|
Referentieprijs
2 |
37,68
|
33,80
|
31,28
|
21,08
|
19,37
|
18,88
|
18,88
|
18,88
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.354
|
1.123
|
1.458
|
1.469
|
-111,4
|
1.347
|
1.660
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1.838
|
1.621
|
1.830
|
1.576
|
5.207
|
4.531
|
-
|
Operationele Marge
|
-
|
163,72%
|
111,21%
|
124,57%
|
-1.415,19%
|
386,54%
|
272,91%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-2.174
|
-918,2
|
2.401
|
1.772
|
-1.599
|
1.616
|
1.621
|
-
|
Nettowinst (verlies)
1 |
-2.299
|
-1.033
|
2.282
|
1.615
|
-1.785
|
1.450
|
1.484
|
1.559
|
Nettomarge
|
-169,85%
|
-92,03%
|
156,58%
|
109,91%
|
1.602,43%
|
107,67%
|
89,37%
|
-
|
WPA
2 |
-6,400
|
-2,920
|
6,400
|
3,920
|
-3,610
|
2,861
|
2,844
|
3,108
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
4,200
|
3,640
|
3,520
|
3,520
|
2,600
|
2,600
|
2,600
|
2,600
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
308,1
|
302,1
|
518,4
|
476,1
|
278
|
135,1
|
19,46
|
381,4
|
-45,33
|
-53,55
|
371,3
|
380,8
|
375,2
|
383,7
|
410,6
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
514,8
|
425,1
|
2.050
|
886,7
|
-278,3
|
-886,9
|
-828,3
|
175,5
|
-556,7
|
-389,5
|
431,9
|
323,1
|
403,3
|
380,4
|
414,9
|
Nettowinst (verlies)
1 |
492,4
|
388,6
|
1.995
|
839,8
|
-302,1
|
-918,3
|
-876,1
|
131,3
|
-599,1
|
-440,9
|
374,7
|
340,2
|
357,5
|
338,5
|
372,9
|
Nettomarge
|
159,79%
|
128,63%
|
384,92%
|
176,38%
|
-108,69%
|
-679,81%
|
-4.501,52%
|
34,42%
|
1.321,43%
|
823,39%
|
100,93%
|
89,32%
|
95,3%
|
88,22%
|
90,82%
|
WPA
2 |
1,360
|
1,080
|
5,440
|
2,200
|
-0,7000
|
-1,960
|
-1,790
|
0,2700
|
-1,210
|
-0,8800
|
0,9216
|
0,6205
|
0,6799
|
0,6923
|
0,7284
|
Dividend per aandeel
2 |
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
Datum van publicatie
|
27/10/21
|
9/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
8/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
109.969
|
71.651
|
60.536
|
65.930
|
75.022
|
76.495
|
79.688
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
12%
|
12,2%
|
14,2%
|
12,5%
|
13,7%
|
14,7%
|
15,8%
|
ROA (netto-inkomsten/totale activa)
|
1,11%
|
1,42%
|
2,01%
|
2,19%
|
1,61%
|
1,26%
|
1,37%
|
-
|
Totale activa
1 |
-207.161
|
-72.760
|
113.522
|
73.616
|
-110.626
|
115.377
|
108.295
|
-
|
Nettoactief per aandeel
2 |
38,60
|
35,70
|
31,90
|
20,80
|
19,40
|
20,00
|
20,70
|
19,90
|
Cashflow per aandeel
|
-
|
-
|
8,620
|
13,10
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,88
USD Gemiddelde koersdoel
20,42
USD Spread / Gemiddelde doel +8,14% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,53% | 9,45 mld. | | -4,89% | 6,72 mld. | | -7,23% | 6,12 mld. | | +4,96% | 5,42 mld. | | -15,80% | 3,15 mld. | | -15,55% | 2,43 mld. | | -8,01% | 1,53 mld. | | -13,66% | 1,53 mld. | | -4,43% | 1,41 mld. | | -10,05% | 1,3 mld. |
hypothecaire vastgoed
|