Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,82
USD
|
+2,23%
|
|
+1,58%
|
-15,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
1.560
|
1.765
|
2.757
|
2.262
|
2.861
|
2.429
|
-
|
Bedrijfswaarde
1 |
5.962
|
7.197
|
14.506
|
15.147
|
2.861
|
11.316
|
11.643
|
K/w-verhouding
|
11,3
x
|
10,1
x
|
8,04
x
|
7,9
x
|
8,67
x
|
8,96
x
|
8,37
x
|
Dividendrendement
|
7,94%
|
8,67%
|
7,75%
|
11,7%
|
11,1%
|
13,5%
|
13,5%
|
Marktkapitalisatie/omzet
|
12
x
|
10,4
x
|
10,9
x
|
5,79
x
|
6,69
x
|
6,68
x
|
6,41
x
|
Bedrijfswaarde/omzet
|
46
x
|
42,3
x
|
57,1
x
|
38,8
x
|
6,69
x
|
31,1
x
|
30,7
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,41
x
|
1,3
x
|
1,15
x
|
0,68
x
|
1,07
x
|
1,09
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
108.731
|
124.445
|
150.507
|
171.524
|
188.502
|
189.452
|
-
|
Referentieprijs
2 |
14,35
|
14,18
|
18,32
|
13,19
|
15,18
|
12,82
|
12,82
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
129,5
|
170,2
|
254,1
|
390,8
|
428
|
363,8
|
379,1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
167,1
|
164,3
|
389,2
|
362
|
405,2
|
362,4
|
401,6
|
Operationele Marge
|
128,98%
|
96,51%
|
153,18%
|
92,63%
|
94,67%
|
99,62%
|
105,92%
|
Resultaat voor belastingen (EBT)
1 |
169,3
|
236,9
|
424,1
|
371,3
|
427,9
|
366,6
|
379,2
|
Nettowinst (verlies)
1 |
121,1
|
163,4
|
317,4
|
284,8
|
330,1
|
275,3
|
304,1
|
Nettomarge
|
93,46%
|
95,97%
|
124,93%
|
72,89%
|
77,12%
|
75,67%
|
80,2%
|
WPA
2 |
1,270
|
1,410
|
2,280
|
1,670
|
1,750
|
1,431
|
1,531
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,140
|
1,230
|
1,420
|
1,540
|
1,680
|
1,727
|
1,736
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
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 |
69,92
|
76,43
|
84,14
|
94,26
|
99,33
|
113,1
|
108,6
|
108,5
|
107,3
|
103,6
|
90,54
|
90,89
|
91,28
|
91,07
|
96,37
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
90,88
|
136,4
|
82,26
|
86,92
|
77,19
|
115,6
|
95,95
|
94,57
|
100,4
|
114,2
|
82,07
|
89,3
|
92,23
|
98,83
|
94,51
|
Operationele Marge
|
129,98%
|
178,42%
|
97,76%
|
92,21%
|
77,72%
|
102,27%
|
88,37%
|
87,13%
|
93,59%
|
110,3%
|
90,64%
|
98,25%
|
101,03%
|
108,51%
|
98,07%
|
Resultaat voor belastingen (EBT)
1 |
95,97
|
139,3
|
88,12
|
93,47
|
78,68
|
111
|
110,3
|
98,88
|
100,9
|
117,8
|
82,2
|
93
|
96,4
|
113,8
|
-
|
Nettowinst (verlies)
1 |
72,8
|
106
|
64,06
|
69,91
|
62,71
|
88,15
|
84,32
|
76,16
|
77,92
|
91,66
|
63,99
|
68,72
|
69,53
|
72,87
|
72,96
|
Nettomarge
|
104,12%
|
138,69%
|
76,13%
|
74,17%
|
63,14%
|
77,97%
|
77,66%
|
70,17%
|
72,63%
|
88,49%
|
70,68%
|
75,61%
|
76,17%
|
80,01%
|
75,71%
|
WPA
2 |
0,5100
|
0,7100
|
0,4000
|
0,4100
|
0,3600
|
0,4900
|
0,4600
|
0,4100
|
0,4100
|
0,4800
|
0,3576
|
0,3505
|
0,3542
|
0,3686
|
0,3650
|
Dividend per aandeel
2 |
0,3600
|
0,3700
|
0,3800
|
0,3800
|
0,3900
|
0,4000
|
0,4000
|
0,4200
|
0,4300
|
0,4300
|
0,4317
|
0,4317
|
0,4317
|
0,4317
|
0,4300
|
Datum van publicatie
|
29/10/21
|
18/02/22
|
6/05/22
|
29/07/22
|
4/11/22
|
17/02/23
|
5/05/23
|
28/07/23
|
27/10/23
|
16/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
4.401
|
5.433
|
11.749
|
12.884
|
-
|
8.887
|
9.215
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
12,9%
|
16,9%
|
15,2%
|
14,9%
|
11,6%
|
12%
|
ROA (netto-inkomsten/totale activa)
|
2,23%
|
2,35%
|
2,79%
|
2,53%
|
2,76%
|
2,03%
|
2,25%
|
Totale activa
1 |
5.429
|
6.950
|
11.367
|
11.273
|
11.955
|
13.580
|
13.523
|
Nettoactief per aandeel
2 |
10,20
|
10,90
|
16,00
|
19,40
|
14,20
|
11,80
|
11,90
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
Laatste slotkoers
12,82
USD Gemiddelde koersdoel
13,75
USD Spread / Gemiddelde doel +7,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,55% | 2,43 mld. | | -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. | | -8,01% | 1,54 mld. | | -13,66% | 1,53 mld. | | -4,43% | 1,41 mld. | | -10,05% | 1,3 mld. |
hypothecaire vastgoed
|