Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
99,62
USD
|
+1,44%
|
|
+3,46%
|
+0,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.274
|
9.732
|
18.261
|
11.918
|
10.601
|
10.844
|
-
|
-
|
Bedrijfswaarde
1 |
12.775
|
12.478
|
20.818
|
15.589
|
14.057
|
14.260
|
14.392
|
14.535
|
K/w-verhouding
|
47,8
x
|
80,6
x
|
60,4
x
|
18,5
x
|
26,8
x
|
58,8
x
|
56,6
x
|
45,6
x
|
Dividendrendement
|
3,02%
|
3,32%
|
1,86%
|
3,36%
|
4,03%
|
4,12%
|
4,25%
|
4,37%
|
Marktkapitalisatie/omzet
|
9,99
x
|
9,32
x
|
16
x
|
8,38
x
|
6,87
x
|
6,96
x
|
6,79
x
|
6,49
x
|
Bedrijfswaarde/omzet
|
12,4
x
|
12
x
|
18,2
x
|
11
x
|
9,12
x
|
9,16
x
|
9,01
x
|
8,7
x
|
Bedrijfswaarde/EBITDA
|
21,7
x
|
20,8
x
|
32,1
x
|
18,5
x
|
15,6
x
|
16,1
x
|
16,1
x
|
15,7
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
36,3
x
|
23,8
x
|
37,1
x
|
21,2
x
|
21,2
x
|
-
|
FCF Yield
|
-
|
-
|
2,75%
|
4,2%
|
2,69%
|
4,73%
|
4,72%
|
-
|
Price to Book
|
2,91
x
|
2,88
x
|
4,34
x
|
2,41
x
|
2,17
x
|
2,36
x
|
2,55
x
|
2,77
x
|
Aantal aandelen (in duizenden)
|
96.832
|
97.396
|
102.197
|
106.528
|
106.771
|
108.849
|
-
|
-
|
Referentieprijs
2 |
106,1
|
99,92
|
178,7
|
111,9
|
99,29
|
99,62
|
99,62
|
99,62
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.028
|
1.044
|
1.144
|
1.423
|
1.542
|
1.557
|
1.597
|
1.671
|
EBITDA
1 |
589,6
|
598,9
|
648,1
|
842,4
|
901,1
|
883
|
894,9
|
923,6
|
Bedrijfsresultaat (EBIT)
1 |
253,4
|
231,7
|
227,4
|
265,3
|
326,3
|
292,9
|
301,7
|
346,7
|
Operationele Marge
|
24,64%
|
22,2%
|
19,89%
|
18,65%
|
21,16%
|
18,81%
|
18,89%
|
20,74%
|
Resultaat voor belastingen (EBT)
1 |
225,4
|
130,6
|
314,3
|
664,5
|
414,2
|
174
|
178,8
|
196,8
|
Nettowinst (verlies)
1 |
219,6
|
123,9
|
303,9
|
653,6
|
403,3
|
180,9
|
182,2
|
226,2
|
Nettomarge
|
21,35%
|
11,87%
|
26,57%
|
45,94%
|
26,15%
|
11,61%
|
11,41%
|
13,54%
|
WPA
2 |
2,220
|
1,240
|
2,960
|
6,040
|
3,700
|
1,694
|
1,761
|
2,184
|
Free Cash Flow
1 |
-
|
-
|
573,4
|
654
|
378,4
|
674
|
680
|
-
|
FCF-marge
|
-
|
-
|
50,14%
|
45,97%
|
24,54%
|
43,28%
|
42,59%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
88,48%
|
77,64%
|
42%
|
76,33%
|
75,98%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
188,69%
|
100,06%
|
93,83%
|
372,67%
|
373,16%
|
-
|
Dividend per aandeel
2 |
3,200
|
3,320
|
3,320
|
3,760
|
4,000
|
4,109
|
4,229
|
4,354
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
294,1
|
305,4
|
311,4
|
361,7
|
373,8
|
375,9
|
378,2
|
385,5
|
390,8
|
387,6
|
385,8
|
388,4
|
391,4
|
391,5
|
394,2
|
EBITDA
1 |
165
|
182
|
182,5
|
212,4
|
221,4
|
226,2
|
220,1
|
224
|
227,5
|
228,4
|
219,7
|
220,1
|
221,9
|
225,2
|
220,5
|
Bedrijfsresultaat (EBIT)
1 |
53,53
|
65,53
|
69,31
|
54,65
|
62,48
|
78,89
|
77,61
|
80,96
|
83,14
|
83,42
|
70,59
|
71,49
|
72,97
|
76,11
|
77,23
|
Operationele Marge
|
18,2%
|
21,46%
|
22,26%
|
15,11%
|
16,72%
|
20,99%
|
20,52%
|
21%
|
21,28%
|
21,52%
|
18,3%
|
18,4%
|
18,64%
|
19,44%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
31,08
|
218,5
|
84,19
|
499,8
|
32,29
|
48,22
|
44,77
|
93,79
|
50,57
|
225,1
|
41,64
|
43,6
|
43,32
|
44,81
|
42,53
|
Nettowinst (verlies)
1 |
29,48
|
212,9
|
80,74
|
497,3
|
29,84
|
45,71
|
41,92
|
91,1
|
47,96
|
222,3
|
43,23
|
43,14
|
46,45
|
48,81
|
42,67
|
Nettomarge
|
10,02%
|
69,72%
|
25,93%
|
137,49%
|
7,98%
|
12,16%
|
11,08%
|
23,63%
|
12,27%
|
57,36%
|
11,21%
|
11,11%
|
11,87%
|
12,47%
|
10,82%
|
WPA
2 |
0,2900
|
2,020
|
0,7600
|
4,540
|
0,2700
|
0,4200
|
0,3900
|
0,8400
|
0,4400
|
2,030
|
0,4079
|
0,4014
|
0,4275
|
0,4526
|
0,4177
|
Dividend per aandeel
2 |
0,8300
|
0,8300
|
0,9400
|
0,9400
|
0,9400
|
0,9400
|
1,000
|
1,000
|
1,000
|
1,000
|
1,022
|
1,029
|
1,029
|
1,029
|
1,050
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
27/04/23
|
3/08/23
|
26/10/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.501
|
2.746
|
2.557
|
3.670
|
3.456
|
3.417
|
3.548
|
3.691
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,241
x
|
4,586
x
|
3,945
x
|
4,357
x
|
3,835
x
|
3,869
x
|
3,965
x
|
3,997
x
|
Free Cash Flow
1 |
-
|
-
|
573
|
654
|
378
|
674
|
680
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,24%
|
3,5%
|
3,42%
|
3,17%
|
3,61%
|
3,33%
|
4,12%
|
5,37%
|
ROA (netto-inkomsten/totale activa)
|
2,81%
|
1,78%
|
1,72%
|
7,55%
|
1,92%
|
1,38%
|
1,31%
|
1,59%
|
Totale activa
1 |
7.829
|
6.974
|
17.661
|
8.652
|
20.977
|
13.070
|
13.947
|
14.199
|
Nettoactief per aandeel
2 |
36,50
|
34,70
|
41,20
|
46,30
|
45,80
|
42,20
|
39,10
|
36,00
|
Cashflow per aandeel
2 |
5,590
|
5,130
|
5,620
|
6,870
|
7,270
|
7,010
|
7,060
|
7,360
|
Capex
1 |
861
|
435
|
1.063
|
1.520
|
417
|
57,5
|
170
|
200
|
Capex/omzet
|
83,72%
|
41,65%
|
92,93%
|
106,83%
|
27,01%
|
3,69%
|
10,66%
|
11,94%
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
99,62
USD Gemiddelde koersdoel
102,3
USD Spread / Gemiddelde doel +2,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,33% | 10,84 mld. | | +2,26% | 27,19 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -3,89% | 15,08 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +10,60% | 5,57 mld. |
residentieel vastgoed
|