Beurs gesloten -
Nyse
22:10:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24
USD
|
+0,38%
|
|
-1,23%
|
-2,40%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
842,8
|
916,6
|
1.584
|
884,1
|
876,1
|
1.018
|
-
|
-
|
Bedrijfswaarde
1 |
842,8
|
916,6
|
1.584
|
884,1
|
1.783
|
1.932
|
1.948
|
1.969
|
K/w-verhouding
|
12,1
x
|
-471
x
|
-236
x
|
-43,5
x
|
25,1
x
|
-67,3
x
|
-78,5
x
|
-
|
Dividendrendement
|
3,86%
|
3,96%
|
2,56%
|
4,98%
|
5,02%
|
4,39%
|
3,34%
|
4,63%
|
Marktkapitalisatie/omzet
|
4,54
x
|
5,15
x
|
7,85
x
|
3,44
x
|
3,35
x
|
3,87
x
|
3,72
x
|
3,6
x
|
Bedrijfswaarde/omzet
|
4,54
x
|
5,15
x
|
7,85
x
|
3,44
x
|
6,83
x
|
7,34
x
|
7,11
x
|
6,96
x
|
Bedrijfswaarde/EBITDA
|
10
x
|
10,8
x
|
16,5
x
|
7,29
x
|
13,8
x
|
15,1
x
|
14,6
x
|
14,3
x
|
Bedrijfswaarde/FCF
|
17,3
x
|
29,7
x
|
-
|
11,1
x
|
-
|
22,5
x
|
21,2
x
|
-
|
FCF Yield
|
5,77%
|
3,37%
|
-
|
8,99%
|
-
|
4,45%
|
4,72%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
11.625
|
12.976
|
14.281
|
15.069
|
15.053
|
14.912
|
-
|
-
|
Referentieprijs
2 |
72,50
|
70,64
|
110,9
|
58,67
|
58,20
|
68,26
|
68,26
|
68,26
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
28/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
185,8
|
178
|
201,7
|
256,7
|
261,3
|
263,3
|
273,8
|
282,9
|
EBITDA
1 |
84,04
|
84,55
|
96,25
|
121,3
|
128,9
|
128,3
|
133,8
|
137,5
|
Bedrijfsresultaat (EBIT)
1 |
11,42
|
8,34
|
29,89
|
13,82
|
17,07
|
22,48
|
24,9
|
-
|
Operationele Marge
|
6,15%
|
4,69%
|
14,82%
|
5,38%
|
6,53%
|
8,54%
|
9,09%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-19,39
|
-20,76
|
-
|
-17,64
|
49,23
|
-15,5
|
-10,9
|
-
|
Nettowinst (verlies)
1 |
71,85
|
-1,79
|
-6,457
|
-20,54
|
34,9
|
-19,36
|
-18,12
|
-18,7
|
Nettomarge
|
38,68%
|
-1,01%
|
-3,2%
|
-8%
|
13,35%
|
-7,35%
|
-6,62%
|
-6,61%
|
WPA
2 |
6,000
|
-0,1500
|
-0,4700
|
-1,350
|
2,320
|
-1,015
|
-0,8700
|
-
|
Free Cash Flow
1 |
48,67
|
30,91
|
-
|
79,51
|
-
|
86
|
92
|
-
|
FCF-marge
|
26,2%
|
17,37%
|
-
|
30,97%
|
-
|
32,66%
|
33,6%
|
-
|
Kasstroomconversie (ebitda)
|
57,91%
|
36,56%
|
-
|
65,54%
|
-
|
67,01%
|
68,74%
|
-
|
Kasstroomconversie (nettowinst)
|
67,74%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,800
|
2,800
|
2,840
|
2,920
|
2,920
|
2,993
|
2,277
|
3,160
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
28/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
57,99
|
60,31
|
63,12
|
65,44
|
67,85
|
67,9
|
64,78
|
64,57
|
64,07
|
64,51
|
65,76
|
66,53
|
66,99
|
67,37
|
68,21
|
EBITDA
1 |
27,88
|
27,17
|
30,28
|
31,01
|
32,85
|
31,59
|
33,49
|
31,69
|
32,09
|
32,35
|
32,1
|
32,05
|
32,44
|
33,05
|
33,94
|
Bedrijfsresultaat (EBIT)
1 |
-2,466
|
-3,911
|
3,808
|
7,031
|
6,892
|
2,438
|
5,966
|
17,4
|
-0,422
|
4,652
|
6,142
|
5,72
|
5,946
|
5,7
|
6,7
|
Operationele Marge
|
-4,25%
|
-6,48%
|
6,03%
|
10,74%
|
10,16%
|
3,59%
|
9,21%
|
26,94%
|
-0,66%
|
7,21%
|
9,34%
|
8,6%
|
8,88%
|
8,46%
|
9,82%
|
Resultaat voor belastingen (EBT)
1 |
-8,805
|
-10,56
|
-3,743
|
-0,77
|
-2,565
|
-
|
-2,38
|
9,169
|
-9,885
|
-4,792
|
-3,3
|
-4,2
|
-3,8
|
-3,2
|
-2,2
|
Nettowinst (verlies)
1 |
-8,815
|
-10,2
|
-4,598
|
-2,13
|
-3,613
|
41,96
|
-3,47
|
6,167
|
-9,764
|
-5,512
|
-4,396
|
-4,624
|
-4,734
|
-4,65
|
-4,325
|
Nettomarge
|
-15,2%
|
-16,9%
|
-7,28%
|
-3,25%
|
-5,33%
|
61,81%
|
-5,36%
|
9,55%
|
-15,24%
|
-8,54%
|
-6,68%
|
-6,95%
|
-7,07%
|
-6,9%
|
-6,34%
|
WPA
2 |
-0,6100
|
-0,6800
|
-0,3000
|
-0,1400
|
-0,2400
|
2,760
|
-0,2300
|
0,4100
|
-0,6500
|
-0,3700
|
-0,1950
|
-0,2450
|
-0,2450
|
-0,2000
|
-0,2000
|
Dividend per aandeel
2 |
0,7200
|
0,7300
|
0,7300
|
0,7300
|
0,7300
|
0,7300
|
0,7300
|
0,7300
|
0,7300
|
-
|
0,7500
|
0,7500
|
0,7500
|
0,7600
|
0,7600
|
Datum van publicatie
|
28/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
21/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
20/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
907
|
914
|
930
|
951
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
7,041
x
|
7,122
x
|
6,949
x
|
6,916
x
|
Free Cash Flow
1 |
48,7
|
30,9
|
-
|
79,5
|
-
|
86
|
92
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
21
|
30,3
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
11,28%
|
17,03%
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/02/20
|
22/02/21
|
28/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
68,26
USD Gemiddelde koersdoel
67,67
USD Spread / Gemiddelde doel -0,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,92% | 27,36 mld. | | +6,33% | 24,64 mld. | | +1,99% | 21,31 mld. | | +4,78% | 16,68 mld. | | -0,56% | 15,62 mld. | | -11,72% | 14,71 mld. | | +0,86% | 12,72 mld. | | -11,02% | 11,71 mld. | | +3,38% | 10,94 mld. |
residentieel vastgoed
|