Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,51
USD
|
+2,25%
|
|
+7,26%
|
-4,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.279
|
2.915
|
3.132
|
2.911
|
2.876
|
2.691
|
-
|
-
|
Bedrijfswaarde
1 |
5.096
|
4.993
|
5.391
|
5.130
|
5.124
|
5.130
|
5.260
|
5.348
|
K/w-verhouding
|
17,2
x
|
30
x
|
41,1
x
|
17
x
|
-38,3
x
|
20,2
x
|
19,3
x
|
18,8
x
|
Dividendrendement
|
3,74%
|
4,22%
|
3,93%
|
4,24%
|
4,45%
|
4,81%
|
4,88%
|
5,02%
|
Marktkapitalisatie/omzet
|
5,11
x
|
4,78
x
|
4,71
x
|
3,94
x
|
4,2
x
|
3,67
x
|
3,54
x
|
3,51
x
|
Bedrijfswaarde/omzet
|
7,95
x
|
8,19
x
|
8,11
x
|
6,94
x
|
7,48
x
|
6,99
x
|
6,92
x
|
6,98
x
|
Bedrijfswaarde/EBITDA
|
16,4
x
|
15,7
x
|
16
x
|
15
x
|
14,2
x
|
13,7
x
|
13,5
x
|
13
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,96
x
|
1,76
x
|
1,94
x
|
1,73
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
111.620
|
111.782
|
111.964
|
112.214
|
112.197
|
112.281
|
-
|
-
|
Referentieprijs
2 |
29,38
|
26,08
|
27,97
|
25,94
|
25,63
|
24,51
|
24,51
|
24,51
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
641,2
|
609,4
|
664,4
|
739
|
685
|
734,1
|
759,8
|
765,7
|
EBITDA
1 |
311,3
|
318,9
|
337,2
|
341,7
|
360,7
|
375,8
|
391
|
412,7
|
Bedrijfsresultaat (EBIT)
1 |
156,1
|
160,7
|
168,7
|
181,4
|
188,5
|
212,7
|
222,7
|
246,8
|
Operationele Marge
|
24,34%
|
26,37%
|
25,39%
|
24,55%
|
27,51%
|
28,97%
|
29,31%
|
32,24%
|
Resultaat voor belastingen (EBT)
1 |
198,2
|
101,4
|
77,27
|
148
|
-73,5
|
322,6
|
321,2
|
-
|
Nettowinst (verlies)
1 |
191,7
|
97,37
|
76,54
|
173
|
-73,47
|
138,1
|
144
|
148,2
|
Nettomarge
|
29,89%
|
15,98%
|
11,52%
|
23,41%
|
-10,73%
|
18,82%
|
18,95%
|
19,36%
|
WPA
2 |
1,710
|
0,8700
|
0,6800
|
1,530
|
-0,6700
|
1,213
|
1,269
|
1,300
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,100
|
1,100
|
1,100
|
1,100
|
1,140
|
1,180
|
1,197
|
1,230
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
174,6
|
185,9
|
195,5
|
185,8
|
182,5
|
175,2
|
167,5
|
169,2
|
168,6
|
179,7
|
193,3
|
183,6
|
184,1
|
190
|
185,8
|
EBITDA
1 |
87,23
|
84,68
|
82,24
|
85,3
|
86,39
|
87,79
|
87,44
|
89,04
|
90,26
|
93,93
|
95,84
|
94,43
|
95,88
|
97
|
95,2
|
Bedrijfsresultaat (EBIT)
1 |
43,31
|
42,64
|
43,06
|
46,52
|
46,58
|
45,26
|
45,4
|
46,08
|
47,08
|
49,9
|
50,42
|
53,52
|
53,84
|
53,53
|
53,54
|
Operationele Marge
|
24,8%
|
22,93%
|
22,03%
|
25,03%
|
25,53%
|
25,83%
|
27,1%
|
27,24%
|
27,93%
|
27,77%
|
26,09%
|
29,15%
|
29,25%
|
28,17%
|
28,81%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
27,1
|
13,71
|
59,32
|
32,31
|
30,92
|
50,48
|
78,78
|
30,29
|
-216,2
|
33,65
|
32,61
|
34,27
|
34,57
|
34,77
|
34,36
|
Nettomarge
|
15,52%
|
7,37%
|
30,35%
|
17,39%
|
16,94%
|
28,8%
|
47,03%
|
17,9%
|
-128,26%
|
18,72%
|
16,87%
|
18,66%
|
18,78%
|
18,3%
|
18,49%
|
WPA
2 |
0,2400
|
0,1200
|
0,5200
|
0,2900
|
0,2700
|
0,4500
|
0,7000
|
0,2700
|
-1,940
|
0,3000
|
0,2900
|
0,3000
|
0,3000
|
0,3025
|
0,2800
|
Dividend per aandeel
2 |
0,2750
|
0,2750
|
0,2750
|
0,2750
|
0,2750
|
0,2750
|
0,2850
|
0,2850
|
0,2850
|
0,2850
|
0,2942
|
0,2942
|
0,2942
|
0,2942
|
0,3000
|
Datum van publicatie
|
28/10/21
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
9/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.816
|
2.078
|
2.259
|
2.219
|
2.248
|
2.438
|
2.569
|
2.657
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,835
x
|
6,516
x
|
6,699
x
|
6,495
x
|
6,234
x
|
6,489
x
|
6,571
x
|
6,438
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
5,83%
|
4,66%
|
10,5%
|
-4,64%
|
9,72%
|
10,1%
|
9,87%
|
ROA (netto-inkomsten/totale activa)
|
5,1%
|
2,46%
|
1,84%
|
4,06%
|
-1,73%
|
3,5%
|
3,58%
|
3,43%
|
Totale activa
1 |
3.755
|
3.958
|
4.170
|
4.260
|
4.252
|
3.947
|
4.023
|
4.323
|
Nettoactief per aandeel
|
15,00
|
14,80
|
14,40
|
15,00
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
24,51
USD Gemiddelde koersdoel
28,3
USD Spread / Gemiddelde doel +15,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,37% | 2,69 mld. | | -14,39% | 9,31 mld. | | +0,49% | 6,49 mld. | | -8,20% | 4,88 mld. | | -6,85% | 4,87 mld. | | -2,11% | 4,09 mld. | | +10,79% | 4,08 mld. | | -13,98% | 3,9 mld. | | +15,36% | 3,22 mld. | | -14,27% | 3,12 mld. |
kantoren vastgoed
|