Beurs gesloten -
Nyse
22:00:02 25-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,71
USD
|
-2,24%
|
|
-2,53%
|
-6,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.047
|
4.977
|
5.989
|
3.830
|
3.696
|
3.454
|
-
|
-
|
Bedrijfswaarde
1 |
8.254
|
7.135
|
8.218
|
6.159
|
6.147
|
6.136
|
6.157
|
6.252
|
K/w-verhouding
|
35,2
x
|
20,9
x
|
21,5
x
|
22,8
x
|
44,3
x
|
63,1
x
|
49,1
x
|
36,5
x
|
Dividendrendement
|
2,82%
|
3,58%
|
3,08%
|
5,06%
|
5,26%
|
5,64%
|
5,79%
|
5,81%
|
Marktkapitalisatie/omzet
|
9,62
x
|
6,89
x
|
8,1
x
|
5,08
x
|
4,63
x
|
4,12
x
|
4,07
x
|
3,81
x
|
Bedrijfswaarde/omzet
|
13,1
x
|
9,88
x
|
11,1
x
|
8,17
x
|
7,69
x
|
7,32
x
|
7,25
x
|
6,89
x
|
Bedrijfswaarde/EBITDA
|
22,6
x
|
16,1
x
|
17,7
x
|
13
x
|
12,3
x
|
11,7
x
|
11,5
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,39
x
|
1,11
x
|
1,33
x
|
0,82
x
|
0,82
x
|
0,78
x
|
0,8
x
|
0,83
x
|
Aantal aandelen (in duizenden)
|
146.762
|
148.564
|
148.688
|
151.434
|
151.774
|
152.072
|
-
|
-
|
Referentieprijs
2 |
41,20
|
33,50
|
40,28
|
25,29
|
24,35
|
22,71
|
22,71
|
22,71
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
3/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
628,8
|
721,9
|
739,1
|
753,5
|
799
|
838,6
|
849,2
|
907,5
|
EBITDA
1 |
365,6
|
442,4
|
463,8
|
473,6
|
499,7
|
524,3
|
535,6
|
554,8
|
Bedrijfsresultaat (EBIT)
1 |
108,4
|
153,8
|
175,7
|
178
|
184,8
|
176,6
|
190
|
217,2
|
Operationele Marge
|
17,25%
|
21,3%
|
23,78%
|
23,62%
|
23,12%
|
21,06%
|
22,38%
|
23,94%
|
Resultaat voor belastingen (EBT)
1 |
152,7
|
238,1
|
279
|
167,4
|
83,82
|
55,55
|
51,96
|
52,54
|
Nettowinst (verlies)
1 |
150,4
|
237,3
|
278,6
|
166,8
|
82,96
|
55,99
|
67,55
|
73,65
|
Nettomarge
|
23,92%
|
32,87%
|
37,69%
|
22,14%
|
10,38%
|
6,68%
|
7,96%
|
8,12%
|
WPA
2 |
1,170
|
1,600
|
1,870
|
1,110
|
0,5500
|
0,3600
|
0,4629
|
0,6214
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,160
|
1,200
|
1,240
|
1,280
|
1,280
|
1,280
|
1,314
|
1,320
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
3/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
187
|
183,2
|
183,2
|
193,5
|
193,7
|
200,1
|
204
|
198,4
|
196,6
|
208,8
|
209,7
|
210,2
|
212,7
|
213,1
|
217,3
|
EBITDA
1 |
117,5
|
113,6
|
115,8
|
121,6
|
122,6
|
122,9
|
129
|
125,5
|
125,7
|
128,8
|
130,4
|
131,3
|
133,7
|
131,6
|
134,2
|
Bedrijfsresultaat (EBIT)
1 |
43,83
|
42,85
|
45,93
|
42,51
|
46,7
|
47,1
|
48,77
|
46,03
|
46,31
|
42,58
|
43,48
|
44,02
|
46,51
|
43,74
|
-
|
Operationele Marge
|
23,44%
|
23,39%
|
25,07%
|
21,97%
|
24,11%
|
23,54%
|
23,91%
|
23,2%
|
23,56%
|
20,39%
|
20,74%
|
20,94%
|
21,87%
|
20,53%
|
-
|
Resultaat voor belastingen (EBT)
1 |
167,5
|
28,16
|
34,16
|
80,77
|
24,35
|
22,36
|
23,08
|
19,49
|
18,89
|
13,45
|
14,15
|
13,47
|
15,3
|
11,18
|
15,5
|
Nettowinst (verlies)
1 |
167,3
|
27,98
|
34,05
|
80,64
|
24,12
|
22,2
|
22,62
|
19,36
|
18,78
|
13,29
|
14,18
|
13,42
|
15,13
|
11,62
|
15,52
|
Nettomarge
|
89,48%
|
15,27%
|
18,59%
|
41,68%
|
12,45%
|
11,09%
|
11,09%
|
9,76%
|
9,56%
|
6,36%
|
6,76%
|
6,38%
|
7,11%
|
5,45%
|
7,15%
|
WPA
2 |
1,120
|
0,1900
|
0,2300
|
0,5300
|
0,1600
|
0,1500
|
0,1500
|
0,1300
|
0,1200
|
0,0900
|
0,0900
|
0,0900
|
0,1000
|
0,0800
|
-
|
Dividend per aandeel
2 |
0,3100
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3200
|
0,3330
|
0,3330
|
Datum van publicatie
|
3/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
9/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
7/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.207
|
2.158
|
2.229
|
2.329
|
2.452
|
2.682
|
2.703
|
2.799
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,038
x
|
4,879
x
|
4,805
x
|
4,919
x
|
4,906
x
|
5,115
x
|
5,047
x
|
5,045
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,22%
|
5,38%
|
6,17%
|
3,63%
|
1,81%
|
1,27%
|
1,85%
|
2,23%
|
ROA (netto-inkomsten/totale activa)
|
2,66%
|
3,33%
|
3,86%
|
2,25%
|
1,09%
|
1,03%
|
1,06%
|
1,25%
|
Totale activa
1 |
5.649
|
7.129
|
7.210
|
7.425
|
7.586
|
5.415
|
6.385
|
5.916
|
Nettoactief per aandeel
2 |
29,70
|
30,10
|
30,20
|
30,80
|
29,80
|
29,00
|
28,20
|
27,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/02/20
|
11/02/21
|
3/02/22
|
9/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
22,71
USD Gemiddelde koersdoel
25,18
USD Spread / Gemiddelde doel +10,88% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,74% | 3,53 mld. | | -7,84% | 46,71 mld. | | -8,28% | 20,64 mld. | | +1,78% | 15,56 mld. | | +11,18% | 11,15 mld. | | -5,34% | 9,71 mld. | | -3,64% | 8,38 mld. | | -15,84% | 8,26 mld. | | +3,40% | 8 mld. | | -6,53% | 5,49 mld. |
andere commerciele vastgoed
|