Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
93,58
USD
|
-0,67%
|
|
-1,70%
|
-18,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
59.101
|
68.658
|
90.218
|
58.739
|
49.957
|
40.662
|
-
|
-
|
Bedrijfswaarde
1 |
77.026
|
87.706
|
110.555
|
80.312
|
72.773
|
64.500
|
65.571
|
66.498
|
K/w-verhouding
|
79
x
|
67,7
x
|
82,5
x
|
35,1
x
|
33,3
x
|
32,5
x
|
36,3
x
|
35,1
x
|
Dividendrendement
|
3,22%
|
3,1%
|
2,62%
|
4,41%
|
5,43%
|
6,69%
|
6,7%
|
6,84%
|
Marktkapitalisatie/omzet
|
10,2
x
|
11,8
x
|
14,2
x
|
8,41
x
|
7,16
x
|
6,17
x
|
6,23
x
|
5,99
x
|
Bedrijfswaarde/omzet
|
13,3
x
|
15
x
|
17,4
x
|
11,5
x
|
10,4
x
|
9,79
x
|
10
x
|
9,8
x
|
Bedrijfswaarde/EBITDA
|
23,3
x
|
23,7
x
|
29
x
|
18,5
x
|
16,5
x
|
15,5
x
|
16
x
|
15,6
x
|
Bedrijfswaarde/FCF
|
120
x
|
61,3
x
|
70,9
x
|
51,2
x
|
42,8
x
|
45,9
x
|
51,1
x
|
51,9
x
|
FCF Yield
|
0,83%
|
1,63%
|
1,41%
|
1,95%
|
2,34%
|
2,18%
|
1,96%
|
1,93%
|
Price to Book
|
5,63
x
|
7,25
x
|
10,9
x
|
7,88
x
|
7,83
x
|
7,44
x
|
9,04
x
|
7,13
x
|
Aantal aandelen (in duizenden)
|
415.768
|
431.298
|
432.203
|
433.048
|
433.689
|
434.520
|
-
|
-
|
Referentieprijs
2 |
142,2
|
159,2
|
208,7
|
135,6
|
115,2
|
93,58
|
93,58
|
93,58
|
Datum van publicatie
|
26/02/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.773
|
5.840
|
6.340
|
6.986
|
6.981
|
6.588
|
6.526
|
6.787
|
EBITDA
1 |
3.304
|
3.706
|
3.816
|
4.340
|
4.415
|
4.152
|
4.091
|
4.268
|
Bedrijfsresultaat (EBIT)
1 |
1.562
|
1.863
|
2.001
|
2.425
|
2.369
|
2.205
|
2.184
|
2.369
|
Operationele Marge
|
27,06%
|
31,9%
|
31,56%
|
34,71%
|
33,93%
|
33,46%
|
33,46%
|
34,9%
|
Resultaat voor belastingen (EBT)
1 |
884
|
1.076
|
1.179
|
1.691
|
1.528
|
1.273
|
1.163
|
1.153
|
Nettowinst (verlies)
1 |
750
|
999
|
1.096
|
1.675
|
1.502
|
1.245
|
1.117
|
1.147
|
Nettomarge
|
12,99%
|
17,11%
|
17,29%
|
23,98%
|
21,52%
|
18,9%
|
17,12%
|
16,9%
|
WPA
2 |
1,800
|
2,350
|
2,530
|
3,860
|
3,460
|
2,877
|
2,578
|
2,663
|
Free Cash Flow
1 |
641
|
1.431
|
1.560
|
1.568
|
1.702
|
1.404
|
1.283
|
1.282
|
FCF-marge
|
11,1%
|
24,5%
|
24,61%
|
22,44%
|
24,38%
|
21,31%
|
19,65%
|
18,89%
|
Kasstroomconversie (ebitda)
|
19,4%
|
38,61%
|
40,88%
|
36,13%
|
38,55%
|
33,82%
|
31,35%
|
30,04%
|
Kasstroomconversie (nettowinst)
|
85,47%
|
143,24%
|
142,34%
|
93,61%
|
113,32%
|
112,79%
|
114,78%
|
111,77%
|
Dividend per aandeel
2 |
4,575
|
4,930
|
5,460
|
5,980
|
6,260
|
6,264
|
6,271
|
6,398
|
Datum van publicatie
|
26/02/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
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 |
1.618
|
1.654
|
1.742
|
1.734
|
1.746
|
1.764
|
1.773
|
1.867
|
1.667
|
1.674
|
1.641
|
1.621
|
1.653
|
1.672
|
1.574
|
EBITDA
1 |
976
|
984
|
1.095
|
1.078
|
1.077
|
1.090
|
1.104
|
1.188
|
1.047
|
1.076
|
1.036
|
1.016
|
1.047
|
1.066
|
983,9
|
Bedrijfsresultaat (EBIT)
1 |
526
|
522
|
618
|
593
|
602
|
610
|
628
|
667
|
486
|
586
|
538
|
531,8
|
557,3
|
571,9
|
460,7
|
Operationele Marge
|
32,51%
|
31,56%
|
35,48%
|
34,2%
|
34,48%
|
34,58%
|
35,42%
|
35,73%
|
29,15%
|
35,01%
|
32,78%
|
32,8%
|
33,71%
|
34,2%
|
29,27%
|
Resultaat voor belastingen (EBT)
1 |
358
|
354
|
427
|
426
|
422
|
415
|
425
|
462
|
272
|
366
|
318
|
302
|
319,6
|
331,5
|
318,4
|
Nettowinst (verlies)
1 |
351
|
353
|
421
|
421
|
419
|
413
|
418
|
455
|
265
|
361
|
311
|
294,1
|
313,2
|
324,8
|
251,3
|
Nettomarge
|
21,69%
|
21,34%
|
24,17%
|
24,28%
|
24%
|
23,41%
|
23,58%
|
24,37%
|
15,9%
|
21,57%
|
18,95%
|
18,14%
|
18,95%
|
19,42%
|
15,97%
|
WPA
2 |
0,8100
|
0,8100
|
0,9700
|
0,9700
|
0,9700
|
0,9500
|
0,9700
|
1,050
|
0,6100
|
0,8300
|
0,7100
|
0,6860
|
0,7152
|
0,7472
|
0,5860
|
Dividend per aandeel
2 |
1,330
|
1,470
|
1,470
|
1,470
|
1,470
|
1,565
|
1,565
|
1,565
|
1,565
|
1,570
|
1,565
|
1,568
|
1,568
|
1,568
|
1,568
|
Datum van publicatie
|
20/10/21
|
26/01/22
|
20/04/22
|
20/07/22
|
19/10/22
|
25/01/23
|
19/04/23
|
19/07/23
|
18/10/23
|
24/01/24
|
17/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17.925
|
19.048
|
20.337
|
21.573
|
22.816
|
23.837
|
24.908
|
25.835
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,425
x
|
5,14
x
|
5,329
x
|
4,971
x
|
5,168
x
|
5,741
x
|
6,089
x
|
6,053
x
|
Free Cash Flow
1 |
641
|
1.431
|
1.560
|
1.568
|
1.702
|
1.404
|
1.283
|
1.282
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
10%
|
12,4%
|
21,3%
|
21,7%
|
21,7%
|
24,7%
|
36,9%
|
ROA (netto-inkomsten/totale activa)
|
2,1%
|
2,59%
|
2,82%
|
4,3%
|
3,88%
|
3,23%
|
3%
|
3,28%
|
Totale activa
1 |
35.633
|
38.613
|
38.904
|
38.981
|
38.724
|
38.523
|
37.225
|
35.020
|
Nettoactief per aandeel
2 |
25,20
|
22,00
|
19,10
|
17,20
|
14,70
|
12,60
|
10,30
|
13,10
|
Cashflow per aandeel
2 |
6,460
|
7,190
|
6,430
|
6,630
|
7,200
|
6,860
|
6,950
|
7,240
|
Capex
1 |
2.059
|
1.624
|
1.229
|
1.310
|
1.424
|
1.601
|
1.565
|
1.551
|
Capex/omzet
|
35,67%
|
27,81%
|
19,38%
|
18,75%
|
20,4%
|
24,3%
|
23,98%
|
22,84%
|
Datum van publicatie
|
26/02/20
|
27/01/21
|
26/01/22
|
25/01/23
|
24/01/24
|
-
|
-
|
-
|
Laatste slotkoers
93,58
USD Gemiddelde koersdoel
112,1
USD Spread / Gemiddelde doel +19,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,76% | 40,66 mld. | | -20,47% | 80,17 mld. | | -9,16% | 69,43 mld. | | +6,13% | 44,6 mld. | | +10,77% | 22,72 mld. | | -22,65% | 21,2 mld. | | +7,61% | 11,69 mld. | | +12,68% | 2,61 mld. | | -12,82% | 2,15 mld. | | 0,00% | 1,39 mld. |
andere gespecialiseerde vastgoed
|