Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,13
USD
|
+0,12%
|
|
+0,88%
|
-1,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
287,8
|
249,4
|
366,2
|
417,5
|
393,2
|
390,7
|
-
|
-
|
Bedrijfswaarde
1 |
287,8
|
249,4
|
366,2
|
417,5
|
393,2
|
390,7
|
390,7
|
390,7
|
K/w-verhouding
|
2,62
x
|
2,53
x
|
13,1
x
|
-203
x
|
578
x
|
-41,8
x
|
-39,8
x
|
-
|
Dividendrendement
|
0,73%
|
4,51%
|
6,51%
|
8,15%
|
8,77%
|
8,87%
|
11,6%
|
9,63%
|
Marktkapitalisatie/omzet
|
6,4
x
|
4,42
x
|
5,21
x
|
5,07
x
|
3,6
x
|
3,49
x
|
3,44
x
|
-
|
Bedrijfswaarde/omzet
|
6,4
x
|
4,42
x
|
5,21
x
|
5,07
x
|
3,6
x
|
3,49
x
|
3,44
x
|
-
|
Bedrijfswaarde/EBITDA
|
-
|
8,43
x
|
9,99
x
|
8,97
x
|
6,28
x
|
6,29
x
|
5,9
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-32,1
x
|
-32,7
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-3,12%
|
-3,06%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
4.770
|
5.916
|
17.886
|
22.841
|
22.686
|
22.809
|
-
|
-
|
Referentieprijs
2 |
20,11
|
14,05
|
20,47
|
18,28
|
17,33
|
17,13
|
17,13
|
17,13
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44,94
|
56,38
|
70,27
|
82,32
|
109,1
|
111,9
|
113,6
|
-
|
EBITDA
1 |
-
|
29,6
|
36,64
|
46,56
|
62,6
|
62,14
|
66,19
|
-
|
Bedrijfsresultaat (EBIT)
1 |
34,2
|
10,54
|
23,34
|
17,71
|
-
|
23,38
|
18,62
|
-
|
Operationele Marge
|
76,1%
|
18,69%
|
33,22%
|
21,51%
|
-
|
20,9%
|
16,39%
|
-
|
Resultaat voor belastingen (EBT)
1 |
120,4
|
-4,99
|
26,86
|
0,328
|
6,134
|
2,909
|
-5,582
|
-
|
Nettowinst (verlies)
1 |
115
|
78,51
|
27,62
|
-1,623
|
0,758
|
-11,04
|
-14,2
|
-
|
Nettomarge
|
255,83%
|
139,25%
|
39,3%
|
-1,97%
|
0,69%
|
-9,86%
|
-12,5%
|
-
|
WPA
2 |
7,667
|
5,563
|
1,563
|
-0,0900
|
0,0300
|
-0,4100
|
-0,4300
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-12,17
|
-11,95
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-10,88%
|
-10,52%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1467
|
0,6333
|
1,333
|
1,490
|
1,520
|
1,520
|
1,992
|
1,650
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
16,58
|
24,7
|
17,21
|
19,46
|
23,12
|
22,53
|
24,72
|
26,05
|
28,47
|
29,88
|
28,61
|
26,31
|
26,65
|
27,11
|
28,66
|
EBITDA
1 |
9,661
|
10,1
|
9,855
|
11,75
|
11,75
|
11,63
|
13,75
|
15,41
|
16,88
|
16,55
|
15,41
|
15,57
|
15,54
|
15,63
|
15,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1,295
|
3,486
|
5,02
|
5,783
|
3,175
|
3,436
|
4,582
|
-
|
-
|
9,228
|
4,534
|
4,778
|
4,842
|
4,847
|
Operationele Marge
|
-
|
5,24%
|
20,26%
|
25,79%
|
25,02%
|
14,09%
|
13,9%
|
17,59%
|
-
|
-
|
32,25%
|
17,23%
|
17,93%
|
17,86%
|
16,91%
|
Resultaat voor belastingen (EBT)
1 |
23,98
|
3,224
|
-0,31
|
1,432
|
4,654
|
-5,448
|
-5,966
|
2,283
|
-
|
7,266
|
7,115
|
-1,513
|
-1,401
|
-1,293
|
-0,1715
|
Nettowinst (verlies)
1 |
22,82
|
0,736
|
-0,993
|
0,022
|
3,622
|
-4,274
|
-7,188
|
0,605
|
1,491
|
5,85
|
-0,405
|
-3,493
|
-3,377
|
-3,76
|
-4,625
|
Nettomarge
|
137,65%
|
2,98%
|
-5,77%
|
0,11%
|
15,67%
|
-18,97%
|
-29,08%
|
2,32%
|
5,24%
|
19,58%
|
-1,42%
|
-13,28%
|
-12,67%
|
-13,87%
|
-16,14%
|
WPA
2 |
1,290
|
0,0433
|
-0,0567
|
-
|
0,1900
|
-0,2100
|
-0,3200
|
0,0300
|
0,0700
|
0,2500
|
-0,1000
|
-0,0900
|
-0,0900
|
-0,1300
|
-0,0300
|
Dividend per aandeel
2 |
0,3333
|
0,3333
|
0,3600
|
0,3733
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3810
|
0,3810
|
0,3825
|
Datum van publicatie
|
28/10/21
|
24/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
-
|
-
|
-
|
-12,2
|
-12
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
18/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
Laatste slotkoers
17,13
USD Gemiddelde koersdoel
19,5
USD Spread / Gemiddelde doel +13,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,15% | 391 mln. | | -6,46% | 46,25 mld. | | -8,31% | 20,33 mld. | | -3,56% | 13,07 mld. | | +16,05% | 11,53 mld. | | -4,85% | 9,68 mld. | | -0,83% | 8,48 mld. | | -14,19% | 8,38 mld. | | +1,38% | 7,63 mld. | | -18,42% | 5,53 mld. |
andere commerciele vastgoed
|