Geschatte realtime
Cboe BZX
20:12:45 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,41
USD
|
-1,56%
|
|
+1,23%
|
-3,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.992
|
39.086
|
50.193
|
28.830
|
40.758
|
47.741
|
-
|
-
|
Bedrijfswaarde
1 |
35.025
|
52.282
|
63.499
|
45.285
|
56.558
|
64.576
|
65.707
|
66.683
|
K/w-verhouding
|
51
x
|
140
x
|
29,8
x
|
88,7
x
|
44,9
x
|
88
x
|
114
x
|
85,1
x
|
Dividendrendement
|
3,61%
|
3,21%
|
2,62%
|
4,87%
|
3,63%
|
3,33%
|
3,42%
|
3,59%
|
Marktkapitalisatie/omzet
|
7,79
x
|
10
x
|
11,3
x
|
6,14
x
|
7,44
x
|
8,56
x
|
7,89
x
|
7,22
x
|
Bedrijfswaarde/omzet
|
10,9
x
|
13,4
x
|
14,3
x
|
9,65
x
|
10,3
x
|
11,6
x
|
10,9
x
|
10,1
x
|
Bedrijfswaarde/EBITDA
|
18,6
x
|
23,9
x
|
26,3
x
|
18,3
x
|
20,6
x
|
22,6
x
|
21,1
x
|
19,1
x
|
Bedrijfswaarde/FCF
|
28,3
x
|
-204
x
|
-77,6
x
|
-14,9
x
|
109
x
|
2.628
x
|
230
x
|
97,6
x
|
FCF Yield
|
3,54%
|
-0,49%
|
-1,29%
|
-6,71%
|
0,92%
|
0,04%
|
0,43%
|
1,02%
|
Price to Book
|
2,53
x
|
1,99
x
|
2,79
x
|
1,66
x
|
2,1
x
|
2,41
x
|
2,49
x
|
2,55
x
|
Aantal aandelen (in duizenden)
|
208.720
|
280.165
|
283.787
|
287.522
|
302.852
|
324.502
|
-
|
-
|
Referentieprijs
2 |
119,7
|
139,5
|
176,9
|
100,3
|
134,6
|
147,1
|
147,1
|
147,1
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.209
|
3.904
|
4.428
|
4.692
|
5.477
|
5.579
|
6.053
|
6.610
|
EBITDA
1 |
1.887
|
2.187
|
2.412
|
2.473
|
2.750
|
2.860
|
3.120
|
3.493
|
Bedrijfsresultaat (EBIT)
1 |
594,2
|
557,5
|
694
|
590
|
524,5
|
772,2
|
1.036
|
1.206
|
Operationele Marge
|
18,52%
|
14,28%
|
15,67%
|
12,57%
|
9,58%
|
13,84%
|
17,12%
|
18,25%
|
Resultaat voor belastingen (EBT)
1 |
611,2
|
400,8
|
1.820
|
411,9
|
1.026
|
634,9
|
547,3
|
696,4
|
Nettowinst (verlies)
1 |
493
|
263,3
|
1.681
|
337,1
|
908,1
|
519,1
|
446,8
|
541
|
Nettomarge
|
15,36%
|
6,75%
|
37,98%
|
7,19%
|
16,58%
|
9,3%
|
7,38%
|
8,18%
|
WPA
2 |
2,350
|
1,000
|
5,940
|
1,130
|
3,000
|
1,672
|
1,293
|
1,729
|
Free Cash Flow
1 |
1.239
|
-256,7
|
-818,5
|
-3.040
|
519,7
|
24,57
|
285,8
|
683
|
FCF-marge
|
38,6%
|
-6,58%
|
-18,49%
|
-64,79%
|
9,49%
|
0,44%
|
4,72%
|
10,33%
|
Kasstroomconversie (ebitda)
|
65,66%
|
-
|
-
|
-
|
18,9%
|
0,86%
|
9,16%
|
19,56%
|
Kasstroomconversie (nettowinst)
|
251,28%
|
-
|
-
|
-
|
57,23%
|
4,73%
|
63,95%
|
126,25%
|
Dividend per aandeel
2 |
4,320
|
4,480
|
4,640
|
4,880
|
4,880
|
4,904
|
5,031
|
5,283
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
1.111
|
1.127
|
1.139
|
1.192
|
1.233
|
1.339
|
1.366
|
1.402
|
1.370
|
1.331
|
1.380
|
1.415
|
1.442
|
1.428
|
1.460
|
EBITDA
1 |
583,7
|
603
|
611
|
619,8
|
639
|
667,8
|
696,6
|
685,9
|
699,5
|
710,6
|
702,4
|
713,4
|
732,4
|
745,4
|
760,1
|
Bedrijfsresultaat (EBIT)
1 |
131,5
|
141,2
|
170,4
|
157,4
|
121
|
177,3
|
154,9
|
58,23
|
134
|
149,4
|
202,4
|
208,5
|
212,4
|
260,5
|
260,8
|
Operationele Marge
|
11,83%
|
12,53%
|
14,95%
|
13,2%
|
9,81%
|
13,25%
|
11,33%
|
4,15%
|
9,79%
|
11,22%
|
14,67%
|
14,74%
|
14,73%
|
18,24%
|
17,86%
|
Resultaat voor belastingen (EBT)
1 |
1.095
|
141,3
|
80,27
|
258,4
|
-16,91
|
90,29
|
131,8
|
763,2
|
40,61
|
310,2
|
100,6
|
111,3
|
110,7
|
-
|
-
|
Nettowinst (verlies)
1 |
1.058
|
63,1
|
53,24
|
226,9
|
-6,093
|
58,55
|
108
|
723,4
|
18,12
|
271,3
|
104,7
|
87,35
|
92,4
|
141
|
145,8
|
Nettomarge
|
95,18%
|
5,6%
|
4,67%
|
19,03%
|
-0,49%
|
4,37%
|
7,9%
|
51,58%
|
1,32%
|
20,38%
|
7,59%
|
6,17%
|
6,41%
|
9,87%
|
9,99%
|
WPA
2 |
3,710
|
0,2200
|
0,1900
|
0,7500
|
-0,0200
|
0,1900
|
0,3700
|
2,330
|
0,0800
|
0,3500
|
0,2988
|
0,2729
|
0,2674
|
0,3100
|
0,3520
|
Dividend per aandeel
2 |
1,160
|
1,220
|
1,220
|
1,220
|
1,220
|
1,220
|
-
|
1,220
|
1,220
|
1,220
|
1,222
|
1,222
|
1,222
|
1,224
|
1,224
|
Datum van publicatie
|
17/02/22
|
28/04/22
|
28/07/22
|
26/10/22
|
16/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
15/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.033
|
13.196
|
13.306
|
16.455
|
15.800
|
16.835
|
17.966
|
18.942
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,318
x
|
6,034
x
|
5,517
x
|
6,655
x
|
5,746
x
|
5,887
x
|
5,758
x
|
5,424
x
|
Free Cash Flow
1 |
1.239
|
-257
|
-819
|
-3.040
|
520
|
24,6
|
286
|
683
|
ROE (netto-inkomsten/eigen vermogen)
|
2,37%
|
1,68%
|
9,41%
|
1,73%
|
4,95%
|
2,97%
|
2,71%
|
3,45%
|
ROA (netto-inkomsten/totale activa)
|
1%
|
0,79%
|
4,64%
|
0,79%
|
2,12%
|
1,39%
|
1,2%
|
1,5%
|
Totale activa
1 |
49.400
|
33.547
|
36.223
|
42.736
|
42.799
|
37.429
|
37.387
|
35.991
|
Nettoactief per aandeel
2 |
47,30
|
70,30
|
63,30
|
60,40
|
64,00
|
61,00
|
59,10
|
57,70
|
Cashflow per aandeel
2 |
7,230
|
6,500
|
6,010
|
5,570
|
5,290
|
6,770
|
7,430
|
7,680
|
Capex
1 |
1.350
|
1.963
|
2.521
|
2.643
|
3.310
|
2.745
|
2.469
|
2.405
|
Capex/omzet
|
42,07%
|
50,29%
|
56,93%
|
56,33%
|
60,43%
|
49,2%
|
40,8%
|
36,38%
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
147,1
USD Gemiddelde koersdoel
149,4
USD Spread / Gemiddelde doel +1,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,02% | 93,16 mld. | | -12,69% | 44,16 mld. | | +21,69% | 24,87 mld. | | -24,22% | 20,99 mld. | | +9,26% | 11,95 mld. | | -1,15% | 2,36 mld. | | -8,21% | 2,32 mld. | | +2,16% | 914 mln. | | -43,86% | 784 mln. |
andere gespecialiseerde vastgoed
|