Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
155,9
USD
|
+0,12%
|
|
-2,10%
|
-15,05%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.147
|
5.445
|
9.246
|
6.437
|
8.488
|
7.494
|
-
|
-
|
Bedrijfswaarde
1 |
6.329
|
6.756
|
10.693
|
8.298
|
10.123
|
9.015
|
9.114
|
9.426
|
K/w-verhouding
|
40,9
x
|
50
x
|
58,4
x
|
34
x
|
41,5
x
|
35,2
x
|
31,6
x
|
29
x
|
Dividendrendement
|
2,22%
|
2,23%
|
1,57%
|
3,17%
|
-
|
3,31%
|
3,43%
|
3,46%
|
Marktkapitalisatie/omzet
|
15,5
x
|
15
x
|
22,6
x
|
13,2
x
|
14,9
x
|
11,9
x
|
10,8
x
|
9,38
x
|
Bedrijfswaarde/omzet
|
19,1
x
|
18,6
x
|
26,1
x
|
17
x
|
17,7
x
|
14,3
x
|
13,2
x
|
11,8
x
|
Bedrijfswaarde/EBITDA
|
28,6
x
|
27,5
x
|
38,3
x
|
24,6
x
|
25,2
x
|
20,2
x
|
18,4
x
|
16,9
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
4,3
x
|
4,31
x
|
5,99
x
|
3,3
x
|
3,19
x
|
2,53
x
|
2,45
x
|
2,42
x
|
Aantal aandelen (in duizenden)
|
38.795
|
39.437
|
40.578
|
43.473
|
46.246
|
48.064
|
-
|
-
|
Referentieprijs
2 |
132,7
|
138,1
|
227,8
|
148,1
|
183,5
|
155,9
|
155,9
|
155,9
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
331,4
|
363
|
409,5
|
487
|
570,6
|
629,6
|
691,6
|
799,1
|
EBITDA
1 |
221,5
|
245,7
|
279
|
337,5
|
401,3
|
445,8
|
494,1
|
557,9
|
Bedrijfsresultaat (EBIT)
1 |
116,6
|
128,2
|
150,9
|
182,6
|
228,1
|
254,5
|
282,3
|
317,2
|
Operationele Marge
|
35,18%
|
35,32%
|
36,85%
|
37,49%
|
39,98%
|
40,41%
|
40,82%
|
39,7%
|
Resultaat voor belastingen (EBT)
1 |
123,3
|
108,4
|
157,6
|
186,3
|
200,5
|
203,2
|
238,6
|
282,8
|
Nettowinst (verlies)
1 |
121,7
|
108,4
|
157,6
|
186,2
|
200,5
|
217,3
|
253,2
|
282,7
|
Nettomarge
|
36,71%
|
29,85%
|
38,48%
|
38,23%
|
35,14%
|
34,51%
|
36,61%
|
35,38%
|
WPA
2 |
3,240
|
2,760
|
3,900
|
4,360
|
4,420
|
4,429
|
4,938
|
5,370
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,940
|
3,080
|
3,580
|
4,700
|
-
|
5,165
|
5,355
|
5,393
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
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 |
107,4
|
113
|
118,6
|
125,7
|
129,8
|
135
|
139,9
|
146,5
|
149,1
|
154,2
|
156,6
|
161
|
165,4
|
165,5
|
169,3
|
EBITDA
1 |
74,33
|
77,73
|
81,98
|
86,9
|
90,93
|
93,88
|
98
|
102,8
|
106,7
|
104,9
|
109,6
|
113,4
|
117,6
|
118,8
|
122,6
|
Bedrijfsresultaat (EBIT)
1 |
40,92
|
41,08
|
44,2
|
47,26
|
50,01
|
52,48
|
55,29
|
59,72
|
60,65
|
59,19
|
62,78
|
64,67
|
67,27
|
68,94
|
71,98
|
Operationele Marge
|
38,11%
|
36,37%
|
37,29%
|
37,61%
|
38,52%
|
38,87%
|
39,53%
|
40,76%
|
40,66%
|
38,38%
|
40,08%
|
40,18%
|
40,68%
|
41,65%
|
42,52%
|
Resultaat voor belastingen (EBT)
1 |
71,91
|
63,6
|
46,16
|
37,82
|
38,69
|
44,7
|
43,46
|
48,91
|
63,47
|
58,66
|
52,4
|
54,2
|
59,5
|
-
|
-
|
Nettowinst (verlies)
1 |
71,89
|
63,58
|
46,14
|
37,79
|
38,67
|
44,69
|
43,45
|
48,9
|
63,46
|
58,64
|
52,94
|
55,42
|
58,24
|
59,95
|
63,05
|
Nettomarge
|
66,95%
|
56,28%
|
38,92%
|
30,08%
|
29,78%
|
33,1%
|
31,06%
|
33,37%
|
42,54%
|
38,03%
|
33,8%
|
34,44%
|
35,22%
|
36,22%
|
37,24%
|
WPA
2 |
1,750
|
1,540
|
1,090
|
0,8700
|
0,8900
|
1,020
|
0,9700
|
1,070
|
1,350
|
1,220
|
1,092
|
1,135
|
1,171
|
1,200
|
1,250
|
Dividend per aandeel
2 |
1,100
|
1,100
|
1,100
|
1,250
|
1,250
|
1,250
|
1,250
|
1,270
|
1,270
|
-
|
1,270
|
1,306
|
1,306
|
1,325
|
1,325
|
Datum van publicatie
|
8/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
7/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
7/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.182
|
1.311
|
1.447
|
1.862
|
1.635
|
1.521
|
1.619
|
1.932
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,338
x
|
5,336
x
|
5,189
x
|
5,516
x
|
4,073
x
|
3,413
x
|
3,278
x
|
3,463
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,6%
|
8,77%
|
11,1%
|
10,6%
|
7,98%
|
7,87%
|
7,89%
|
8,07%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
4,54%
|
5,06%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
4.786
|
5.002
|
-
|
Nettoactief per aandeel
2 |
30,80
|
32,00
|
38,00
|
44,80
|
57,50
|
61,60
|
63,70
|
64,40
|
Cashflow per aandeel
2 |
5,220
|
5,000
|
6,350
|
7,410
|
7,460
|
6,580
|
7,240
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
301
|
440
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
47,74%
|
63,66%
|
-
|
Datum van publicatie
|
6/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
155,9
USD Gemiddelde koersdoel
190,2
USD Spread / Gemiddelde doel +21,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,05% | 7,49 mld. | | -21,94% | 96,34 mld. | | +21,78% | 38,16 mld. | | -22,99% | 9,39 mld. | | -26,53% | 6,32 mld. | | -12,18% | 6,27 mld. | | -12,66% | 6,09 mld. | | -13,12% | 5,8 mld. | | -11,75% | 5,48 mld. | | -13,63% | 5,22 mld. |
industrie vastgoed
|