Beurs gesloten -
Nyse
22:00:02 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,29
USD
|
+0,87%
|
|
-0,32%
|
-4,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.526
|
1.603
|
1.544
|
1.088
|
1.574
|
1.521
|
-
|
-
|
Bedrijfswaarde
1 |
3.960
|
3.213
|
1.544
|
1.088
|
3.436
|
3.415
|
3.428
|
3.469
|
K/w-verhouding
|
49,9
x
|
-93,2
x
|
-148
x
|
30,6
x
|
32,3
x
|
69,3
x
|
75,4
x
|
116
x
|
Dividendrendement
|
3,01%
|
2,25%
|
1,18%
|
2,08%
|
1,44%
|
1,56%
|
1,8%
|
2,64%
|
Marktkapitalisatie/omzet
|
4,31
x
|
2,85
x
|
2,76
x
|
1,84
x
|
2,13
x
|
2
x
|
1,96
x
|
1,97
x
|
Bedrijfswaarde/omzet
|
6,75
x
|
5,71
x
|
2,76
x
|
1,84
x
|
4,65
x
|
4,49
x
|
4,41
x
|
4,49
x
|
Bedrijfswaarde/EBITDA
|
11,8
x
|
12,9
x
|
5,5
x
|
3,16
x
|
10,2
x
|
9,9
x
|
9,79
x
|
9,48
x
|
Bedrijfswaarde/FCF
|
-224
x
|
82
x
|
13,1
x
|
-
|
22,1
x
|
23
x
|
23,2
x
|
22,7
x
|
FCF Yield
|
-0,45%
|
1,22%
|
7,61%
|
-
|
4,52%
|
4,35%
|
4,32%
|
4,41%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
180.933
|
171.961
|
173.469
|
161.421
|
162.480
|
163.732
|
-
|
-
|
Referentieprijs
2 |
13,96
|
9,320
|
8,900
|
6,740
|
9,690
|
9,290
|
9,290
|
9,290
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
586,4
|
563,1
|
559,7
|
591
|
739,6
|
760,1
|
777
|
772,2
|
EBITDA
1 |
336,3
|
249,7
|
280,9
|
343,9
|
336,6
|
345
|
350,1
|
365,9
|
Bedrijfsresultaat (EBIT)
1 |
154,7
|
58,66
|
79,13
|
127
|
146,7
|
155,2
|
161,2
|
159,2
|
Operationele Marge
|
26,38%
|
10,42%
|
14,14%
|
21,49%
|
19,84%
|
20,42%
|
20,75%
|
20,61%
|
Resultaat voor belastingen (EBT)
1 |
86,72
|
-29,86
|
-14,77
|
-
|
87,12
|
53,4
|
59,75
|
57,01
|
Nettowinst (verlies)
1 |
49,44
|
-16,71
|
-10,71
|
36,44
|
49,04
|
23,57
|
28,29
|
22,08
|
Nettomarge
|
8,43%
|
-2,97%
|
-1,91%
|
6,17%
|
6,63%
|
3,1%
|
3,64%
|
2,86%
|
WPA
2 |
0,2800
|
-0,1000
|
-0,0600
|
0,2200
|
0,3000
|
0,1340
|
0,1232
|
0,0800
|
Free Cash Flow
1 |
-17,66
|
39,18
|
117,4
|
-
|
155,2
|
148,7
|
148
|
153
|
FCF-marge
|
-3,01%
|
6,96%
|
20,98%
|
-
|
20,98%
|
19,56%
|
19,05%
|
19,81%
|
Kasstroomconversie (ebitda)
|
-
|
15,69%
|
41,81%
|
-
|
46,09%
|
43,1%
|
42,26%
|
41,81%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
316,38%
|
630,75%
|
523,05%
|
692,82%
|
Dividend per aandeel
2 |
0,4200
|
0,2100
|
0,1050
|
0,1400
|
0,1400
|
0,1448
|
0,1670
|
0,2454
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
139,6
|
139,1
|
164
|
149,3
|
148,3
|
145,9
|
164,6
|
190,5
|
191,5
|
192,9
|
181,2
|
189,4
|
196,2
|
197
|
180,4
|
EBITDA
1 |
79
|
67,56
|
73,15
|
104,8
|
82,51
|
83,45
|
64,9
|
92,47
|
93,34
|
90,37
|
77,14
|
86,38
|
87,28
|
89,54
|
77,42
|
Bedrijfsresultaat (EBIT)
1 |
13,2
|
21,1
|
6,048
|
46,5
|
35,53
|
38,95
|
17,49
|
46,19
|
42,26
|
40,77
|
31,06
|
39,98
|
42,32
|
42,5
|
28,78
|
Operationele Marge
|
9,46%
|
15,17%
|
3,69%
|
31,14%
|
23,96%
|
26,7%
|
10,62%
|
24,24%
|
22,06%
|
21,14%
|
17,14%
|
21,11%
|
21,57%
|
21,57%
|
15,96%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-2,537
|
-18,82
|
49,06
|
-
|
-
|
-
|
-
|
21,34
|
-
|
9,56
|
16,52
|
16,58
|
15,49
|
-
|
Nettowinst (verlies)
1 |
-6,977
|
-3,188
|
-11,29
|
29,58
|
5,557
|
12,6
|
6,519
|
21,85
|
11,56
|
9,111
|
5,661
|
7,602
|
6,791
|
7,066
|
1,8
|
Nettomarge
|
-5%
|
-2,29%
|
-6,88%
|
19,81%
|
3,75%
|
8,63%
|
3,96%
|
11,47%
|
6,04%
|
4,72%
|
3,12%
|
4,01%
|
3,46%
|
3,59%
|
1%
|
WPA
2 |
-
|
-0,0200
|
-0,0700
|
0,1800
|
-
|
-
|
0,0400
|
0,1400
|
0,0700
|
0,0600
|
0,0300
|
0,0435
|
0,0498
|
0,0536
|
0,006130
|
Dividend per aandeel
2 |
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0350
|
0,0377
|
0,0377
|
0,0377
|
0,0377
|
0,0390
|
Datum van publicatie
|
27/10/21
|
16/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
20/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.435
|
1.610
|
-
|
-
|
1.862
|
1.894
|
1.907
|
1.948
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,266
x
|
6,448
x
|
-
|
-
|
5,532
x
|
5,491
x
|
5,446
x
|
5,323
x
|
Free Cash Flow
1 |
-17,7
|
39,2
|
117
|
-
|
155
|
149
|
148
|
153
|
ROE (netto-inkomsten/eigen vermogen)
|
4,01%
|
-1,46%
|
-0,63%
|
2,16%
|
2,41%
|
1,41%
|
2,7%
|
2,96%
|
ROA (netto-inkomsten/totale activa)
|
1,22%
|
-0,41%
|
-0,25%
|
0,86%
|
0,98%
|
0,7%
|
0,5%
|
0,5%
|
Totale activa
1 |
4.064
|
4.042
|
4.217
|
4.223
|
4.996
|
3.368
|
5.658
|
4.416
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
0,7800
|
0,6400
|
0,7700
|
-
|
0,8800
|
0,3000
|
0,3300
|
-
|
Capex
1 |
250
|
143
|
95
|
-
|
77,3
|
120
|
133
|
133
|
Capex/omzet
|
42,68%
|
25,42%
|
16,98%
|
-
|
10,46%
|
15,85%
|
17,05%
|
17,19%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,29
USD Gemiddelde koersdoel
9,85
USD Spread / Gemiddelde doel +6,03% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,13% | 1,52 mld. | | -14,06% | 12,19 mld. | | -13,08% | 7,58 mld. | | -7,39% | 5,5 mld. | | -1,44% | 5,38 mld. | | -9,05% | 5,26 mld. | | -2,19% | 4,55 mld. | | +2,93% | 4,61 mld. | | -8,61% | 4,51 mld. | | +5,32% | 3,87 mld. |
diversen vastgoed
|