Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,14
USD
|
+0,40%
|
|
+5,85%
|
+6,51%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.050
|
22.067
|
33.939
|
22.297
|
23.224
|
24.684
|
-
|
-
|
Bedrijfswaarde
1 |
39.032
|
30.069
|
42.157
|
29.669
|
30.564
|
32.132
|
32.151
|
32.274
|
K/w-verhouding
|
31,1
x
|
24,2
x
|
25,6
x
|
28,8
x
|
27,8
x
|
41
x
|
39,3
x
|
36,4
x
|
Dividendrendement
|
2,81%
|
4,07%
|
2,66%
|
4,24%
|
4,33%
|
4,14%
|
4,28%
|
4,39%
|
Marktkapitalisatie/omzet
|
11,1
x
|
8,58
x
|
13,8
x
|
8,15
x
|
8,08
x
|
8,36
x
|
8,08
x
|
7,81
x
|
Bedrijfswaarde/omzet
|
14,5
x
|
11,7
x
|
17,1
x
|
10,8
x
|
10,6
x
|
10,9
x
|
10,5
x
|
10,2
x
|
Bedrijfswaarde/EBITDA
|
22,6
x
|
18,7
x
|
28,8
x
|
17,7
x
|
17,2
x
|
17,8
x
|
17,1
x
|
16,5
x
|
Bedrijfswaarde/FCF
|
26,9
x
|
24,1
x
|
33,5
x
|
20,5
x
|
20
x
|
30,2
x
|
24,7
x
|
30,4
x
|
FCF Yield
|
3,72%
|
4,14%
|
2,99%
|
4,89%
|
5,01%
|
3,31%
|
4,04%
|
3,29%
|
Price to Book
|
2,92
x
|
2,17
x
|
3,09
x
|
1,99
x
|
2,09
x
|
2,35
x
|
2,44
x
|
2,54
x
|
Aantal aandelen (in duizenden)
|
371.354
|
372.253
|
375.016
|
377.919
|
379.725
|
378.940
|
-
|
-
|
Referentieprijs
2 |
80,92
|
59,28
|
90,50
|
59,00
|
61,16
|
65,14
|
65,14
|
65,14
|
Datum van publicatie
|
28/01/20
|
10/02/21
|
1/02/22
|
9/02/23
|
30/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.701
|
2.572
|
2.464
|
2.735
|
2.874
|
2.953
|
3.054
|
3.161
|
EBITDA
1 |
1.725
|
1.611
|
1.461
|
1.679
|
1.774
|
1.802
|
1.882
|
1.956
|
Bedrijfsresultaat (EBIT)
1 |
908,9
|
786,2
|
620,4
|
811,7
|
878
|
893,7
|
937,7
|
974,5
|
Operationele Marge
|
33,65%
|
30,57%
|
25,18%
|
29,68%
|
30,55%
|
30,27%
|
30,7%
|
30,83%
|
Resultaat voor belastingen (EBT)
1 |
939,4
|
932,4
|
1.401
|
812,9
|
875
|
589,7
|
626,5
|
656,4
|
Nettowinst (verlies)
1 |
967,3
|
910,5
|
1.330
|
773,8
|
832,3
|
591,7
|
629,7
|
676,4
|
Nettomarge
|
35,82%
|
35,41%
|
53,97%
|
28,29%
|
28,96%
|
20,04%
|
20,62%
|
21,4%
|
WPA
2 |
2,600
|
2,450
|
3,540
|
2,050
|
2,200
|
1,589
|
1,657
|
1,790
|
Free Cash Flow
1 |
1.452
|
1.245
|
1.258
|
1.451
|
1.531
|
1.064
|
1.300
|
1.061
|
FCF-marge
|
53,77%
|
48,43%
|
51,08%
|
53,04%
|
53,27%
|
36,03%
|
42,58%
|
33,57%
|
Kasstroomconversie (ebitda)
|
84,19%
|
77,29%
|
86,11%
|
86,41%
|
86,28%
|
59,03%
|
69,1%
|
54,25%
|
Kasstroomconversie (nettowinst)
|
150,11%
|
136,78%
|
94,64%
|
187,47%
|
183,93%
|
179,8%
|
206,52%
|
156,9%
|
Dividend per aandeel
2 |
2,270
|
2,410
|
2,410
|
2,500
|
2,650
|
2,694
|
2,787
|
2,862
|
Datum van publicatie
|
28/01/20
|
10/02/21
|
1/02/22
|
9/02/23
|
30/01/24
|
-
|
-
|
-
|
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 |
623,2
|
645,1
|
653,3
|
687
|
695,1
|
699,7
|
705,1
|
717,3
|
724,1
|
727,5
|
730,8
|
734,5
|
742,2
|
746,8
|
752,4
|
EBITDA
1 |
373,7
|
396,9
|
380,4
|
426,4
|
432,5
|
439,6
|
414,6
|
442,3
|
451,8
|
465,7
|
438,9
|
449,3
|
457
|
473,4
|
442,9
|
Bedrijfsresultaat (EBIT)
1 |
157,6
|
174,1
|
149,8
|
202
|
217,5
|
242,4
|
197,4
|
218,5
|
225,1
|
237
|
210,4
|
218,5
|
222,9
|
236,9
|
228,8
|
Operationele Marge
|
25,29%
|
26,99%
|
22,93%
|
29,41%
|
31,28%
|
34,64%
|
27,99%
|
30,47%
|
31,09%
|
32,58%
|
28,79%
|
29,75%
|
30,04%
|
31,72%
|
30,4%
|
Resultaat voor belastingen (EBT)
1 |
448,8
|
561,6
|
75,34
|
234,1
|
336,3
|
167,1
|
221,8
|
146,4
|
182,8
|
324,1
|
307
|
151,8
|
152
|
163,3
|
143,6
|
Nettowinst (verlies)
1 |
431,2
|
526,2
|
69,99
|
223,3
|
322,3
|
158,2
|
211,3
|
138,4
|
171,7
|
310,9
|
293,8
|
143,7
|
147,5
|
162,2
|
138
|
Nettomarge
|
69,19%
|
81,57%
|
10,71%
|
32,51%
|
46,36%
|
22,62%
|
29,96%
|
19,3%
|
23,72%
|
42,74%
|
40,2%
|
19,57%
|
19,88%
|
21,72%
|
18,34%
|
WPA
2 |
1,150
|
1,400
|
0,1900
|
0,5900
|
0,8600
|
0,4200
|
0,5600
|
0,3700
|
0,4500
|
0,8200
|
0,7700
|
0,4019
|
0,4148
|
0,4328
|
0,3695
|
Dividend per aandeel
2 |
0,6025
|
0,6025
|
0,6250
|
0,6250
|
0,6250
|
0,6250
|
0,6625
|
0,6625
|
0,6625
|
0,6625
|
0,6748
|
0,6800
|
0,6800
|
0,6800
|
0,7012
|
Datum van publicatie
|
26/10/21
|
1/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
9/02/23
|
25/04/23
|
27/07/23
|
31/10/23
|
30/01/24
|
23/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.982
|
8.002
|
8.218
|
7.372
|
7.340
|
7.448
|
7.466
|
7.590
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,208
x
|
4,966
x
|
5,623
x
|
4,391
x
|
4,136
x
|
4,133
x
|
3,967
x
|
3,88
x
|
Free Cash Flow
1 |
1.452
|
1.245
|
1.258
|
1.451
|
1.531
|
1.064
|
1.300
|
1.061
|
ROE (netto-inkomsten/eigen vermogen)
|
9,44%
|
8,74%
|
2,56%
|
6,99%
|
4,94%
|
5,44%
|
7,03%
|
7,96%
|
ROA (netto-inkomsten/totale activa)
|
4,65%
|
4,39%
|
1,33%
|
3,74%
|
2,73%
|
2,89%
|
4,11%
|
4,48%
|
Totale activa
1 |
20.784
|
20.730
|
100.218
|
20.694
|
30.449
|
20.496
|
15.314
|
15.110
|
Nettoactief per aandeel
2 |
27,80
|
27,30
|
29,30
|
29,70
|
29,20
|
27,70
|
26,70
|
25,70
|
Cashflow per aandeel
2 |
3,770
|
3,280
|
3,230
|
3,740
|
3,920
|
4,000
|
4,170
|
4,350
|
Capex
1 |
1.900
|
425
|
2.086
|
451
|
734
|
407
|
515
|
607
|
Capex/omzet
|
70,35%
|
16,54%
|
84,64%
|
16,47%
|
25,55%
|
13,78%
|
16,86%
|
19,2%
|
Datum van publicatie
|
28/01/20
|
10/02/21
|
1/02/22
|
9/02/23
|
30/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
65,14
USD Gemiddelde koersdoel
67,35
USD Spread / Gemiddelde doel +3,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,51% | 24,68 mld. | | +2,26% | 27,19 mld. | | +1,79% | 21,27 mld. | | -0,41% | 15,85 mld. | | -3,89% | 15,08 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. |
residentieel vastgoed
|