Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,92
USD
|
-0,44%
|
|
-0,26%
|
-7,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.354
|
1.179
|
1.455
|
1.582
|
1.540
|
1.453
|
-
|
-
|
Bedrijfswaarde
1 |
1.806
|
1.676
|
2.016
|
2.268
|
2.293
|
2.287
|
2.359
|
2.430
|
K/w-verhouding
|
27,6
x
|
17
x
|
23,4
x
|
18
x
|
25,4
x
|
23,7
x
|
23,4
x
|
22
x
|
Dividendrendement
|
4,32%
|
5,45%
|
4,92%
|
4,9%
|
-
|
6,74%
|
6,99%
|
7,25%
|
Marktkapitalisatie/omzet
|
9,83
x
|
8,15
x
|
9,46
x
|
9,65
x
|
8,53
x
|
7,92
x
|
7,65
x
|
8,17
x
|
Bedrijfswaarde/omzet
|
13,1
x
|
11,6
x
|
13,1
x
|
13,8
x
|
12,7
x
|
12,5
x
|
12,4
x
|
13,7
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
15,7
x
|
17,8
x
|
18,4
x
|
16,6
x
|
14,4
x
|
13,6
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,31
x
|
1,83
x
|
2,01
x
|
2,08
x
|
1,65
x
|
1,54
x
|
1,52
x
|
1,53
x
|
Aantal aandelen (in duizenden)
|
41.201
|
42.806
|
45.343
|
46.734
|
52.702
|
53.967
|
-
|
-
|
Referentieprijs
2 |
32,87
|
27,54
|
32,09
|
33,85
|
29,22
|
26,92
|
26,92
|
26,92
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
137,7
|
144,6
|
153,9
|
163,9
|
180,5
|
183,4
|
190
|
177,9
|
EBITDA
1 |
101,4
|
106,5
|
113,2
|
123,4
|
138,3
|
158,5
|
173,5
|
190,6
|
Bedrijfsresultaat (EBIT)
1 |
76,2
|
76,34
|
77,69
|
83,51
|
93,03
|
102,6
|
108,7
|
114,9
|
Operationele Marge
|
55,32%
|
52,79%
|
50,49%
|
50,96%
|
51,54%
|
55,93%
|
57,2%
|
64,59%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
49,72
|
69,39
|
62,86
|
90,04
|
60,15
|
62,78
|
66,04
|
68,15
|
Nettomarge
|
36,1%
|
47,99%
|
40,85%
|
54,94%
|
33,33%
|
34,23%
|
34,76%
|
38,31%
|
WPA
2 |
1,190
|
1,620
|
1,370
|
1,880
|
1,150
|
1,135
|
1,152
|
1,223
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,420
|
1,500
|
1,580
|
1,660
|
-
|
1,815
|
1,882
|
1,952
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
39
|
38,98
|
40,81
|
41,53
|
42,56
|
42,37
|
43,66
|
48,85
|
45,62
|
47,22
|
45,66
|
46,08
|
46,49
|
45,26
|
45,46
|
EBITDA
1 |
29,84
|
29,57
|
30,6
|
31,22
|
32,03
|
32,04
|
33,98
|
36,03
|
36,28
|
40,7
|
38,54
|
39,2
|
39,9
|
40,59
|
41,33
|
Bedrijfsresultaat (EBIT)
|
20,3
|
19,94
|
20,67
|
21,26
|
21,64
|
21,61
|
23,11
|
24,74
|
23,56
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
52,04%
|
51,15%
|
50,65%
|
51,19%
|
50,85%
|
51%
|
52,94%
|
50,65%
|
51,66%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
18,03
|
18,75
|
30,68
|
13,3
|
27,31
|
14,08
|
13,52
|
16,03
|
16,51
|
16,72
|
15,4
|
15,87
|
16,03
|
16,17
|
16,38
|
Nettomarge
|
46,23%
|
48,09%
|
75,17%
|
32,03%
|
64,18%
|
33,24%
|
30,98%
|
32,82%
|
36,2%
|
35,42%
|
33,73%
|
34,43%
|
34,47%
|
35,72%
|
36,03%
|
WPA
2 |
0,3800
|
0,3900
|
0,6400
|
0,2700
|
0,5700
|
0,2800
|
0,2600
|
0,3100
|
0,3000
|
0,3000
|
0,2830
|
0,2902
|
0,2858
|
-
|
-
|
Dividend per aandeel
2 |
0,4100
|
0,4100
|
0,4100
|
0,4100
|
0,4300
|
0,4300
|
0,4300
|
0,4300
|
-
|
-
|
0,4500
|
0,4500
|
0,4600
|
0,4600
|
0,4600
|
Datum van publicatie
|
23/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
14/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
451
|
497
|
561
|
686
|
753
|
834
|
906
|
977
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,454
x
|
4,668
x
|
4,956
x
|
5,561
x
|
5,447
x
|
5,261
x
|
5,224
x
|
5,128
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,5%
|
11,1%
|
7,7%
|
12%
|
7,01%
|
6,5%
|
6,82%
|
7,08%
|
ROA (netto-inkomsten/totale activa)
|
4,19%
|
5,42%
|
3,84%
|
5,94%
|
3,55%
|
3,39%
|
3,43%
|
3,54%
|
Totale activa
1 |
1.187
|
1.281
|
1.636
|
1.515
|
1.692
|
1.851
|
1.926
|
1.927
|
Nettoactief per aandeel
2 |
14,20
|
15,10
|
15,90
|
16,30
|
17,70
|
17,50
|
17,70
|
17,50
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
23/02/21
|
23/02/22
|
22/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
26,92
USD Gemiddelde koersdoel
30,3
USD Spread / Gemiddelde doel +12,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,87% | 1,45 mld. | | -0,20% | 46,38 mld. | | -13,75% | 12,39 mld. | | -22,69% | 11,06 mld. | | -13,01% | 10,74 mld. | | -5,43% | 7,45 mld. | | -6,66% | 6,54 mld. | | -8,23% | 5,8 mld. | | -7,60% | 5,6 mld. | | -7,00% | 4,67 mld. |
winkel vastgoed
|