Geschatte realtime
Cboe BZX
15:28:30 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
30,46
USD
|
+12,63%
|
|
-11,46%
|
-3,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.089
|
4.758
|
4.488
|
2.575
|
3.066
|
3.399
|
-
|
-
|
Bedrijfswaarde
1 |
3.476
|
6.661
|
6.755
|
5.394
|
3.066
|
7.659
|
8.241
|
8.130
|
K/w-verhouding
|
26
x
|
57,7
x
|
35,2
x
|
61,7
x
|
19,4
x
|
16,8
x
|
20,5
x
|
19,1
x
|
Dividendrendement
|
4,16%
|
2,14%
|
2,64%
|
-
|
5,73%
|
5,56%
|
5,83%
|
6,14%
|
Marktkapitalisatie/omzet
|
27
x
|
50,2
x
|
49,1
x
|
20,7
x
|
20,6
x
|
19,2
x
|
14,8
x
|
12,7
x
|
Bedrijfswaarde/omzet
|
44,9
x
|
70,3
x
|
73,9
x
|
43,4
x
|
20,6
x
|
43,2
x
|
35,9
x
|
30,5
x
|
Bedrijfswaarde/EBITDA
|
98,4
x
|
85,8
x
|
153
x
|
23,5
x
|
13,7
x
|
24,4
x
|
23,2
x
|
19,7
x
|
Bedrijfswaarde/FCF
|
118
x
|
90,9
x
|
508
x
|
-
|
-
|
38,3
x
|
30,7
x
|
-
|
FCF Yield
|
0,85%
|
1,1%
|
0,2%
|
-
|
-
|
2,61%
|
3,25%
|
-
|
Price to Book
|
2,28
x
|
4,03
x
|
2,93
x
|
1,62
x
|
1,48
x
|
1,42
x
|
1,37
x
|
1,33
x
|
Aantal aandelen (in duizenden)
|
64.925
|
75.010
|
84.496
|
88.839
|
111.169
|
113.722
|
-
|
-
|
Referentieprijs
2 |
32,18
|
63,43
|
53,12
|
28,98
|
27,58
|
29,89
|
29,89
|
29,89
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
77,34
|
94,72
|
91,46
|
124,2
|
148,9
|
177,3
|
229,8
|
266,7
|
EBITDA
1 |
35,32
|
77,62
|
44,11
|
229,6
|
224,4
|
313,7
|
354,5
|
411,7
|
Bedrijfsresultaat (EBIT)
1 |
25,29
|
66,25
|
29
|
214
|
221,3
|
310,3
|
350,9
|
407,8
|
Operationele Marge
|
32,7%
|
69,94%
|
31,7%
|
172,3%
|
148,67%
|
175,04%
|
152,7%
|
152,9%
|
Resultaat voor belastingen (EBT)
1 |
90,02
|
79,98
|
144,5
|
49,29
|
182,4
|
294,4
|
217,8
|
266,5
|
Nettowinst (verlies)
1 |
81,56
|
82,42
|
126,6
|
41,5
|
148,8
|
235,3
|
208,5
|
242,1
|
Nettomarge
|
105,46%
|
87,01%
|
138,4%
|
33,42%
|
99,98%
|
132,74%
|
90,72%
|
90,77%
|
WPA
2 |
1,240
|
1,100
|
1,510
|
0,4700
|
1,420
|
1,778
|
1,458
|
1,568
|
Free Cash Flow
1 |
29,49
|
73,28
|
13,31
|
-
|
-
|
200
|
268
|
-
|
FCF-marge
|
38,13%
|
77,36%
|
14,55%
|
-
|
-
|
112,83%
|
116,63%
|
-
|
Kasstroomconversie (ebitda)
|
83,49%
|
94,42%
|
30,17%
|
-
|
-
|
63,76%
|
75,6%
|
-
|
Kasstroomconversie (nettowinst)
|
36,16%
|
88,92%
|
10,51%
|
-
|
-
|
85%
|
128,56%
|
-
|
Dividend per aandeel
2 |
1,340
|
1,360
|
1,400
|
-
|
1,580
|
1,662
|
1,742
|
1,835
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
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 |
27,38
|
31,82
|
33,98
|
30,59
|
27,78
|
31,88
|
34,43
|
46,56
|
35,99
|
43,94
|
39,06
|
45,26
|
47,51
|
-
|
-
|
EBITDA
1 |
-13,2
|
60,79
|
75,62
|
-
|
18,95
|
55,76
|
-
|
20,43
|
64,12
|
74,66
|
71,83
|
75,37
|
76,62
|
77,6
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-17,06
|
57,09
|
71,77
|
-
|
14,88
|
26,03
|
30,16
|
16,52
|
63,74
|
74,32
|
71,04
|
74,61
|
75,9
|
76,91
|
-
|
Operationele Marge
|
-62,29%
|
179,39%
|
211,23%
|
-
|
53,55%
|
81,63%
|
87,59%
|
35,48%
|
177,09%
|
169,12%
|
181,88%
|
164,85%
|
159,76%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
68,47
|
56,7
|
-23,33
|
42,53
|
-26,61
|
26,03
|
11,92
|
16,52
|
127,9
|
170,7
|
48,4
|
50,74
|
56,34
|
52,4
|
-
|
Nettowinst (verlies)
1 |
62,42
|
45,35
|
-18,45
|
34,53
|
-19,93
|
24,11
|
13,52
|
21,45
|
89,76
|
123
|
40,42
|
44,27
|
48,97
|
-
|
-
|
Nettomarge
|
227,94%
|
142,49%
|
-54,3%
|
112,88%
|
-71,72%
|
75,6%
|
39,27%
|
46,06%
|
249,41%
|
279,96%
|
103,5%
|
97,81%
|
103,08%
|
-
|
-
|
WPA
2 |
0,7100
|
0,5100
|
-0,2100
|
0,3800
|
-0,2200
|
0,2600
|
0,1400
|
0,2000
|
0,7400
|
0,9800
|
0,2478
|
0,3069
|
0,3274
|
-
|
-
|
Dividend per aandeel
2 |
0,3500
|
0,3750
|
0,3750
|
0,3750
|
-
|
0,3950
|
0,3950
|
0,3950
|
0,3950
|
-
|
0,4157
|
0,4157
|
0,4157
|
0,4379
|
0,4400
|
Datum van publicatie
|
17/02/22
|
3/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
15/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.387
|
1.903
|
2.267
|
2.820
|
-
|
4.260
|
4.841
|
4.731
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
39,26
x
|
24,51
x
|
51,39
x
|
12,28
x
|
-
|
13,58
x
|
13,66
x
|
11,49
x
|
Free Cash Flow
1 |
29,5
|
73,3
|
13,3
|
-
|
-
|
200
|
268
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
11%
|
11,6%
|
11,7%
|
12,5%
|
12,3%
|
13,3%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
4,08%
|
4,02%
|
4,17%
|
4,17%
|
4,11%
|
3,97%
|
3,92%
|
-
|
Totale activa
1 |
1.997
|
2.050
|
3.033
|
995
|
3.625
|
5.924
|
5.321
|
-
|
Nettoactief per aandeel
2 |
14,10
|
15,70
|
18,10
|
17,90
|
18,70
|
21,00
|
21,80
|
22,40
|
Cashflow per aandeel
2 |
0,4600
|
1,010
|
0,1500
|
-
|
-
|
0,6000
|
1,400
|
1,910
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
29,89
USD Gemiddelde koersdoel
35,42
USD Spread / Gemiddelde doel +18,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,25% | 45,87 mld. | | -8,75% | 20,23 mld. | | +0,43% | 15,22 mld. | | +9,35% | 10,82 mld. | | -5,34% | 9,76 mld. | | -16,17% | 8,28 mld. | | -3,77% | 8,23 mld. | | +1,62% | 7,7 mld. | | -8,50% | 5,3 mld. |
andere commerciele vastgoed
|