Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,63
USD
|
+2,86%
|
|
+4,02%
|
+15,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.074
|
4.118
|
4.654
|
2.943
|
2.427
|
2.823
|
-
|
-
|
Bedrijfswaarde
1 |
7.608
|
6.479
|
7.420
|
6.119
|
5.615
|
6.041
|
6.139
|
6.173
|
K/w-verhouding
|
37,6
x
|
11,9
x
|
15
x
|
18,8
x
|
16,5
x
|
35,3
x
|
50,7
x
|
42,6
x
|
Dividendrendement
|
3,88%
|
4,84%
|
4,4%
|
7,15%
|
8,71%
|
7,51%
|
7,54%
|
7,54%
|
Marktkapitalisatie/omzet
|
6,89
x
|
5,59
x
|
6,06
x
|
3,55
x
|
2,91
x
|
3,49
x
|
3,46
x
|
3,27
x
|
Bedrijfswaarde/omzet
|
10,3
x
|
8,79
x
|
9,66
x
|
7,38
x
|
6,73
x
|
7,47
x
|
7,53
x
|
7,15
x
|
Bedrijfswaarde/EBITDA
|
17,4
x
|
14
x
|
15,1
x
|
11,6
x
|
10,7
x
|
11,8
x
|
11,8
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
2,36
x
|
1,76
x
|
1,93
x
|
1,22
x
|
1,02
x
|
1,27
x
|
1,41
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
103.744
|
103.908
|
104.383
|
105.198
|
105.693
|
105.996
|
-
|
-
|
Referentieprijs
2 |
48,91
|
39,63
|
44,59
|
27,98
|
22,96
|
26,63
|
26,63
|
26,63
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
736
|
736,9
|
768
|
828,9
|
834
|
808,3
|
815,4
|
863,3
|
EBITDA
1 |
437,6
|
462,3
|
492,4
|
528,4
|
526,8
|
512,2
|
518,6
|
540,5
|
Bedrijfsresultaat (EBIT)
1 |
183
|
220,7
|
231,8
|
202,7
|
222,9
|
208,3
|
201,1
|
210,2
|
Operationele Marge
|
24,87%
|
29,95%
|
30,18%
|
24,46%
|
26,73%
|
25,77%
|
24,67%
|
24,35%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
164
|
151,3
|
121,8
|
56,43
|
75,23
|
Nettowinst (verlies)
1 |
134,4
|
344,9
|
310,8
|
156,6
|
146,2
|
68,97
|
58,07
|
72,15
|
Nettomarge
|
18,27%
|
46,81%
|
40,47%
|
18,89%
|
17,53%
|
8,53%
|
7,12%
|
8,36%
|
WPA
2 |
1,300
|
3,320
|
2,980
|
1,490
|
1,390
|
0,7550
|
0,5248
|
0,6244
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,900
|
1,920
|
1,960
|
2,000
|
2,000
|
2,000
|
2,009
|
2,008
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
203,2
|
206,4
|
203,8
|
207
|
211,7
|
212,8
|
207,3
|
207,1
|
206,9
|
211,3
|
202,6
|
202
|
200,2
|
199,8
|
206,2
|
EBITDA
1 |
129,9
|
131,8
|
132
|
131,2
|
133,4
|
135,8
|
132,8
|
131,8
|
126,5
|
129,6
|
128,9
|
128,1
|
125,2
|
127
|
130,2
|
Bedrijfsresultaat (EBIT)
1 |
59,78
|
61,73
|
27,14
|
56,5
|
57,36
|
63,97
|
56,59
|
56,26
|
46,12
|
54,67
|
52,34
|
51,8
|
51,39
|
50,53
|
54,76
|
Operationele Marge
|
29,42%
|
29,91%
|
13,31%
|
27,3%
|
27,09%
|
30,07%
|
27,3%
|
27,17%
|
22,3%
|
25,88%
|
25,83%
|
25,64%
|
25,66%
|
25,29%
|
26,56%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
52,6
|
-
|
-
|
-
|
-
|
-
|
39,34
|
27,21
|
33,64
|
29,75
|
26,12
|
14,42
|
15,24
|
Nettowinst (verlies)
1 |
124,9
|
40,26
|
50,51
|
38,25
|
27,55
|
43,83
|
42,3
|
22,1
|
38
|
26,06
|
19,05
|
18,34
|
16,01
|
13,5
|
14,93
|
Nettomarge
|
61,48%
|
19,51%
|
24,78%
|
18,48%
|
13,01%
|
20,6%
|
20,41%
|
10,67%
|
18,37%
|
12,34%
|
9,4%
|
9,08%
|
8%
|
6,76%
|
7,24%
|
WPA
2 |
1,190
|
0,3800
|
0,4800
|
0,3600
|
0,2600
|
0,4200
|
0,4000
|
0,2100
|
0,3600
|
0,2500
|
0,1800
|
0,1633
|
0,1433
|
0,1059
|
0,1276
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
-
|
0,5000
|
0,5000
|
0,5000
|
0,5040
|
0,5040
|
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
|
6/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.534
|
2.361
|
2.766
|
3.176
|
3.188
|
3.218
|
3.316
|
3.351
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,792
x
|
5,106
x
|
5,617
x
|
6,01
x
|
6,052
x
|
6,283
x
|
6,394
x
|
6,199
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,11%
|
5,75%
|
5,68%
|
5,23%
|
3,53%
|
3,18%
|
2,22%
|
2,66%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
1,44%
|
1,99%
|
0,89%
|
1,21%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
10.178
|
3.463
|
6.531
|
5.959
|
Nettoactief per aandeel
2 |
20,70
|
22,50
|
23,10
|
23,00
|
22,60
|
20,90
|
18,90
|
16,80
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
3,920
|
3,590
|
3,300
|
3,040
|
3,210
|
Capex
1 |
-
|
-
|
-
|
-
|
229
|
190
|
133
|
39,5
|
Capex/omzet
|
-
|
-
|
-
|
-
|
27,46%
|
23,54%
|
16,27%
|
4,57%
|
Datum van publicatie
|
4/02/20
|
9/02/21
|
8/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Laatste slotkoers
26,63
USD Gemiddelde koersdoel
25
USD Spread / Gemiddelde doel -6,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,98% | 2,74 mld. | | -14,39% | 9,31 mld. | | +0,49% | 6,49 mld. | | -8,14% | 4,88 mld. | | -6,85% | 4,87 mld. | | -2,11% | 4,09 mld. | | +10,79% | 4,08 mld. | | -13,98% | 3,9 mld. | | +15,36% | 3,22 mld. | | -14,27% | 3,12 mld. |
kantoren vastgoed
|