Beurs gesloten -
London S.E.
17:35:17 17-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,41
USD
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.420
|
9.639
|
11.947
|
10.244
|
7.679
|
7.591
|
-
|
-
|
Bedrijfswaarde
1 |
17.011
|
14.207
|
17.051
|
16.061
|
13.050
|
13.360
|
13.509
|
13.741
|
K/w-verhouding
|
12,5
x
|
-3,64
x
|
-34,7
x
|
51,2
x
|
-13,2
x
|
10,6
x
|
10,6
x
|
9,65
x
|
Dividendrendement
|
3,83%
|
5,33%
|
4,23%
|
4,78%
|
6,32%
|
6,4%
|
6,4%
|
6,42%
|
Marktkapitalisatie/omzet
|
5,79
x
|
4,6
x
|
5,01
x
|
4,56
x
|
4,16
x
|
3,91
x
|
3,91
x
|
3,68
x
|
Bedrijfswaarde/omzet
|
7,33
x
|
6,78
x
|
7,15
x
|
7,16
x
|
7,08
x
|
6,89
x
|
6,96
x
|
6,65
x
|
Bedrijfswaarde/EBITDA
|
14,4
x
|
14,6
x
|
17,8
x
|
18,6
x
|
16,1
x
|
19,2
x
|
17,9
x
|
16,9
x
|
Bedrijfswaarde/FCF
|
16,4
x
|
16,7
x
|
39,8
x
|
21
x
|
-
|
14,9
x
|
17,7
x
|
15,8
x
|
FCF Yield
|
6,1%
|
6%
|
2,51%
|
4,75%
|
-
|
6,73%
|
5,63%
|
6,33%
|
Price to Book
|
0,35
x
|
0,27
x
|
0,35
x
|
0,31
x
|
0,24
x
|
0,24
x
|
0,23
x
|
0,23
x
|
Aantal aandelen (in duizenden)
|
2.333.930
|
2.333.930
|
2.297.534
|
2.227.024
|
2.206.622
|
2.206.622
|
-
|
-
|
Referentieprijs
2 |
5,750
|
4,130
|
5,200
|
4,600
|
3,480
|
3,440
|
3,440
|
3,440
|
Datum van publicatie
|
5/03/20
|
11/03/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.320
|
2.094
|
2.384
|
2.244
|
1.844
|
1.939
|
1.940
|
2.065
|
EBITDA
1 |
1.184
|
974,3
|
959,7
|
863,5
|
810,8
|
696,4
|
755,2
|
813
|
Bedrijfsresultaat (EBIT)
1 |
1.170
|
959
|
943,4
|
846
|
794,3
|
658,2
|
754,2
|
804,9
|
Operationele Marge
|
50,45%
|
45,79%
|
39,57%
|
37,69%
|
43,07%
|
33,94%
|
38,87%
|
38,97%
|
Resultaat voor belastingen (EBT)
1 |
1.322
|
-2.507
|
-148,2
|
323,4
|
-444,3
|
643,7
|
855,5
|
933,5
|
Nettowinst (verlies)
1 |
1.076
|
-2.647
|
-349,2
|
202,7
|
-582,3
|
711,8
|
714,8
|
779,7
|
Nettomarge
|
46,4%
|
-126,42%
|
-14,65%
|
9,03%
|
-31,57%
|
36,71%
|
36,85%
|
37,75%
|
WPA
2 |
0,4612
|
-1,134
|
-0,1500
|
0,0899
|
-0,2629
|
0,3240
|
0,3257
|
0,3565
|
Free Cash Flow
1 |
1.038
|
852
|
428,2
|
763,7
|
-
|
898,5
|
761,1
|
869,2
|
FCF-marge
|
44,76%
|
40,68%
|
17,96%
|
34,03%
|
-
|
46,33%
|
39,23%
|
42,09%
|
Kasstroomconversie (ebitda)
|
87,7%
|
87,45%
|
44,62%
|
88,44%
|
-
|
129,03%
|
100,78%
|
106,92%
|
Kasstroomconversie (nettowinst)
|
96,47%
|
-
|
-
|
376,76%
|
-
|
126,23%
|
106,47%
|
111,49%
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2209
|
Datum van publicatie
|
5/03/20
|
11/03/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
1.516
|
820,2
|
1.274
|
885,8
|
1.498
|
894
|
1.350
|
670,3
|
1.174
|
636,8
|
1.074
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
409,4
|
534
|
394,1
|
451,9
|
392,7
|
401,6
|
285,1
|
427,6
|
Operationele Marge
|
-
|
-
|
-
|
46,22%
|
35,64%
|
44,08%
|
33,46%
|
58,59%
|
34,21%
|
44,77%
|
39,83%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-0,3706
|
-
|
-
|
-
|
-0,1500
|
-0,1129
|
-
|
0,1400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/03/20
|
29/07/20
|
11/03/21
|
29/07/21
|
3/03/22
|
28/07/22
|
2/03/23
|
28/07/23
|
7/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.591
|
4.568
|
5.104
|
5.817
|
5.371
|
5.769
|
5.918
|
6.150
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,033
x
|
4,688
x
|
5,318
x
|
6,737
x
|
6,624
x
|
8,284
x
|
7,836
x
|
7,565
x
|
Free Cash Flow
1 |
1.038
|
852
|
428
|
764
|
-
|
899
|
761
|
869
|
ROE (netto-inkomsten/eigen vermogen)
|
2,81%
|
2,61%
|
2,75%
|
2,29%
|
2,25%
|
2,02%
|
2,35%
|
2,42%
|
ROA (netto-inkomsten/totale activa)
|
2,39%
|
2,15%
|
2,19%
|
1,8%
|
1,76%
|
1,59%
|
1,84%
|
1,92%
|
Totale activa
1 |
45.111
|
-123.014
|
-15.928
|
11.291
|
-33.059
|
44.739
|
38.781
|
40.692
|
Nettoactief per aandeel
2 |
16,40
|
15,30
|
15,10
|
15,00
|
14,50
|
14,50
|
14,80
|
15,00
|
Cashflow per aandeel
2 |
0,5100
|
0,4200
|
0,2300
|
0,3800
|
0,3200
|
0,3900
|
0,5200
|
0,5000
|
Capex
1 |
144
|
4.628
|
100
|
94,6
|
-
|
790
|
774
|
782
|
Capex/omzet
|
6,19%
|
221%
|
4,21%
|
4,21%
|
-
|
40,72%
|
39,88%
|
37,85%
|
Datum van publicatie
|
5/03/20
|
11/03/21
|
3/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
3,44
USD Gemiddelde koersdoel
3,56
USD Spread / Gemiddelde doel +3,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,42% | 27,05 mld. | | +16,16% | 24,99 mld. | | -14,62% | 24,68 mld. | | -4,82% | 24,25 mld. | | +38,96% | 20,78 mld. | | +3,79% | 19,51 mld. | | -2,33% | 18,65 mld. | | +42,64% | 17,38 mld. | | +22,51% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|