Beurs gesloten -
BME
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,56
EUR
|
+1,92%
|
|
+2,49%
|
-15,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.769
|
4.075
|
4.426
|
3.194
|
3.481
|
2.956
|
-
|
-
|
Bedrijfswaarde
1 |
10.445
|
8.719
|
9.130
|
8.470
|
3.481
|
7.636
|
7.523
|
7.258
|
K/w-verhouding
|
6,97
x
|
2.058
x
|
8,97
x
|
301
x
|
-3,47
x
|
-47,3
x
|
14,1
x
|
12,6
x
|
Dividendrendement
|
1,94%
|
2,49%
|
2,67%
|
3,99%
|
-
|
4,95%
|
5,15%
|
5,32%
|
Marktkapitalisatie/omzet
|
16,4
x
|
12
x
|
14
x
|
9,02
x
|
9,23
x
|
7,55
x
|
7,19
x
|
6,9
x
|
Bedrijfswaarde/omzet
|
29,7
x
|
25,6
x
|
28,8
x
|
23,9
x
|
9,23
x
|
19,5
x
|
18,3
x
|
16,9
x
|
Bedrijfswaarde/EBITDA
|
36,9
x
|
32,1
x
|
36,7
x
|
29,9
x
|
11
x
|
23,8
x
|
22,4
x
|
20,7
x
|
Bedrijfswaarde/FCF
|
34,7
x
|
40,8
x
|
34,3
x
|
33,7
x
|
-
|
37,9
x
|
32,5
x
|
25,6
x
|
FCF Yield
|
2,88%
|
2,45%
|
2,91%
|
2,97%
|
-
|
2,64%
|
3,08%
|
3,9%
|
Price to Book
|
1,04
x
|
0,75
x
|
0,73
x
|
0,52
x
|
-
|
0,65
x
|
0,64
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
507.836
|
507.754
|
536.443
|
531.408
|
531.466
|
531.622
|
-
|
-
|
Referentieprijs
2 |
11,36
|
8,025
|
8,250
|
6,010
|
6,550
|
5,560
|
5,560
|
5,560
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
352
|
340
|
316,7
|
354
|
377
|
391,6
|
410,9
|
428,5
|
EBITDA
1 |
283
|
272
|
249
|
283
|
316
|
320,5
|
336,3
|
350,1
|
Bedrijfsresultaat (EBIT)
1 |
276,1
|
264,9
|
240,9
|
274
|
-
|
313
|
327,7
|
339,9
|
Operationele Marge
|
78,43%
|
77,9%
|
76,06%
|
77,4%
|
-
|
79,93%
|
79,76%
|
79,32%
|
Resultaat voor belastingen (EBT)
1 |
1.015
|
64,81
|
563,4
|
42
|
-1.215
|
118
|
357,5
|
481,7
|
Nettowinst (verlies)
1 |
827
|
2
|
473,8
|
8
|
-1.019
|
-146,2
|
260,7
|
351,9
|
Nettomarge
|
234,94%
|
0,59%
|
149,61%
|
2,26%
|
-270,29%
|
-37,34%
|
63,44%
|
82,13%
|
WPA
2 |
1,630
|
0,003900
|
0,9200
|
0,0200
|
-1,888
|
-0,1176
|
0,3942
|
0,4409
|
Free Cash Flow
1 |
301,1
|
213,7
|
265,8
|
251,4
|
-
|
201,5
|
231,8
|
283
|
FCF-marge
|
85,54%
|
62,85%
|
83,93%
|
71%
|
-
|
51,45%
|
56,4%
|
66,04%
|
Kasstroomconversie (ebitda)
|
106,4%
|
78,56%
|
106,75%
|
88,82%
|
-
|
62,86%
|
68,91%
|
80,84%
|
Kasstroomconversie (nettowinst)
|
36,41%
|
10.683,95%
|
56,1%
|
3.141,88%
|
-
|
-
|
88,9%
|
80,41%
|
Dividend per aandeel
2 |
0,2200
|
0,2000
|
0,2200
|
0,2400
|
-
|
0,2751
|
0,2863
|
0,2960
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
177
|
155,9
|
78,11
|
82,72
|
82
|
90,92
|
172,9
|
89,08
|
92
|
90,3
|
98,64
|
188,9
|
90,06
|
98
|
97,14
|
96,61
|
95,61
|
95,23
|
EBITDA
|
142
|
117
|
69
|
63
|
58
|
76
|
134
|
73
|
-
|
65,4
|
90,6
|
156
|
77
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
32,42
|
-
|
50,63
|
60,89
|
56
|
70,67
|
-
|
67,33
|
73,01
|
-
|
66,13
|
-
|
-
|
-
|
76,68
|
82,29
|
76,32
|
78,94
|
Operationele Marge
|
18,31%
|
-
|
64,82%
|
73,61%
|
68,29%
|
77,73%
|
-
|
75,58%
|
79,36%
|
-
|
67,05%
|
-
|
-
|
-
|
78,93%
|
85,18%
|
79,82%
|
82,89%
|
Resultaat voor belastingen (EBT)
|
-12,75
|
188,8
|
28,17
|
346,4
|
36
|
366,1
|
402,1
|
50,88
|
-
|
33
|
-463,7
|
-430,7
|
-372
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-26,39
|
161,9
|
22,1
|
289,8
|
28
|
327,4
|
355,4
|
42,55
|
-
|
28
|
-375,2
|
-347,2
|
48,21
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-14,91%
|
103,85%
|
28,29%
|
350,39%
|
34,15%
|
360,14%
|
205,55%
|
47,77%
|
-
|
31,01%
|
-380,4%
|
-183,77%
|
53,53%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
0,6181
|
-
|
-
|
-
|
-
|
-
|
-0,6500
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/07/20
|
29/07/21
|
17/11/21
|
28/02/22
|
17/05/22
|
28/07/22
|
28/07/22
|
16/11/22
|
28/02/23
|
15/05/23
|
27/07/23
|
27/07/23
|
9/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.676
|
4.645
|
4.704
|
5.276
|
-
|
4.680
|
4.567
|
4.303
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
16,52
x
|
17,08
x
|
18,89
x
|
18,64
x
|
-
|
14,6
x
|
13,58
x
|
12,29
x
|
Free Cash Flow
1 |
301
|
214
|
266
|
251
|
-
|
202
|
232
|
283
|
ROE (netto-inkomsten/eigen vermogen)
|
15,9%
|
2,52%
|
2,25%
|
2,65%
|
-
|
3,48%
|
3,97%
|
3,97%
|
ROA (netto-inkomsten/totale activa)
|
1,16%
|
1,11%
|
1,02%
|
1,23%
|
-
|
1,22%
|
1,93%
|
1,8%
|
Totale activa
1 |
71.361
|
180,1
|
46.428
|
650,9
|
-
|
-11.985
|
13.534
|
19.552
|
Nettoactief per aandeel
2 |
11,00
|
10,70
|
11,30
|
11,60
|
-
|
8,610
|
8,650
|
8,280
|
Cashflow per aandeel
2 |
0,6300
|
0,4400
|
0,5200
|
0,4800
|
-
|
0,4100
|
0,4200
|
0,4100
|
Capex
1 |
293
|
209
|
309
|
712
|
-
|
128
|
82,1
|
36
|
Capex/omzet
|
83,2%
|
61,46%
|
97,42%
|
201,23%
|
-
|
32,74%
|
19,98%
|
8,4%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
28/02/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
5,56
EUR Gemiddelde koersdoel
6,259
EUR Spread / Gemiddelde doel +12,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,11% | 3,16 mld. | | -12,34% | 9,66 mld. | | -1,80% | 6,48 mld. | | -8,33% | 4,93 mld. | | -8,05% | 4,85 mld. | | +11,51% | 4,11 mld. | | -4,73% | 4,02 mld. | | -16,82% | 3,89 mld. | | +12,04% | 3,28 mld. | | +11,85% | 2,72 mld. |
kantoren vastgoed
|