Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
97,71
USD
|
-0,17%
|
|
+3,69%
|
-3,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
958,7
|
4.061
|
6.291
|
2.835
|
2.827
|
2.768
|
-
|
Bedrijfswaarde
1 |
958,7
|
4.061
|
6.291
|
2.835
|
2.827
|
2.768
|
2.768
|
K/w-verhouding
|
37,4
x
|
56
x
|
57,8
x
|
18,4
x
|
17,5
x
|
16,5
x
|
16,5
x
|
Dividendrendement
|
3,73%
|
2,71%
|
2,18%
|
7,01%
|
-
|
7,47%
|
7,49%
|
Marktkapitalisatie/omzet
|
21,5
x
|
34,7
x
|
30,8
x
|
10,3
x
|
9,13
x
|
8,61
x
|
8,33
x
|
Bedrijfswaarde/omzet
|
21,5
x
|
34,7
x
|
30,8
x
|
10,3
x
|
9,13
x
|
8,61
x
|
8,33
x
|
Bedrijfswaarde/EBITDA
|
28,6
x
|
41,5
x
|
35,5
x
|
12,5
x
|
11,7
x
|
11,1
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
12.636
|
22.174
|
23.928
|
27.973
|
28.040
|
28.329
|
-
|
Referentieprijs
2 |
75,87
|
183,1
|
262,9
|
101,4
|
100,8
|
97,71
|
97,71
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
44,67
|
116,9
|
204,6
|
276,4
|
309,5
|
321,5
|
332,2
|
EBITDA
1 |
33,53
|
97,76
|
177,1
|
227,3
|
241,8
|
250,3
|
260,4
|
Bedrijfsresultaat (EBIT)
1 |
24,94
|
69,74
|
135,4
|
166
|
174,6
|
181,3
|
188
|
Operationele Marge
|
55,82%
|
59,66%
|
66,18%
|
60,07%
|
56,41%
|
56,4%
|
56,59%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
22,12
|
64,38
|
112,6
|
153
|
164,2
|
167,9
|
169,4
|
Nettomarge
|
49,53%
|
55,07%
|
55,07%
|
55,38%
|
53,06%
|
52,23%
|
51,01%
|
WPA
2 |
2,030
|
3,270
|
4,550
|
5,520
|
5,770
|
5,928
|
5,920
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,830
|
4,960
|
5,720
|
7,100
|
-
|
7,295
|
7,320
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
53,86
|
58,94
|
64,5
|
70,51
|
70,88
|
70,46
|
76,07
|
76,46
|
77,83
|
79,16
|
78,69
|
79,54
|
81,16
|
82,04
|
81,79
|
EBITDA
1 |
47,18
|
50,67
|
53,74
|
59,38
|
57,26
|
56,94
|
60,07
|
60,13
|
60,53
|
61,06
|
61,94
|
62,45
|
62,98
|
62,91
|
64,94
|
Bedrijfsresultaat (EBIT)
1 |
36,29
|
38,46
|
39,88
|
44,14
|
41,36
|
40,64
|
43,36
|
43,42
|
43,85
|
43,96
|
43,49
|
44,55
|
46,33
|
46,91
|
-
|
Operationele Marge
|
67,39%
|
65,25%
|
61,82%
|
62,61%
|
58,34%
|
57,68%
|
57%
|
56,8%
|
56,34%
|
55,53%
|
55,27%
|
56%
|
57,08%
|
57,18%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
29,76
|
28,29
|
34,71
|
39,88
|
37,28
|
41,17
|
40,75
|
40,93
|
41,26
|
41,3
|
40,69
|
41,49
|
42,65
|
43,09
|
41,18
|
Nettomarge
|
55,25%
|
48%
|
53,81%
|
56,55%
|
52,59%
|
58,43%
|
53,58%
|
53,53%
|
53,01%
|
52,17%
|
51,71%
|
52,16%
|
52,55%
|
52,52%
|
50,35%
|
WPA
2 |
1,200
|
1,140
|
1,320
|
1,420
|
1,320
|
1,460
|
1,430
|
1,440
|
1,450
|
1,450
|
1,432
|
1,462
|
1,510
|
1,522
|
1,450
|
Dividend per aandeel
2 |
1,500
|
1,500
|
1,750
|
1,750
|
1,800
|
1,800
|
1,800
|
1,800
|
1,800
|
-
|
1,820
|
1,820
|
1,828
|
1,828
|
1,820
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
27/02/23
|
8/05/23
|
2/08/23
|
1/11/23
|
26/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
241
|
-
|
127
|
-
|
50
|
50
|
Capex/omzet
|
-
|
205,75%
|
-
|
45,81%
|
-
|
15,55%
|
15,05%
|
Datum van publicatie
|
27/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
97,71
USD Gemiddelde koersdoel
121,4
USD Spread / Gemiddelde doel +24,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,08% | 2,77 mld. | | -21,94% | 96,34 mld. | | +21,78% | 38,16 mld. | | -22,99% | 9,39 mld. | | -15,05% | 7,49 mld. | | -26,53% | 6,32 mld. | | -12,18% | 6,27 mld. | | -12,66% | 6,09 mld. | | -13,12% | 5,8 mld. | | -11,75% | 5,48 mld. |
industrie vastgoed
|