Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,14
USD
|
-0,27%
|
|
+0,15%
|
-16,82%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.894
|
6.615
|
7.740
|
4.520
|
4.671
|
3.890
|
-
|
-
|
Bedrijfswaarde
1 |
12.387
|
9.541
|
11.395
|
8.435
|
9.089
|
8.371
|
8.326
|
8.375
|
K/w-verhouding
|
45,1
x
|
35,2
x
|
12,4
x
|
19,6
x
|
22,1
x
|
22,4
x
|
24,2
x
|
25,1
x
|
Dividendrendement
|
2,28%
|
3,43%
|
3,07%
|
5,48%
|
-
|
6,53%
|
6,57%
|
6,71%
|
Marktkapitalisatie/omzet
|
10,6
x
|
7,36
x
|
8,1
x
|
4,12
x
|
4,13
x
|
3,56
x
|
3,49
x
|
3,26
x
|
Bedrijfswaarde/omzet
|
14,8
x
|
10,6
x
|
11,9
x
|
7,69
x
|
8,05
x
|
7,67
x
|
7,46
x
|
7,02
x
|
Bedrijfswaarde/EBITDA
|
25
x
|
17,7
x
|
19,2
x
|
12,4
x
|
13,3
x
|
12
x
|
11,6
x
|
11,4
x
|
Bedrijfswaarde/FCF
|
-14.715.790
x
|
-
|
-72.557.015
x
|
18.361.489
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2,11
x
|
1,35
x
|
1,42
x
|
0,83
x
|
0,88
x
|
0,74
x
|
0,76
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
106.012
|
115.251
|
116.462
|
116.877
|
117.240
|
117.366
|
-
|
-
|
Referentieprijs
2 |
83,90
|
57,40
|
66,46
|
38,67
|
39,84
|
33,14
|
33,14
|
33,14
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
31/01/22
|
1/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
837,5
|
898,4
|
955
|
1.097
|
1.130
|
1.092
|
1.116
|
1.192
|
EBITDA
1 |
495,5
|
538,4
|
592,7
|
682,3
|
685,2
|
694,9
|
720,1
|
732,6
|
Bedrijfsresultaat (EBIT)
1 |
222,3
|
239,1
|
282,7
|
324,7
|
329,9
|
309,6
|
312,9
|
347,7
|
Operationele Marge
|
26,55%
|
26,61%
|
29,6%
|
29,6%
|
29,2%
|
28,36%
|
28,04%
|
29,15%
|
Resultaat voor belastingen (EBT)
1 |
215,2
|
207,3
|
658,9
|
259,5
|
238,3
|
157,4
|
127,6
|
172,5
|
Nettowinst (verlies)
1 |
195,4
|
187,1
|
628,1
|
232,6
|
212,2
|
167,6
|
160,1
|
155,3
|
Nettomarge
|
23,34%
|
20,83%
|
65,77%
|
21,2%
|
18,79%
|
15,36%
|
14,35%
|
13,02%
|
WPA
2 |
1,860
|
1,630
|
5,360
|
1,970
|
1,800
|
1,480
|
1,367
|
1,320
|
Free Cash Flow
|
-841,8
|
-
|
-157
|
459,4
|
-
|
-
|
-
|
-
|
FCF-marge
|
-100,51%
|
-
|
-16,44%
|
41,88%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
67,33%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
197,49%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,910
|
1,970
|
2,040
|
2,120
|
-
|
2,165
|
2,177
|
2,223
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
31/01/22
|
1/02/23
|
5/02/24
|
-
|
-
|
-
|
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 |
232,3
|
261,1
|
265,5
|
271,2
|
276
|
284,3
|
292,8
|
284,3
|
283,6
|
269
|
275,5
|
275,3
|
274,1
|
274,1
|
281,8
|
EBITDA
1 |
141,8
|
167,9
|
168,6
|
170,4
|
170,2
|
173,2
|
183,1
|
174,6
|
166,8
|
160,7
|
181,9
|
180,1
|
178,8
|
179,2
|
175,5
|
Bedrijfsresultaat (EBIT)
1 |
68,62
|
80,57
|
79,93
|
73,97
|
89,02
|
81,76
|
89,44
|
84,24
|
81,56
|
74,68
|
86,89
|
84,84
|
81,46
|
78,28
|
80,3
|
Operationele Marge
|
29,54%
|
30,86%
|
30,1%
|
27,28%
|
32,26%
|
28,75%
|
30,55%
|
29,63%
|
28,76%
|
27,76%
|
31,54%
|
30,82%
|
29,72%
|
28,56%
|
28,5%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
53,98
|
-
|
-
|
-
|
-
|
-
|
-
|
69,18
|
70,93
|
64,32
|
-
|
-
|
Nettowinst (verlies)
1 |
47,03
|
47,65
|
53,13
|
47,1
|
79,76
|
52,62
|
56,61
|
55,59
|
52,76
|
47,28
|
48,98
|
48,04
|
45,13
|
39,67
|
41,36
|
Nettomarge
|
20,24%
|
18,25%
|
20,01%
|
17,37%
|
28,9%
|
18,51%
|
19,33%
|
19,55%
|
18,6%
|
17,58%
|
17,78%
|
17,45%
|
16,46%
|
14,47%
|
14,68%
|
WPA
2 |
0,4000
|
0,4000
|
0,4500
|
0,4000
|
0,6800
|
0,4500
|
0,4800
|
0,4700
|
0,4500
|
0,4000
|
0,3950
|
0,3900
|
0,3800
|
0,3450
|
0,4000
|
Dividend per aandeel
2 |
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5400
|
0,5400
|
0,5400
|
0,5300
|
0,5400
|
0,5400
|
0,5400
|
0,5400
|
0,5400
|
0,5400
|
0,5500
|
Datum van publicatie
|
27/10/21
|
31/01/22
|
27/04/22
|
27/07/22
|
25/10/22
|
1/02/23
|
26/04/23
|
31/07/23
|
25/10/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.493
|
2.925
|
3.655
|
3.916
|
4.418
|
4.481
|
4.436
|
4.485
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,05
x
|
5,433
x
|
6,166
x
|
5,739
x
|
6,448
x
|
6,449
x
|
6,16
x
|
6,123
x
|
Free Cash Flow
|
-842
|
-
|
-157
|
459
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,75%
|
4,01%
|
12%
|
4,28%
|
3,91%
|
3,28%
|
3,4%
|
3,59%
|
ROA (netto-inkomsten/totale activa)
|
2,35%
|
1,98%
|
6,1%
|
2,18%
|
1,91%
|
1,56%
|
1,58%
|
1,66%
|
Totale activa
1 |
8.333
|
9.450
|
10.292
|
10.690
|
11.099
|
10.757
|
10.158
|
9.362
|
Nettoactief per aandeel
2 |
39,70
|
42,60
|
46,70
|
46,60
|
45,50
|
44,70
|
43,80
|
41,80
|
Cashflow per aandeel
2 |
3,720
|
4,010
|
4,420
|
5,050
|
5,050
|
3,860
|
4,350
|
1,900
|
Capex
1 |
993
|
616
|
673
|
133
|
-
|
382
|
315
|
198
|
Capex/omzet
|
118,59%
|
68,57%
|
70,52%
|
12,11%
|
-
|
34,97%
|
28,23%
|
16,61%
|
Datum van publicatie
|
3/02/20
|
1/02/21
|
31/01/22
|
1/02/23
|
5/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,14
USD Gemiddelde koersdoel
42,2
USD Spread / Gemiddelde doel +27,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,82% | 3,89 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. | | +12,04% | 3,28 mld. | | -15,11% | 3,16 mld. | | -1,19% | 3,03 mld. |
kantoren vastgoed
|