Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11
USD
|
+1,85%
|
|
+4,96%
|
-4,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.941
|
1.176
|
1.504
|
1.271
|
1.461
|
1.407
|
-
|
-
|
Bedrijfswaarde
1 |
6.445
|
4.102
|
1.504
|
1.271
|
1.461
|
1.407
|
1.407
|
1.407
|
K/w-verhouding
|
15,7
x
|
-75,2
x
|
26,6
x
|
8,88
x
|
14,2
x
|
14,7
x
|
13,1
x
|
10,3
x
|
Dividendrendement
|
7,54%
|
9,61%
|
6,67%
|
8,76%
|
7,99%
|
8,36%
|
8,36%
|
10,2%
|
Marktkapitalisatie/omzet
|
6,51
x
|
7,72
x
|
8,6
x
|
3,68
x
|
5,05
x
|
5
x
|
4,32
x
|
4,48
x
|
Bedrijfswaarde/omzet
|
6,51
x
|
7,72
x
|
8,6
x
|
3,68
x
|
5,05
x
|
5
x
|
4,32
x
|
4,48
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,33
x
|
0,71
x
|
1
x
|
0,83
x
|
0,94
x
|
0,9
x
|
0,88
x
|
-
|
Aantal aandelen (in duizenden)
|
107.574
|
120.267
|
125.461
|
126.564
|
126.912
|
127.888
|
-
|
-
|
Referentieprijs
2 |
18,04
|
9,780
|
11,99
|
10,04
|
11,51
|
11,00
|
11,00
|
11,00
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
297,9
|
152,3
|
174,9
|
345,3
|
289,3
|
281,5
|
325,5
|
314,3
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
170,7
|
-
|
-
|
170,2
|
104,7
|
104,8
|
114,6
|
-
|
Operationele Marge
|
57,3%
|
-
|
-
|
49,3%
|
36,21%
|
37,22%
|
35,21%
|
-
|
Resultaat voor belastingen (EBT)
1 |
139,6
|
-19,25
|
57,82
|
170,2
|
104,7
|
109
|
123,5
|
134,4
|
Nettowinst (verlies)
1 |
122,6
|
-14,44
|
56,52
|
142,2
|
101,1
|
93,91
|
105,6
|
134,3
|
Nettomarge
|
41,17%
|
-9,48%
|
32,32%
|
41,19%
|
34,95%
|
33,36%
|
32,44%
|
42,73%
|
WPA
2 |
1,150
|
-0,1300
|
0,4500
|
1,130
|
0,8100
|
0,7500
|
0,8367
|
1,070
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,360
|
0,9400
|
0,8000
|
0,8800
|
0,9200
|
0,9200
|
0,9200
|
1,120
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
48,12
|
59,76
|
74,41
|
83,86
|
71,37
|
117
|
74,88
|
67,26
|
79,75
|
60,53
|
69
|
67,17
|
71,86
|
76,96
|
71,5
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
75,26
|
23,91
|
28,14
|
34,34
|
18,36
|
18,36
|
27,55
|
28,62
|
27,54
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
64,32%
|
31,93%
|
41,83%
|
43,06%
|
30,33%
|
26,6%
|
41,01%
|
39,83%
|
35,79%
|
-
|
Resultaat voor belastingen (EBT)
1 |
18,72
|
29,31
|
17,84
|
45,81
|
31,3
|
75,26
|
23,91
|
28,14
|
34,34
|
18,36
|
18,36
|
27,63
|
30,6
|
35,82
|
17,8
|
Nettowinst (verlies)
1 |
18,93
|
27,11
|
19,03
|
35,05
|
28,58
|
59,55
|
22,41
|
28,16
|
31,32
|
19,24
|
16,61
|
25,19
|
26,69
|
27,98
|
17,34
|
Nettomarge
|
39,33%
|
45,37%
|
25,58%
|
41,79%
|
40,05%
|
50,9%
|
29,92%
|
41,87%
|
39,27%
|
31,78%
|
24,07%
|
37,5%
|
37,14%
|
36,35%
|
24,25%
|
WPA
2 |
0,1500
|
0,2200
|
0,1500
|
0,2800
|
0,2300
|
0,4800
|
0,1800
|
0,2300
|
0,2500
|
0,1500
|
0,1300
|
0,2000
|
0,2133
|
0,2167
|
0,1400
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2200
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
Datum van publicatie
|
28/10/21
|
10/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
9/02/23
|
27/04/23
|
26/07/23
|
26/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
|
4.504
|
2.926
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,1%
|
4,78%
|
3,97%
|
9,7%
|
10,9%
|
9,3%
|
9,8%
|
-
|
ROA (netto-inkomsten/totale activa)
|
2,93%
|
1,14%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
4.182
|
-1.263
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
13,60
|
13,70
|
12,00
|
12,10
|
12,30
|
12,20
|
12,50
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
12,33
USD Spread / Gemiddelde doel +12,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,43% | 1,41 mld. | | -2,53% | 9,45 mld. | | -4,89% | 6,72 mld. | | -7,23% | 6,12 mld. | | +4,96% | 5,42 mld. | | -15,80% | 3,15 mld. | | -15,55% | 2,43 mld. | | -8,01% | 1,54 mld. | | -13,66% | 1,53 mld. | | -10,05% | 1,3 mld. |
hypothecaire vastgoed
|