Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
114,4
USD
|
+1,38%
|
|
+2,63%
|
+7,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.965
|
8.393
|
12.280
|
9.599
|
10.840
|
11.690
|
-
|
-
|
Bedrijfswaarde
1 |
11.918
|
11.158
|
15.194
|
12.859
|
14.137
|
14.833
|
14.733
|
14.606
|
K/w-verhouding
|
24,1
x
|
34,5
x
|
31,7
x
|
21,9
x
|
21,9
x
|
22,4
x
|
20,1
x
|
18,7
x
|
Dividendrendement
|
4,3%
|
3%
|
2,89%
|
5,3%
|
4,7%
|
4,55%
|
4,69%
|
4,8%
|
Marktkapitalisatie/omzet
|
5,11
x
|
5,35
x
|
6,87
x
|
4,72
x
|
5,14
x
|
5,33
x
|
5,1
x
|
4,93
x
|
Bedrijfswaarde/omzet
|
6,8
x
|
7,11
x
|
8,5
x
|
6,33
x
|
6,7
x
|
6,76
x
|
6,43
x
|
6,16
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
16,6
x
|
18,4
x
|
13,7
x
|
14,3
x
|
14,6
x
|
13,7
x
|
13,1
x
|
Bedrijfswaarde/FCF
|
23.580.698
x
|
22.994.200
x
|
24.976.955
x
|
20.924.970
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
7,6
x
|
6,98
x
|
10,1
x
|
8,04
x
|
8,9
x
|
7,95
x
|
6,58
x
|
5,5
x
|
Aantal aandelen (in duizenden)
|
100.431
|
100.848
|
101.239
|
101.683
|
101.998
|
102.210
|
-
|
-
|
Referentieprijs
2 |
89,26
|
83,22
|
121,3
|
94,40
|
106,3
|
114,4
|
114,4
|
114,4
|
Datum van publicatie
|
20/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.754
|
1.569
|
1.787
|
2.032
|
2.111
|
2.194
|
2.292
|
2.372
|
EBITDA
1 |
784,9
|
671,5
|
827,3
|
938,1
|
985,7
|
1.017
|
1.074
|
1.118
|
Bedrijfsresultaat (EBIT)
1 |
517,7
|
410,1
|
521,2
|
578
|
675,4
|
716,5
|
775,2
|
819,2
|
Operationele Marge
|
29,52%
|
26,14%
|
29,16%
|
28,44%
|
32%
|
32,66%
|
33,82%
|
34,54%
|
Resultaat voor belastingen (EBT)
1 |
367,9
|
248
|
397,3
|
456,1
|
506,6
|
535,2
|
599,2
|
643,8
|
Nettowinst (verlies)
1 |
371,7
|
243
|
387,7
|
438,3
|
495,4
|
519,7
|
585,5
|
635,2
|
Nettomarge
|
21,2%
|
15,49%
|
21,69%
|
21,57%
|
23,47%
|
23,69%
|
25,54%
|
26,78%
|
WPA
2 |
3,710
|
2,410
|
3,830
|
4,310
|
4,850
|
5,094
|
5,677
|
6,119
|
Free Cash Flow
|
505,4
|
485,2
|
608,3
|
614,5
|
-
|
-
|
-
|
-
|
FCF-marge
|
28,82%
|
30,93%
|
34,03%
|
30,24%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
64,4%
|
72,26%
|
73,53%
|
65,51%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
135,96%
|
199,67%
|
156,9%
|
140,21%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,840
|
2,500
|
3,500
|
5,000
|
5,000
|
5,200
|
5,369
|
5,491
|
Datum van publicatie
|
20/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
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 |
476,9
|
494,6
|
451,4
|
517,9
|
527,4
|
-
|
471,3
|
541,1
|
542,6
|
555,9
|
490,9
|
561,5
|
564,2
|
581,6
|
-
|
EBITDA
1 |
230,7
|
230,7
|
191,2
|
243,4
|
251,2
|
-
|
198
|
253,9
|
265,7
|
268,2
|
203,5
|
265,2
|
274,4
|
278,9
|
210
|
Bedrijfsresultaat (EBIT)
1 |
133,3
|
149,9
|
120,5
|
166,5
|
181
|
110,1
|
118,8
|
176,8
|
188,1
|
191,7
|
129,5
|
191,2
|
200,4
|
204,9
|
-
|
Operationele Marge
|
27,96%
|
30,32%
|
26,69%
|
32,15%
|
34,32%
|
-
|
25,21%
|
32,67%
|
34,67%
|
34,49%
|
26,38%
|
34,06%
|
35,52%
|
35,24%
|
-
|
Resultaat voor belastingen (EBT)
1 |
108,6
|
126,6
|
94,63
|
137,6
|
149,2
|
74,58
|
78
|
134,1
|
144,3
|
150,3
|
81,75
|
143
|
152,7
|
157,7
|
-
|
Nettowinst (verlies)
1 |
106,7
|
123,2
|
92,06
|
134,1
|
146,1
|
66,01
|
75,95
|
130,5
|
139,9
|
149
|
79,61
|
139,5
|
149,2
|
153,7
|
-
|
Nettomarge
|
22,38%
|
24,91%
|
20,39%
|
25,9%
|
27,7%
|
-
|
16,11%
|
24,12%
|
25,79%
|
26,8%
|
16,22%
|
24,85%
|
26,44%
|
26,43%
|
-
|
WPA
2 |
1,050
|
1,210
|
0,9100
|
1,320
|
1,440
|
0,6500
|
0,7400
|
1,280
|
1,370
|
1,460
|
0,7732
|
1,362
|
1,445
|
1,514
|
-
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,100
|
1,200
|
1,200
|
1,500
|
1,250
|
1,250
|
-
|
1,250
|
1,300
|
1,300
|
1,300
|
1,300
|
-
|
Datum van publicatie
|
3/11/21
|
25/02/22
|
5/05/22
|
3/08/22
|
4/11/22
|
24/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
23/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.954
|
2.765
|
2.914
|
3.260
|
3.297
|
3.143
|
3.043
|
2.916
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,764
x
|
4,117
x
|
3,522
x
|
3,475
x
|
3,344
x
|
3,089
x
|
2,832
x
|
2,609
x
|
Free Cash Flow
|
505
|
485
|
608
|
615
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
32,2%
|
20,4%
|
32%
|
36,3%
|
41,1%
|
40,1%
|
40,2%
|
38,4%
|
ROA (netto-inkomsten/totale activa)
|
7,09%
|
4,14%
|
6,55%
|
7%
|
7,6%
|
7,68%
|
8,1%
|
8,56%
|
Totale activa
1 |
5.243
|
5.866
|
5.919
|
6.261
|
6.519
|
6.769
|
7.229
|
7.421
|
Nettoactief per aandeel
2 |
11,70
|
11,90
|
12,00
|
11,70
|
11,90
|
14,40
|
17,40
|
20,80
|
Cashflow per aandeel
|
6,290
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
141
|
62,3
|
126
|
167
|
178
|
145
|
136
|
133
|
Capex/omzet
|
8,04%
|
3,97%
|
7,05%
|
8,22%
|
8,44%
|
6,61%
|
5,93%
|
5,61%
|
Datum van publicatie
|
20/02/20
|
26/02/21
|
25/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
114,4
USD Gemiddelde koersdoel
113,7
USD Spread / Gemiddelde doel -0,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,61% | 11,69 mld. | | -20,47% | 80,17 mld. | | -9,16% | 69,43 mld. | | +6,13% | 44,6 mld. | | -18,76% | 40,66 mld. | | +10,77% | 22,72 mld. | | -22,65% | 21,2 mld. | | +12,68% | 2,61 mld. | | -12,82% | 2,15 mld. | | 0,00% | 1,39 mld. |
andere gespecialiseerde vastgoed
|