Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,48
USD
|
+0,36%
|
|
-1,17%
|
-14,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.632
|
2.941
|
4.418
|
2.763
|
2.903
|
2.496
|
-
|
-
|
Bedrijfswaarde
1 |
3.694
|
3.976
|
5.724
|
4.196
|
4.475
|
3.932
|
3.988
|
4.119
|
K/w-verhouding
|
9,23
x
|
16,1
x
|
11,7
x
|
26,4
x
|
124
x
|
-101
x
|
-161
x
|
366
x
|
Dividendrendement
|
3,88%
|
3,98%
|
2,83%
|
4,84%
|
5,09%
|
6,19%
|
6,44%
|
7,25%
|
Marktkapitalisatie/omzet
|
8,08
x
|
8,9
x
|
12,8
x
|
8,6
x
|
8,53
x
|
7,6
x
|
7,23
x
|
6,59
x
|
Bedrijfswaarde/omzet
|
11,3
x
|
12
x
|
16,6
x
|
13,1
x
|
13,1
x
|
12
x
|
11,5
x
|
10,9
x
|
Bedrijfswaarde/EBITDA
|
14,5
x
|
15,4
x
|
21,8
x
|
18,4
x
|
18,2
x
|
15
x
|
14,2
x
|
12,1
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,59
x
|
1,49
x
|
1,93
x
|
1,18
x
|
1,28
x
|
1,22
x
|
1,33
x
|
1,47
x
|
Aantal aandelen (in duizenden)
|
247.873
|
276.953
|
282.817
|
275.723
|
292.635
|
294.290
|
-
|
-
|
Referentieprijs
2 |
10,62
|
10,62
|
15,62
|
10,02
|
9,920
|
8,480
|
8,480
|
8,480
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
326
|
330,4
|
344
|
321,2
|
340,5
|
328,5
|
345,4
|
378,7
|
EBITDA
1 |
255,4
|
258,9
|
262,2
|
227,7
|
245,8
|
262,8
|
281,1
|
341,7
|
Bedrijfsresultaat (EBIT)
1 |
105,6
|
96,57
|
84,08
|
47,09
|
62,25
|
43,67
|
57,33
|
71,57
|
Operationele Marge
|
32,39%
|
29,22%
|
24,44%
|
14,66%
|
18,28%
|
13,29%
|
16,6%
|
18,9%
|
Resultaat voor belastingen (EBT)
1 |
283,8
|
188,1
|
386,6
|
101,3
|
35,26
|
-33,73
|
-21,26
|
-
|
Nettowinst (verlies)
1 |
273,2
|
176,8
|
375,8
|
107,3
|
23,86
|
-27,82
|
-19,42
|
-7,084
|
Nettomarge
|
83,82%
|
53,5%
|
109,26%
|
33,4%
|
7,01%
|
-8,47%
|
-5,62%
|
-1,87%
|
WPA
2 |
1,150
|
0,6600
|
1,340
|
0,3800
|
0,0800
|
-0,0839
|
-0,0528
|
0,0232
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,4125
|
0,4225
|
0,4425
|
0,4850
|
0,5050
|
0,5250
|
0,5462
|
0,6150
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
83,42
|
86,48
|
80,28
|
79,78
|
80,09
|
81,1
|
85,08
|
87,05
|
85,42
|
82,96
|
81,48
|
81,82
|
82,07
|
83,08
|
82,63
|
EBITDA
1 |
64,12
|
62,35
|
54,96
|
56,78
|
57,07
|
58,84
|
60,59
|
62,3
|
62,12
|
60,77
|
59,18
|
58,5
|
58,34
|
60,53
|
60,49
|
Bedrijfsresultaat (EBIT)
1 |
18,29
|
15,8
|
10,42
|
11,58
|
12,12
|
12,91
|
14,85
|
16,3
|
16,54
|
14,55
|
10,75
|
10,64
|
10,79
|
12,28
|
-
|
Operationele Marge
|
21,92%
|
18,27%
|
12,98%
|
14,52%
|
15,13%
|
15,92%
|
17,45%
|
18,73%
|
19,37%
|
17,54%
|
13,2%
|
13%
|
13,15%
|
14,78%
|
-
|
Resultaat voor belastingen (EBT)
|
7,403
|
263
|
0,024
|
36,18
|
25,2
|
39,93
|
7,927
|
-6,556
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
5,028
|
260,5
|
8,989
|
39,67
|
21,78
|
36,87
|
9,522
|
-9,683
|
11,04
|
12,98
|
-6,699
|
-7,9
|
-7,43
|
-5,986
|
-6,195
|
Nettomarge
|
6,03%
|
301,17%
|
11,2%
|
49,72%
|
27,19%
|
45,46%
|
11,19%
|
-11,12%
|
12,92%
|
15,65%
|
-8,22%
|
-9,65%
|
-9,05%
|
-7,21%
|
-7,5%
|
WPA
2 |
0,0200
|
0,9000
|
0,0300
|
0,1400
|
0,0800
|
0,1300
|
0,0300
|
-0,0300
|
0,0400
|
0,0400
|
-0,0186
|
-0,0249
|
-0,0218
|
-0,0220
|
-
|
Dividend per aandeel
2 |
0,1075
|
0,1075
|
0,1200
|
0,1200
|
0,1200
|
0,1250
|
0,1250
|
0,1250
|
0,1250
|
0,1300
|
0,1300
|
0,1300
|
0,1300
|
0,1367
|
0,1300
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
3/05/23
|
2/08/23
|
31/10/23
|
15/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.062
|
1.035
|
1.306
|
1.434
|
1.572
|
1.437
|
1.493
|
1.623
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,157
x
|
3,997
x
|
4,982
x
|
6,297
x
|
6,394
x
|
5,468
x
|
5,31
x
|
4,75
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
18%
|
9,62%
|
17,6%
|
4,62%
|
1,04%
|
-1,26%
|
-1,03%
|
-0,39%
|
ROA (netto-inkomsten/totale activa)
|
8,91%
|
5,3%
|
10%
|
2,66%
|
0,58%
|
-0,69%
|
-0,55%
|
-0,2%
|
Totale activa
1 |
3.067
|
3.337
|
3.749
|
4.030
|
4.124
|
4.061
|
3.513
|
3.578
|
Nettoactief per aandeel
2 |
6,690
|
7,110
|
8,070
|
8,460
|
7,780
|
6,980
|
6,360
|
5,770
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
24/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,48
USD Gemiddelde koersdoel
9,6
USD Spread / Gemiddelde doel +13,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,52% | 2,5 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
|