MARRIOTT VACATIONS WORLDWIDE CORPORATION Toevoegen aan een lijst
Financiën Marriott Vacations Worldwide Corporation Deutsche Boerse AG
Aandelen
M8V
US57164Y1073
Hotels, Motels & Cruise Lines
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 84 EUR | +1,20% |
|
+1,20% | +7,69% |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 5.413 | 5.635 | 7.198 | 5.158 | 3.015 | 3.174 | - |
| Bedrijfswaarde 1 | 9.213 | 7.791 | 9.487 | 9.660 | 5.579 | 5.931 | 5.922 |
| K/w-verhouding | 41,7 x | -20,6 x | 150 x | 15,3 x | 13,5 x | 12,4 x | 10,7 x |
| Dividendrendement | 1,47% | 0,39% | 0,64% | 1,92% | 3,44% | 3,66% | 3,43% |
| Marktkapitalisatie/omzet | 1,24 x | 1,95 x | 1,85 x | 1,11 x | 0,64 x | 0,64 x | 0,61 x |
| Bedrijfswaarde/omzet | 2,12 x | 2,7 x | 2,44 x | 2,07 x | 1,18 x | 1,19 x | 1,14 x |
| Bedrijfswaarde/EBITDA | 12,2 x | 33,2 x | 14,4 x | 10 x | 7,33 x | 7,57 x | 7,11 x |
| Bedrijfswaarde/FCF | 27,4 x | 30,2 x | 32 x | - | 48,9 x | 13,7 x | 12,3 x |
| FCF Yield | 3,65% | 3,31% | 3,12% | - | 2,04% | 7,29% | 8,14% |
| Price to Book | 1,9 x | 2,13 x | 2,4 x | 2,02 x | 1,26 x | 1,45 x | 1,39 x |
| Aantal aandelen (in duizenden) | 42.042 | 41.063 | 42.595 | 38.320 | 35.517 | 35.164 | - |
| Referentieprijs 2 | 128,8 | 137,2 | 169,0 | 134,6 | 84,89 | 90,27 | 90,27 |
| Datum van publicatie | 26/02/20 | 24/02/21 | 23/02/22 | 22/02/23 | 21/02/24 | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.355 | 2.886 | 3.890 | 4.656 | 4.727 | 4.981 | 5.185 |
| EBITDA 1 | 758 | 235 | 657 | 966 | 761 | 783,4 | 833,4 |
| Bedrijfsresultaat (EBIT) 1 | 458 | -98 | 463 | 784 | 536 | 592,1 | 636,8 |
| Operationele Marge | 10,52% | -3,4% | 11,9% | 16,84% | 11,34% | 11,89% | 12,28% |
| Resultaat voor belastingen (EBT) 1 | 225 | -340 | 127 | 582 | 398 | 409,3 | 482,7 |
| Nettowinst (verlies) 1 | 138 | -275 | 49 | 391 | 254 | 279,7 | 332,8 |
| Nettomarge | 3,17% | -9,53% | 1,26% | 8,4% | 5,37% | 5,62% | 6,42% |
| WPA 2 | 3,090 | -6,650 | 1,130 | 8,770 | 6,280 | 7,256 | 8,400 |
| Free Cash Flow 1 | 336 | 258 | 296 | - | 114 | 432,3 | 481,8 |
| FCF-marge | 7,72% | 8,94% | 7,61% | - | 2,41% | 8,68% | 9,29% |
| Kasstroomconversie (ebitda) | 44,33% | 109,79% | 45,05% | - | 14,98% | 55,18% | 57,81% |
| Kasstroomconversie (nettowinst) | 243,48% | - | 604,08% | - | 44,88% | 154,55% | 144,77% |
| Dividend per aandeel 2 | 1,890 | 0,5400 | 1,080 | 2,580 | 2,920 | 3,301 | 3,096 |
| Datum van publicatie | 26/02/20 | 24/02/21 | 23/02/22 | 22/02/23 | 21/02/24 | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 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 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 1.100 | 1.052 | 1.164 | 1.252 | 1.188 | 1.169 | 1.178 | 1.186 | 1.194 | 1.195 | 1.220 | 1.292 | 1.275 | 1.260 | 1.274 |
| EBITDA 1 | 219 | 188 | 255 | 284 | 239 | 203 | 222 | 150 | 186 | 187 | 204 | 188,9 | 203,5 | 213 | 229 |
| Bedrijfsresultaat (EBIT) 1 | 165 | 144 | 207 | 243 | 196 | 154 | 175 | 107 | 102 | 137 | 158,4 | 144,1 | 155,1 | - | - |
| Operationele Marge | 15% | 13,69% | 17,78% | 19,41% | 16,5% | 13,17% | 14,86% | 9,02% | 8,54% | 11,46% | 12,99% | 11,15% | 12,17% | - | - |
| Resultaat voor belastingen (EBT) 1 | 70 | 90 | 178 | 169 | 145 | 128 | 140 | 66 | 64 | 81 | 112,4 | 103,8 | 109,3 | 116 | 126 |
| Nettowinst (verlies) 1 | 61 | 58 | 136 | 109 | 88 | 87 | 90 | 42 | 35 | 47 | 81,96 | 74,8 | 76,35 | 80 | 87 |
| Nettomarge | 5,55% | 5,51% | 11,68% | 8,71% | 7,41% | 7,44% | 7,64% | 3,54% | 2,93% | 3,93% | 6,72% | 5,79% | 5,99% | 6,35% | 6,83% |
| WPA 2 | 1,390 | 1,230 | 2,970 | 2,530 | 2,080 | 2,060 | 2,170 | 1,090 | 0,9300 | 1,220 | 2,048 | 1,968 | 1,896 | - | 2,190 |
| Dividend per aandeel 2 | 0,5400 | 0,6200 | 0,6200 | 0,6200 | - | 0,7200 | 0,7200 | 0,7200 | 0,7600 | - | 0,7600 | 0,7600 | 0,7600 | 0,7600 | 0,7600 |
| Datum van publicatie | 23/02/22 | 5/05/22 | 8/08/22 | 31/10/22 | 22/02/23 | 3/05/23 | 2/08/23 | 1/11/23 | 21/02/24 | 6/05/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 3.800 | 2.156 | 2.289 | 4.502 | 2.564 | 2.756 | 2.748 |
| Nettokaspositie 1 | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 5,013 x | 9,174 x | 3,484 x | 4,66 x | 3,369 x | 3,518 x | 3,297 x |
| Free Cash Flow 1 | 336 | 258 | 296 | - | 114 | 432 | 482 |
| ROE (netto-inkomsten/eigen vermogen) | 10,7% | -0,67% | 1,74% | 16,7% | 10,4% | 11,1% | 12,1% |
| ROA (netto-inkomsten/totale activa) | 3,82% | -0,21% | 2,05% | - | 2,63% | 3,1% | 3,1% |
| Totale activa 1 | 3.615 | 131.077 | 2.387 | - | 9.660 | 9.023 | 10.735 |
| Nettoactief per aandeel 2 | 67,60 | 64,50 | 70,40 | 66,60 | 67,40 | 62,40 | 65,20 |
| Cashflow per aandeel 2 | 11,90 | 7,240 | 7,920 | 11,50 | 5,330 | 15,10 | 20,90 |
| Capex 1 | 46 | 41 | 47 | 65 | 118 | 80,1 | 82,3 |
| Capex/omzet | 1,06% | 1,42% | 1,21% | 1,4% | 2,5% | 1,61% | 1,59% |
| Datum van publicatie | 26/02/20 | 24/02/21 | 23/02/22 | 22/02/23 | 21/02/24 | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
9
Laatste slotkoers
90,27
USD
Gemiddelde koersdoel
110
USD
Spread / Gemiddelde doel
+21,86%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,51% | 66,03 mld. | |
| +10,17% | 50,16 mld. | |
| +11,42% | 16,24 mld. | |
| +13,08% | 14,92 mld. | |
| +15,29% | 10,28 mld. | |
| +26,89% | 9,48 mld. | |
| +4,24% | 4,73 mld. | |
| +2,86% | 4,29 mld. | |
| +6,74% | 3,3 mld. |
