Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
129,2
USD
|
+1,60%
|
|
+2,50%
|
-3,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.041
|
14.490
|
26.417
|
18.129
|
15.690
|
15.085
|
-
|
-
|
Bedrijfswaarde
1 |
19.441
|
19.027
|
30.880
|
22.505
|
20.189
|
20.020
|
19.956
|
20.004
|
K/w-verhouding
|
43
x
|
57,8
x
|
49,8
x
|
28,6
x
|
28,5
x
|
30,4
x
|
30,4
x
|
25,8
x
|
Dividendrendement
|
2,94%
|
3,18%
|
1,81%
|
2,98%
|
4,22%
|
4,58%
|
4,67%
|
4,78%
|
Marktkapitalisatie/omzet
|
9,17
x
|
8,64
x
|
14,9
x
|
8,98
x
|
7,3
x
|
6,9
x
|
6,71
x
|
6,31
x
|
Bedrijfswaarde/omzet
|
11,8
x
|
11,3
x
|
17,4
x
|
11,1
x
|
9,4
x
|
9,16
x
|
8,88
x
|
8,37
x
|
Bedrijfswaarde/EBITDA
|
20,4
x
|
20,2
x
|
30,5
x
|
19,1
x
|
16
x
|
16
x
|
15,5
x
|
14,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
28,6
x
|
22,1
x
|
19,9
x
|
20
x
|
-
|
FCF Yield
|
-
|
-
|
-
|
3,5%
|
4,53%
|
5,03%
|
5%
|
-
|
Price to Book
|
-
|
-
|
-
|
3,02
x
|
2,64
x
|
2,6
x
|
2,69
x
|
2,77
x
|
Aantal aandelen (in duizenden)
|
114.066
|
114.370
|
115.138
|
115.477
|
116.688
|
116.727
|
-
|
-
|
Referentieprijs
2 |
131,9
|
126,7
|
229,4
|
157,0
|
134,5
|
129,2
|
129,2
|
129,2
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.641
|
1.678
|
1.778
|
2.020
|
2.148
|
2.186
|
2.247
|
2.389
|
EBITDA
1 |
952,2
|
943,1
|
1.013
|
1.178
|
1.262
|
1.251
|
1.287
|
1.373
|
Bedrijfsresultaat (EBIT)
1 |
430,2
|
427,5
|
464,9
|
628,9
|
688,9
|
675,5
|
697,6
|
768,6
|
Operationele Marge
|
26,22%
|
25,48%
|
26,14%
|
31,13%
|
32,06%
|
30,9%
|
31,05%
|
32,18%
|
Resultaat voor belastingen (EBT)
1 |
368,7
|
265,8
|
563,1
|
647
|
570,8
|
509
|
523,3
|
580,8
|
Nettowinst (verlies)
1 |
350,1
|
251,3
|
530,1
|
633,7
|
549,1
|
499,2
|
496,7
|
556,6
|
Nettomarge
|
21,34%
|
14,97%
|
29,81%
|
31,38%
|
25,56%
|
22,84%
|
22,11%
|
23,3%
|
WPA
2 |
3,070
|
2,190
|
4,610
|
5,480
|
4,710
|
4,250
|
4,244
|
5,017
|
Free Cash Flow
1 |
-
|
-
|
-
|
787,1
|
913,7
|
1.007
|
998
|
-
|
FCF-marge
|
-
|
-
|
-
|
38,97%
|
42,53%
|
46,07%
|
44,42%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
66,82%
|
72,42%
|
80,47%
|
77,52%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
124,19%
|
166,4%
|
201,73%
|
200,91%
|
-
|
Dividend per aandeel
2 |
3,880
|
4,025
|
4,162
|
4,675
|
5,670
|
5,914
|
6,033
|
6,174
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
452,6
|
463,6
|
476,1
|
495
|
520,8
|
528
|
529
|
535,1
|
542
|
542,2
|
541,2
|
544,9
|
549,7
|
552,4
|
555,7
|
EBITDA
1 |
256,2
|
275
|
274,7
|
278,6
|
301,6
|
316,5
|
313,5
|
313,8
|
315,2
|
319,3
|
309,4
|
310,1
|
311,8
|
318,1
|
317
|
Bedrijfsresultaat (EBIT)
1 |
118,6
|
131,7
|
140,1
|
148
|
164
|
176,8
|
173,9
|
171,9
|
166,3
|
176,9
|
167,9
|
167,4
|
167,3
|
172
|
171,6
|
Operationele Marge
|
26,21%
|
28,4%
|
29,42%
|
29,9%
|
31,5%
|
33,48%
|
32,87%
|
32,12%
|
30,68%
|
32,62%
|
31,03%
|
30,73%
|
30,44%
|
31,14%
|
30,88%
|
Resultaat voor belastingen (EBT)
1 |
89,59
|
198,4
|
111,8
|
213,1
|
124,1
|
198
|
140,1
|
152,1
|
113,1
|
165,5
|
127,9
|
128
|
125,1
|
131,7
|
127,9
|
Nettowinst (verlies)
1 |
83,56
|
184,7
|
109,9
|
209,8
|
121,4
|
192,7
|
135
|
144,8
|
109,8
|
159,6
|
122,1
|
120,8
|
126,5
|
124
|
121,2
|
Nettomarge
|
18,46%
|
39,85%
|
23,08%
|
42,38%
|
23,31%
|
36,5%
|
25,52%
|
27,05%
|
20,26%
|
29,42%
|
22,56%
|
22,17%
|
23,01%
|
22,45%
|
21,81%
|
WPA
2 |
0,7300
|
1,600
|
0,9500
|
1,820
|
1,050
|
1,670
|
1,160
|
1,240
|
0,9400
|
1,370
|
1,024
|
1,039
|
1,118
|
1,061
|
1,048
|
Dividend per aandeel
2 |
1,025
|
1,088
|
1,088
|
1,088
|
1,250
|
1,250
|
1,400
|
1,400
|
1,400
|
1,470
|
1,472
|
1,468
|
1,468
|
1,481
|
1,493
|
Datum van publicatie
|
27/10/21
|
2/02/22
|
27/04/22
|
27/07/22
|
26/10/22
|
1/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.400
|
4.538
|
4.462
|
4.376
|
4.499
|
4.935
|
4.871
|
4.920
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,621
x
|
4,811
x
|
4,406
x
|
3,716
x
|
3,566
x
|
3,944
x
|
3,784
x
|
3,584
x
|
Free Cash Flow
1 |
-
|
-
|
-
|
787
|
914
|
1.007
|
998
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
8,58%
|
10,6%
|
9,08%
|
8,1%
|
8,81%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
4,83%
|
4,57%
|
5,15%
|
5,85%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
11.363
|
10.922
|
9.645
|
9.522
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
52,00
|
50,90
|
49,60
|
48,00
|
46,70
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
8,920
|
9,750
|
9,560
|
10,00
|
10,60
|
Capex
1 |
-
|
-
|
-
|
271
|
223
|
191
|
252
|
168
|
Capex/omzet
|
-
|
-
|
-
|
13,44%
|
10,4%
|
8,73%
|
11,21%
|
7,03%
|
Datum van publicatie
|
29/01/20
|
3/02/21
|
2/02/22
|
1/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
129,2
USD Gemiddelde koersdoel
136,9
USD Spread / Gemiddelde doel +5,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,89% | 15,08 mld. | | +2,26% | 27,19 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. | | +10,60% | 5,57 mld. |
residentieel vastgoed
|