Beurs gesloten -
Nyse
22:00:02 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,26
USD
|
+1,53%
|
|
-0,40%
|
-3,31%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
545,3
|
907,4
|
1.006
|
1.226
|
1.266
|
-
|
-
|
Bedrijfswaarde
1 |
626,8
|
1.138
|
1.430
|
1.806
|
2.015
|
2.175
|
2.222
|
K/w-verhouding
|
1.949
x
|
286
x
|
115
x
|
162
x
|
63,9
x
|
78,5
x
|
78,5
x
|
Dividendrendement
|
1,54%
|
3,49%
|
4,36%
|
4,54%
|
4,87%
|
5,01%
|
5,12%
|
Marktkapitalisatie/omzet
|
16,2
x
|
15,3
x
|
10,4
x
|
9,3
x
|
7,77
x
|
6,84
x
|
5,65
x
|
Bedrijfswaarde/omzet
|
18,6
x
|
19,2
x
|
14,8
x
|
13,7
x
|
12,4
x
|
11,7
x
|
9,92
x
|
Bedrijfswaarde/EBITDA
|
36,6
x
|
29,5
x
|
22,6
x
|
19,1
x
|
16
x
|
14,3
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
27.979
|
39.625
|
54.876
|
68.701
|
73.321
|
-
|
-
|
Referentieprijs
2 |
19,49
|
22,90
|
18,33
|
17,85
|
17,26
|
17,26
|
17,26
|
Datum van publicatie
|
4/03/21
|
24/02/22
|
23/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20,32
|
33,73
|
59,14
|
96,28
|
131,9
|
162,9
|
185,2
|
224,1
|
EBITDA
1 |
-
|
17,14
|
38,53
|
63,19
|
94,77
|
125,8
|
151,7
|
176
|
Bedrijfsresultaat (EBIT)
1 |
-
|
1,985
|
7,72
|
13,11
|
31,09
|
38,93
|
49,66
|
74,28
|
Operationele Marge
|
-
|
5,89%
|
13,05%
|
13,62%
|
23,57%
|
23,9%
|
26,82%
|
33,15%
|
Resultaat voor belastingen (EBT)
|
-
|
0,212
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-8,044
|
0,688
|
3,046
|
8,117
|
6,837
|
20,65
|
26,18
|
22,47
|
Nettomarge
|
-39,59%
|
2,04%
|
5,15%
|
8,43%
|
5,18%
|
12,68%
|
14,14%
|
10,03%
|
WPA
2 |
-
|
0,0100
|
0,0800
|
0,1600
|
0,1100
|
0,2700
|
0,2200
|
0,2200
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,3000
|
0,8000
|
0,8000
|
0,8100
|
0,8406
|
0,8653
|
0,8838
|
Datum van publicatie
|
13/05/20
|
4/03/21
|
24/02/22
|
23/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
17,81
|
21,33
|
22,63
|
25,01
|
27,3
|
29,45
|
31,63
|
33,96
|
36,86
|
37,67
|
39,6
|
41,36
|
43,1
|
46,54
|
48,52
|
EBITDA
1 |
12,1
|
13,8
|
14,5
|
17,25
|
17,64
|
20,61
|
22,84
|
24,4
|
26,92
|
27,86
|
30,27
|
32,35
|
33,88
|
34,82
|
37,07
|
Bedrijfsresultaat (EBIT)
1 |
2,371
|
-
|
-
|
3,841
|
3,703
|
5,723
|
6,993
|
8,591
|
9,846
|
10,32
|
8,751
|
10,64
|
11,43
|
-
|
-
|
Operationele Marge
|
13,31%
|
-
|
-
|
15,36%
|
13,56%
|
19,43%
|
22,11%
|
25,3%
|
26,71%
|
27,4%
|
22,1%
|
25,73%
|
26,51%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2,033
|
1,942
|
1,987
|
1,403
|
2,785
|
1,472
|
-0,791
|
4,215
|
1,941
|
1,045
|
5,142
|
5,659
|
5,821
|
5,701
|
6,634
|
Nettomarge
|
11,42%
|
9,1%
|
8,78%
|
5,61%
|
10,2%
|
5%
|
-2,5%
|
12,41%
|
5,27%
|
2,77%
|
12,98%
|
13,68%
|
13,5%
|
12,25%
|
13,67%
|
WPA
2 |
0,0500
|
0,0400
|
0,0400
|
0,0300
|
0,0500
|
0,0300
|
-0,0100
|
0,0600
|
0,0300
|
0,0100
|
0,0700
|
0,0750
|
0,0650
|
0,0500
|
0,0500
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2050
|
0,2050
|
0,2050
|
-
|
0,2112
|
0,2132
|
0,2132
|
0,2100
|
0,2150
|
Datum van publicatie
|
24/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
23/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
14/02/24
|
29/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
81,5
|
231
|
424
|
580
|
749
|
909
|
957
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
4,753
x
|
5,989
x
|
6,705
x
|
6,119
x
|
5,959
x
|
5,994
x
|
5,435
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
0,48%
|
0,89%
|
0,59%
|
1,59%
|
2,1%
|
2,52%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
0,6000
|
0,8100
|
1,000
|
1,240
|
1,200
|
1,260
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/05/20
|
4/03/21
|
24/02/22
|
23/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,26
USD Gemiddelde koersdoel
18,79
USD Spread / Gemiddelde doel +8,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,31% | 1,27 mld. | | +1,54% | 47,18 mld. | | -11,73% | 12,68 mld. | | -22,81% | 11,03 mld. | | -11,93% | 10,88 mld. | | -5,71% | 7,43 mld. | | -4,81% | 6,67 mld. | | -8,23% | 5,8 mld. | | -5,64% | 5,67 mld. | | -5,07% | 4,77 mld. |
winkel vastgoed
|