Beurs gesloten -
Euronext Amsterdam
17:35:09 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,58
EUR
|
+2,81%
|
|
-0,23%
|
-6,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
821
|
632,8
|
689,4
|
466,3
|
378,1
|
352,4
|
-
|
-
|
Bedrijfswaarde
1 |
1.174
|
999
|
1.072
|
831,7
|
378,1
|
672,4
|
668,4
|
697,4
|
K/w-verhouding
|
4,15
x
|
-30,7
x
|
5,65
x
|
-14,7
x
|
-2,65
x
|
8,35
x
|
7,43
x
|
9,25
x
|
Dividendrendement
|
4,98%
|
6,59%
|
6,17%
|
9,25%
|
-
|
8,23%
|
7,96%
|
8,16%
|
Marktkapitalisatie/omzet
|
9,91
x
|
8,23
x
|
8,9
x
|
6,54
x
|
5,31
x
|
5
x
|
4,96
x
|
4,73
x
|
Bedrijfswaarde/omzet
|
14,2
x
|
13
x
|
13,8
x
|
11,7
x
|
5,31
x
|
9,54
x
|
9,4
x
|
9,36
x
|
Bedrijfswaarde/EBITDA
|
19,6
x
|
18,5
x
|
19,1
x
|
16,2
x
|
7,57
x
|
12,9
x
|
12,7
x
|
13,2
x
|
Bedrijfswaarde/FCF
|
29,9
x
|
45,4
x
|
94,5
x
|
27,6
x
|
-
|
19,2
x
|
18,9
x
|
-
|
FCF Yield
|
3,34%
|
2,2%
|
1,06%
|
3,62%
|
-
|
5,21%
|
5,3%
|
-
|
Price to Book
|
0,91
x
|
0,74
x
|
0,73
x
|
0,53
x
|
-
|
0,47
x
|
0,46
x
|
0,47
x
|
Aantal aandelen (in duizenden)
|
18.918
|
19.291
|
19.698
|
20.054
|
20.155
|
20.047
|
-
|
-
|
Referentieprijs
2 |
43,40
|
32,80
|
35,00
|
23,25
|
18,76
|
17,58
|
17,58
|
17,58
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
82,83
|
76,85
|
77,51
|
71,31
|
71,2
|
70,51
|
71,1
|
74,55
|
EBITDA
1 |
59,8
|
53,92
|
56,14
|
51,5
|
49,94
|
52
|
52,5
|
53
|
Bedrijfsresultaat (EBIT)
1 |
59,28
|
53,37
|
55,66
|
50,76
|
49,3
|
50,71
|
51,45
|
51,7
|
Operationele Marge
|
71,57%
|
69,44%
|
71,81%
|
71,18%
|
69,24%
|
71,92%
|
72,36%
|
69,35%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-31,37
|
-180,5
|
38,45
|
38,4
|
41,85
|
Nettowinst (verlies)
1 |
196,3
|
-20,41
|
121
|
-31,37
|
-142,4
|
33
|
42
|
38
|
Nettomarge
|
236,98%
|
-26,56%
|
156,06%
|
-43,99%
|
-199,96%
|
46,8%
|
59,07%
|
50,97%
|
WPA
2 |
10,47
|
-1,070
|
6,200
|
-1,580
|
-7,080
|
2,105
|
2,367
|
1,900
|
Free Cash Flow
1 |
39,22
|
22,02
|
11,34
|
30,12
|
-
|
35
|
35,4
|
-
|
FCF-marge
|
47,35%
|
28,65%
|
14,63%
|
42,24%
|
-
|
49,64%
|
49,79%
|
-
|
Kasstroomconversie (ebitda)
|
65,59%
|
40,84%
|
20,2%
|
58,48%
|
-
|
67,31%
|
67,43%
|
-
|
Kasstroomconversie (nettowinst)
|
19,98%
|
-
|
9,38%
|
-
|
-
|
106,06%
|
84,29%
|
-
|
Dividend per aandeel
2 |
2,160
|
2,160
|
2,160
|
2,150
|
-
|
1,448
|
1,400
|
1,435
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
353
|
366
|
382
|
365
|
-
|
320
|
316
|
345
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,897
x
|
6,792
x
|
6,806
x
|
7,097
x
|
-
|
6,154
x
|
6,019
x
|
6,509
x
|
Free Cash Flow
1 |
39,2
|
22
|
11,3
|
30,1
|
-
|
35
|
35,4
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
24%
|
5,11%
|
5,14%
|
4,66%
|
-
|
5,87%
|
5,33%
|
5,5%
|
ROA (netto-inkomsten/totale activa)
|
3,94%
|
3,53%
|
3,53%
|
3,23%
|
-
|
4%
|
3,3%
|
-
|
Totale activa
1 |
4.978
|
-579
|
3.425
|
-972
|
-
|
825
|
1.273
|
-
|
Nettoactief per aandeel
2 |
47,80
|
44,30
|
48,20
|
44,20
|
-
|
37,00
|
37,90
|
37,30
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
1,870
|
1,850
|
1,830
|
Capex
1 |
45,9
|
18
|
-
|
12,7
|
-
|
10
|
11
|
11
|
Capex/omzet
|
55,4%
|
23,42%
|
-
|
17,78%
|
-
|
14,18%
|
15,47%
|
14,76%
|
Datum van publicatie
|
28/01/20
|
26/01/21
|
25/01/22
|
26/01/23
|
7/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,58
EUR Gemiddelde koersdoel
22,25
EUR Spread / Gemiddelde doel +26,56% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,29% | 376 mln. | | -6,46% | 46,25 mld. | | -8,31% | 20,33 mld. | | -3,56% | 13,07 mld. | | +16,05% | 11,53 mld. | | -4,85% | 9,68 mld. | | -0,83% | 8,48 mld. | | -14,19% | 8,38 mld. | | +1,38% | 7,63 mld. | | -18,42% | 5,53 mld. |
andere commerciele vastgoed
|