Geschatte realtime
Cboe BZX
17:18:21 20-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,26
USD
|
0,00%
|
|
0,00%
|
0,00%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.706
|
3.741
|
3.728
|
4.362
|
3.922
|
-
|
-
|
Bedrijfswaarde
1 |
1.706
|
5.540
|
5.619
|
6.327
|
6.064
|
6.185
|
6.180
|
K/w-verhouding
|
4.120
x
|
220
x
|
75,8
x
|
76
x
|
59,5
x
|
51,2
x
|
40,7
x
|
Dividendrendement
|
-
|
3,13%
|
3,43%
|
3,12%
|
3,67%
|
3,79%
|
4,06%
|
Marktkapitalisatie/omzet
|
-
|
7,02
x
|
6,48
x
|
7,15
x
|
6,02
x
|
5,65
x
|
5,19
x
|
Bedrijfswaarde/omzet
|
-
|
10,4
x
|
9,77
x
|
10,4
x
|
9,31
x
|
8,91
x
|
8,17
x
|
Bedrijfswaarde/EBITDA
|
-
|
16,8
x
|
15,3
x
|
16
x
|
14,3
x
|
13,6
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
30,1
x
|
32,3
x
|
44,4
x
|
42,1
x
|
-
|
FCF Yield
|
-
|
-
|
3,32%
|
3,09%
|
2,25%
|
2,37%
|
-
|
Price to Book
|
-
|
-
|
1,67
x
|
1,93
x
|
1,78
x
|
1,85
x
|
1,89
x
|
Aantal aandelen (in duizenden)
|
62.067
|
113.213
|
117.084
|
119.578
|
122.400
|
-
|
-
|
Referentieprijs
2 |
27,48
|
33,04
|
31,84
|
36,48
|
32,04
|
32,04
|
32,04
|
Datum van publicatie
|
11/03/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
532,8
|
575,4
|
610,1
|
651,6
|
694,1
|
756,3
|
EBITDA
1 |
-
|
329,4
|
367,4
|
396,1
|
423
|
455,2
|
491
|
Bedrijfsresultaat (EBIT)
1 |
-
|
108
|
130,4
|
154,2
|
180,4
|
204,7
|
236,7
|
Operationele Marge
|
-
|
20,27%
|
22,66%
|
25,27%
|
27,69%
|
29,48%
|
31,3%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
54,53
|
63,76
|
88,74
|
112,7
|
131,3
|
Nettowinst (verlies)
1 |
4,772
|
15,12
|
48,32
|
56,85
|
76,24
|
87,7
|
115,9
|
Nettomarge
|
-
|
2,84%
|
8,4%
|
9,32%
|
11,7%
|
12,64%
|
15,33%
|
WPA
2 |
0,006670
|
0,1500
|
0,4200
|
0,4800
|
0,5382
|
0,6256
|
0,7880
|
Free Cash Flow
1 |
-
|
-
|
186,4
|
195,7
|
136,7
|
146,8
|
-
|
FCF-marge
|
-
|
-
|
32,4%
|
32,08%
|
20,98%
|
21,16%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
50,74%
|
49,41%
|
32,31%
|
32,26%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
385,73%
|
344,26%
|
179,3%
|
167,44%
|
-
|
Dividend per aandeel
2 |
-
|
1,035
|
1,093
|
1,136
|
1,176
|
1,216
|
1,301
|
Datum van publicatie
|
11/03/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
137,1
|
142,2
|
142,5
|
145,7
|
145
|
151,1
|
152,1
|
152,5
|
154,4
|
161,3
|
161,9
|
164,5
|
167
|
171
|
171,2
|
EBITDA
1 |
78,72
|
90,27
|
89,23
|
93,68
|
93,27
|
98,01
|
98,78
|
98,53
|
100,8
|
105,4
|
104,9
|
107,1
|
107,9
|
110,6
|
112,9
|
Bedrijfsresultaat (EBIT)
1 |
23,12
|
32,59
|
31,05
|
33,67
|
33,06
|
37,92
|
37,71
|
40,08
|
38,49
|
43,9
|
43,33
|
46,39
|
45,76
|
48,84
|
51,73
|
Operationele Marge
|
16,87%
|
22,93%
|
21,78%
|
23,12%
|
22,79%
|
25,1%
|
24,79%
|
26,29%
|
24,92%
|
27,21%
|
26,76%
|
28,2%
|
27,4%
|
28,55%
|
30,21%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
15,19
|
19,63
|
21,84
|
24,08
|
23,2
|
26,37
|
26,74
|
Nettowinst (verlies)
1 |
-5,209
|
10,08
|
13,53
|
11,04
|
13,68
|
16,62
|
14,45
|
12,24
|
13,53
|
17,67
|
19,3
|
20,24
|
19,46
|
19,98
|
21,8
|
Nettomarge
|
-3,8%
|
7,09%
|
9,49%
|
7,58%
|
9,43%
|
11%
|
9,5%
|
8,03%
|
8,76%
|
10,95%
|
11,92%
|
12,3%
|
11,65%
|
11,68%
|
12,73%
|
WPA
2 |
-0,0500
|
0,0900
|
0,1200
|
0,0900
|
0,1200
|
0,1400
|
0,1200
|
0,1000
|
0,1100
|
0,1400
|
0,1385
|
0,1420
|
0,1362
|
0,1520
|
0,1666
|
Dividend per aandeel
2 |
0,2700
|
0,2700
|
0,2700
|
0,2733
|
0,2799
|
0,2799
|
0,2799
|
0,2841
|
0,2925
|
-
|
0,2932
|
0,2932
|
0,3020
|
0,3026
|
0,3095
|
Datum van publicatie
|
10/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
9/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
8/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
1.799
|
1.891
|
1.964
|
2.142
|
2.263
|
2.258
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
5,462
x
|
5,148
x
|
4,959
x
|
5,065
x
|
4,972
x
|
4,599
x
|
Free Cash Flow
1 |
-
|
-
|
186
|
196
|
137
|
147
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
0,79%
|
2,2%
|
2,5%
|
3,26%
|
4,05%
|
5,35%
|
ROA (netto-inkomsten/totale activa)
|
-
|
0,32%
|
1,03%
|
1,18%
|
1,57%
|
1,79%
|
2,35%
|
Totale activa
1 |
-
|
4.674
|
4.702
|
4.801
|
4.868
|
4.903
|
4.944
|
Nettoactief per aandeel
2 |
-
|
-
|
19,10
|
18,90
|
18,00
|
17,40
|
16,90
|
Cashflow per aandeel
2 |
-
|
2,250
|
1,620
|
2,190
|
2,470
|
2,680
|
3,090
|
Capex
1 |
-
|
-
|
-
|
95,3
|
122
|
111
|
168
|
Capex/omzet
|
-
|
-
|
-
|
15,61%
|
18,74%
|
16,02%
|
22,19%
|
Datum van publicatie
|
11/03/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,04
USD Gemiddelde koersdoel
36,33
USD Spread / Gemiddelde doel +13,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,49% | 47,89 mld. | | -11,92% | 12,67 mld. | | -8,70% | 11,27 mld. | | -26,23% | 10,7 mld. | | -2,15% | 7,74 mld. | | -4,04% | 6,72 mld. | | -2,54% | 6,19 mld. | | -7,84% | 5,66 mld. | | -4,97% | 4,79 mld. |
winkel vastgoed
|