Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,83
USD
|
+1,34%
|
|
+1,64%
|
-3,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.797
|
2.045
|
2.282
|
1.132
|
879,6
|
846,2
|
-
|
-
|
Bedrijfswaarde
1 |
4.270
|
3.670
|
4.157
|
1.132
|
2.933
|
2.871
|
2.484
|
2.620
|
K/w-verhouding
|
12,2
x
|
8,77
x
|
-1.838
x
|
7,71
x
|
-18,2
x
|
-18,9
x
|
-27,9
x
|
-111
x
|
Dividendrendement
|
3,78%
|
5,18%
|
4,57%
|
-
|
9,42%
|
7,32%
|
7,71%
|
8,27%
|
Marktkapitalisatie/omzet
|
5,25
x
|
3,82
x
|
4,32
x
|
2,01
x
|
1,52
x
|
1,49
x
|
1,5
x
|
1,53
x
|
Bedrijfswaarde/omzet
|
8,01
x
|
6,86
x
|
7,86
x
|
2,01
x
|
5,08
x
|
5,07
x
|
4,41
x
|
4,74
x
|
Bedrijfswaarde/EBITDA
|
14,8
x
|
12,4
x
|
14
x
|
3,61
x
|
9,24
x
|
9,6
x
|
8,4
x
|
8,95
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,54
x
|
1,06
x
|
1,27
x
|
-
|
0,51
x
|
0,52
x
|
0,56
x
|
0,59
x
|
Aantal aandelen (in duizenden)
|
125.783
|
126.029
|
124.137
|
123.395
|
123.713
|
123.888
|
-
|
-
|
Referentieprijs
2 |
22,24
|
16,23
|
18,38
|
9,170
|
7,110
|
6,830
|
6,830
|
6,830
|
Datum van publicatie
|
4/02/20
|
10/02/21
|
7/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
533,2
|
535
|
528,7
|
563,8
|
577,8
|
566,4
|
563,4
|
553,2
|
EBITDA
1 |
288,6
|
295,2
|
297,7
|
313,5
|
317,4
|
298,9
|
295,5
|
292,8
|
Bedrijfsresultaat (EBIT)
1 |
92,27
|
88,76
|
80,92
|
58,05
|
47,82
|
63,88
|
70,47
|
74,57
|
Operationele Marge
|
17,3%
|
16,59%
|
15,3%
|
10,3%
|
8,28%
|
11,28%
|
12,51%
|
13,48%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
229,3
|
232,7
|
-1,153
|
146,8
|
-48,39
|
-51,1
|
-40,31
|
-31,4
|
Nettomarge
|
43%
|
43,5%
|
-0,22%
|
26,04%
|
-8,37%
|
-9,02%
|
-7,15%
|
-5,68%
|
WPA
2 |
1,820
|
1,850
|
-0,0100
|
1,190
|
-0,3900
|
-0,3623
|
-0,2448
|
-0,0613
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8400
|
0,8400
|
0,8400
|
-
|
0,6700
|
0,5000
|
0,5267
|
0,5650
|
Datum van publicatie
|
4/02/20
|
10/02/21
|
7/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
138,2
|
136,1
|
136,3
|
144,1
|
147,2
|
142,4
|
143,1
|
147
|
145,3
|
144,5
|
139,7
|
140,9
|
142,2
|
139,8
|
140,1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
20,28
|
21,16
|
21,8
|
20,24
|
-5,154
|
19,06
|
19,62
|
21,79
|
-1,688
|
2,061
|
14,61
|
15,94
|
15,25
|
15,14
|
15,58
|
Operationele Marge
|
14,68%
|
15,55%
|
15,99%
|
14,05%
|
-3,5%
|
13,39%
|
13,71%
|
14,82%
|
-1,16%
|
1,43%
|
10,46%
|
11,31%
|
10,72%
|
10,82%
|
11,12%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-31,75
|
59,96
|
7,966
|
3,331
|
75,57
|
-1,367
|
-1,988
|
-17
|
-28,03
|
-27,76
|
-15,96
|
-13,62
|
-13,27
|
-13,31
|
-13,07
|
Nettomarge
|
-22,98%
|
44,04%
|
5,84%
|
2,31%
|
51,33%
|
-0,96%
|
-1,39%
|
-11,57%
|
-19,29%
|
-19,21%
|
-11,43%
|
-9,67%
|
-9,33%
|
-9,52%
|
-9,33%
|
WPA
2 |
-0,2600
|
0,4900
|
0,0600
|
0,0300
|
0,6100
|
-0,0100
|
-0,0200
|
-0,1400
|
-0,2300
|
-0,2200
|
-0,1096
|
-0,0884
|
-0,0717
|
-
|
-
|
Dividend per aandeel
2 |
0,2100
|
0,2100
|
0,2100
|
0,2100
|
-
|
0,2100
|
0,2100
|
0,1250
|
0,1250
|
-
|
0,1300
|
0,1300
|
0,1300
|
0,1350
|
0,1350
|
Datum van publicatie
|
7/02/22
|
27/04/22
|
27/07/22
|
2/11/22
|
8/02/23
|
1/05/23
|
18/07/23
|
30/10/23
|
7/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.473
|
1.625
|
1.875
|
-
|
2.054
|
2.025
|
1.638
|
1.774
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,105
x
|
5,503
x
|
6,299
x
|
-
|
6,47
x
|
6,773
x
|
5,542
x
|
6,058
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
12,5%
|
2,16%
|
-
|
-2,71%
|
-2,69%
|
-1,94%
|
-0,51%
|
ROA (netto-inkomsten/totale activa)
|
6,45%
|
6,41%
|
1,04%
|
-
|
-1,19%
|
-1,13%
|
-0,82%
|
-0,22%
|
Totale activa
1 |
3.555
|
3.628
|
-111
|
-
|
4.071
|
4.534
|
4.892
|
14.143
|
Nettoactief per aandeel
2 |
14,40
|
15,30
|
14,50
|
-
|
13,90
|
13,10
|
12,30
|
11,70
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/02/20
|
10/02/21
|
7/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
6,83
USD Gemiddelde koersdoel
9,167
USD Spread / Gemiddelde doel +34,21% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,94% | 846 mln. | | -14,39% | 9,43 mld. | | +0,49% | 6,79 mld. | | -7,94% | 4,89 mld. | | -6,85% | 5,03 mld. | | -2,11% | 4,21 mld. | | +10,79% | 4,05 mld. | | -13,98% | 4,02 mld. | | +15,36% | 3,38 mld. | | -14,27% | 3,19 mld. |
kantoren vastgoed
|