Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,56
USD
|
+0,19%
|
|
-0,96%
|
-14,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
246,5
|
370,7
|
1.107
|
821,9
|
1.089
|
933,1
|
-
|
-
|
Bedrijfswaarde
1 |
246,5
|
875,4
|
1.771
|
1.709
|
1.936
|
1.725
|
1.742
|
1.803
|
K/w-verhouding
|
-6,39
x
|
-9,87
x
|
-34
x
|
-28,6
x
|
120
x
|
-228
x
|
1.996
x
|
-380
x
|
Dividendrendement
|
8,16%
|
6,5%
|
2,59%
|
4,59%
|
3,74%
|
4,69%
|
4,94%
|
5,24%
|
Marktkapitalisatie/omzet
|
3,27
x
|
3,37
x
|
7,88
x
|
4,48
x
|
5,45
x
|
4,53
x
|
4,31
x
|
4,01
x
|
Bedrijfswaarde/omzet
|
3,27
x
|
7,97
x
|
12,6
x
|
9,31
x
|
9,69
x
|
8,37
x
|
8,04
x
|
7,74
x
|
Bedrijfswaarde/EBITDA
|
6,1
x
|
14,3
x
|
22,4
x
|
15,4
x
|
15,8
x
|
13,6
x
|
13,1
x
|
12,6
x
|
Bedrijfswaarde/FCF
|
-110.656.146
x
|
-4.155.406
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
2,12
x
|
-
|
-
|
2,25
x
|
2,18
x
|
2,13
x
|
1,97
x
|
Aantal aandelen (in duizenden)
|
13.406
|
24.715
|
34.605
|
42.849
|
45.250
|
45.382
|
-
|
-
|
Referentieprijs
2 |
18,39
|
15,00
|
32,00
|
19,18
|
24,07
|
20,56
|
20,56
|
20,56
|
Datum van publicatie
|
27/02/20
|
26/02/21
|
23/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
75,29
|
109,9
|
140,6
|
183,5
|
199,8
|
206
|
216,6
|
232,9
|
EBITDA
1 |
40,39
|
61,33
|
79,21
|
110,8
|
122,4
|
127,2
|
133,4
|
143,2
|
Bedrijfsresultaat (EBIT)
1 |
3,191
|
4,902
|
9,42
|
15,68
|
29,51
|
32,96
|
46,25
|
51,63
|
Operationele Marge
|
4,24%
|
4,46%
|
6,7%
|
8,55%
|
14,77%
|
16%
|
21,35%
|
22,16%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-17,1
|
13,81
|
-8,724
|
-4,667
|
-16,66
|
Nettowinst (verlies)
1 |
-24,52
|
-27,89
|
-29,04
|
-26,73
|
8,791
|
-4,058
|
-1,386
|
-3,471
|
Nettomarge
|
-32,57%
|
-25,39%
|
-20,66%
|
-14,56%
|
4,4%
|
-1,97%
|
-0,64%
|
-1,49%
|
WPA
2 |
-2,880
|
-1,520
|
-0,9400
|
-0,6700
|
0,2000
|
-0,0900
|
0,0103
|
-0,0541
|
Free Cash Flow
|
-2,228
|
-210,7
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-2,96%
|
-191,78%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,500
|
0,9750
|
0,8300
|
0,8800
|
0,9000
|
0,9633
|
1,016
|
1,078
|
Datum van publicatie
|
27/02/20
|
26/02/21
|
23/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
39,88
|
42,81
|
45,61
|
47,79
|
47,33
|
49,4
|
49,9
|
49,76
|
50,78
|
50,23
|
50,5
|
50,9
|
51,7
|
52,31
|
53,11
|
EBITDA
1 |
23,13
|
25,03
|
27,67
|
29,22
|
28,93
|
30
|
30,37
|
30,71
|
31,32
|
30,22
|
31,8
|
32,34
|
32,62
|
32,24
|
32,7
|
Bedrijfsresultaat (EBIT)
1 |
3,651
|
2,488
|
3,461
|
4,357
|
5,378
|
6,199
|
6,95
|
7,833
|
8,529
|
7,854
|
8,237
|
8,546
|
8,004
|
-
|
-
|
Operationele Marge
|
9,15%
|
5,81%
|
7,59%
|
9,12%
|
11,36%
|
12,55%
|
13,93%
|
15,74%
|
16,79%
|
15,64%
|
16,31%
|
16,79%
|
15,48%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-8,094
|
-7,676
|
-6,568
|
-7,99
|
-4,494
|
-4,304
|
-3,602
|
7,505
|
9,192
|
6,124
|
-1,167
|
-0,774
|
-1,187
|
-0,4
|
-0,012
|
Nettomarge
|
-20,29%
|
-17,93%
|
-14,4%
|
-16,72%
|
-9,5%
|
-8,71%
|
-7,22%
|
15,08%
|
18,1%
|
12,19%
|
-2,31%
|
-1,52%
|
-2,3%
|
-0,76%
|
-0,02%
|
WPA
2 |
-0,2300
|
-0,2100
|
-0,1700
|
-0,1900
|
-0,1100
|
-0,1000
|
-0,0800
|
0,1700
|
0,2000
|
0,1400
|
-0,0300
|
-0,0200
|
-0,0300
|
-0,0100
|
-
|
Dividend per aandeel
2 |
0,2100
|
0,2200
|
0,2200
|
0,2200
|
0,2200
|
0,2250
|
0,2250
|
0,2250
|
0,2250
|
-
|
0,2400
|
0,2400
|
0,2400
|
0,2500
|
0,2500
|
Datum van publicatie
|
23/02/22
|
4/05/22
|
3/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
21/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
505
|
664
|
888
|
847
|
792
|
809
|
870
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
8,229
x
|
8,381
x
|
8,007
x
|
6,921
x
|
6,226
x
|
6,064
x
|
6,075
x
|
Free Cash Flow
|
-2,23
|
-211
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
1,84%
|
-1,91%
|
-1,05%
|
-3,77%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
0,59%
|
-0,62%
|
-0,34%
|
-1,32%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
1.482
|
655,5
|
411,3
|
263
|
Nettoactief per aandeel
2 |
-
|
7,070
|
-
|
-
|
10,70
|
9,410
|
9,670
|
10,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
26/02/21
|
23/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,56
USD Gemiddelde koersdoel
24,8
USD Spread / Gemiddelde doel +20,62% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,58% | 933 mln. | | -20,56% | 98,04 mld. | | +31,62% | 40,98 mld. | | -20,86% | 9,65 mld. | | -12,90% | 7,68 mld. | | -25,01% | 6,45 mld. | | -10,29% | 6,41 mld. | | -10,29% | 6,25 mld. | | -9,12% | 6,12 mld. | | -12,41% | 5,3 mld. |
industrie vastgoed
|