Geschatte realtime
Cboe BZX
20:50:53 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,4
USD
|
+0,31%
|
|
+0,16%
|
-4,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.200
|
40.372
|
65.681
|
49.212
|
53.630
|
50.885
|
-
|
-
|
Bedrijfswaarde
1 |
38.693
|
42.659
|
72.421
|
55.308
|
62.363
|
60.918
|
61.401
|
61.956
|
K/w-verhouding
|
29,2
x
|
36,7
x
|
37,9
x
|
11,9
x
|
27,6
x
|
27,7
x
|
26,5
x
|
24,9
x
|
Dividendrendement
|
3,76%
|
3,46%
|
2,14%
|
7,55%
|
3,93%
|
4,16%
|
4,32%
|
4,37%
|
Marktkapitalisatie/omzet
|
13,1
x
|
13,8
x
|
20,5
x
|
11,8
x
|
11,9
x
|
10,9
x
|
10,5
x
|
9,84
x
|
Bedrijfswaarde/omzet
|
13,6
x
|
14,6
x
|
22,6
x
|
13,2
x
|
13,8
x
|
13
x
|
12,6
x
|
12
x
|
Bedrijfswaarde/EBITDA
|
19,6
x
|
21,7
x
|
30,3
x
|
18,3
x
|
19,1
x
|
17,8
x
|
17,2
x
|
16,7
x
|
Bedrijfswaarde/FCF
|
33.416.538
x
|
-
|
-
|
23.596.872
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
4,1
x
|
4,71
x
|
7,04
x
|
4,87
x
|
5,35
x
|
7,26
x
|
7,69
x
|
9,74
x
|
Aantal aandelen (in duizenden)
|
174.680
|
174.822
|
175.355
|
175.638
|
175.836
|
175.725
|
-
|
-
|
Referentieprijs
2 |
213,0
|
230,9
|
374,6
|
280,2
|
305,0
|
289,6
|
289,6
|
289,6
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.847
|
2.915
|
3.204
|
4.182
|
4.518
|
4.670
|
4.863
|
5.172
|
EBITDA
1 |
1.978
|
1.964
|
2.394
|
3.015
|
3.263
|
3.422
|
3.579
|
3.711
|
Bedrijfsresultaat (EBIT)
1 |
1.465
|
1.411
|
1.681
|
2.126
|
2.293
|
2.278
|
2.388
|
2.517
|
Operationele Marge
|
51,47%
|
48,41%
|
52,46%
|
50,84%
|
50,75%
|
48,78%
|
49,09%
|
48,67%
|
Resultaat voor belastingen (EBT)
1 |
1.526
|
1.361
|
1.960
|
4.366
|
2.171
|
2.139
|
2.226
|
2.363
|
Nettowinst (verlies)
1 |
1.273
|
1.098
|
1.732
|
4.142
|
1.949
|
1.842
|
1.926
|
2.091
|
Nettomarge
|
44,71%
|
37,68%
|
54,08%
|
99,05%
|
43,14%
|
39,45%
|
39,61%
|
40,43%
|
WPA
2 |
7,290
|
6,290
|
9,870
|
23,50
|
11,06
|
10,47
|
10,94
|
11,63
|
Free Cash Flow
|
1.158
|
-
|
-
|
2.344
|
-
|
-
|
-
|
-
|
FCF-marge
|
40,67%
|
-
|
-
|
56,04%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
58,54%
|
-
|
-
|
77,75%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
90,97%
|
-
|
-
|
56,58%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,000
|
8,000
|
8,000
|
21,15
|
12,00
|
12,04
|
12,52
|
12,65
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
869,7
|
973,4
|
1.032
|
1.088
|
1.089
|
1.094
|
1.120
|
1.144
|
1.160
|
1.157
|
1.175
|
1.196
|
1.186
|
1.188
|
1.216
|
EBITDA
1 |
665,2
|
689,4
|
748
|
781,6
|
795,5
|
796,3
|
814,5
|
826,3
|
833,1
|
807,7
|
859,9
|
876,7
|
871,9
|
858
|
891,3
|
Bedrijfsresultaat (EBIT)
1 |
459,9
|
467,2
|
529,3
|
560,8
|
569
|
574,7
|
592,3
|
587,5
|
545,6
|
522,5
|
581,9
|
594,3
|
583
|
572,1
|
605,6
|
Operationele Marge
|
52,88%
|
48%
|
51,29%
|
51,54%
|
52,27%
|
52,52%
|
52,9%
|
51,36%
|
47,04%
|
45,15%
|
49,53%
|
49,68%
|
49,15%
|
48,16%
|
49,81%
|
Resultaat voor belastingen (EBT)
1 |
622
|
516,3
|
653,8
|
2.769
|
414,9
|
520,4
|
-
|
613,3
|
444,3
|
513,2
|
540,6
|
550,4
|
526,7
|
521,8
|
570,8
|
Nettowinst (verlies)
1 |
558,1
|
464,1
|
603,4
|
2.712
|
362,6
|
467,6
|
528,3
|
563,2
|
389,7
|
459,2
|
451,7
|
463,5
|
456,3
|
446,2
|
495,2
|
Nettomarge
|
64,17%
|
47,68%
|
58,46%
|
249,25%
|
33,31%
|
42,73%
|
47,18%
|
49,24%
|
33,59%
|
39,68%
|
38,44%
|
38,75%
|
38,46%
|
37,56%
|
40,73%
|
WPA
2 |
3,170
|
2,630
|
3,420
|
15,38
|
2,060
|
2,650
|
3,000
|
3,200
|
2,210
|
2,600
|
2,599
|
2,657
|
2,607
|
2,527
|
2,803
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,000
|
15,15
|
2,000
|
2,000
|
3,000
|
3,000
|
3,000
|
-
|
3,004
|
3,004
|
3,009
|
3,110
|
3,115
|
Datum van publicatie
|
22/02/22
|
3/05/22
|
4/08/22
|
1/11/22
|
21/02/23
|
3/05/23
|
2/08/23
|
30/10/23
|
20/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.493
|
2.287
|
6.741
|
6.096
|
8.733
|
10.033
|
10.517
|
11.071
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7547
x
|
1,164
x
|
2,816
x
|
2,022
x
|
2,677
x
|
2,932
x
|
2,938
x
|
2,984
x
|
Free Cash Flow
|
1.158
|
-
|
-
|
2.344
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
12,5%
|
19,4%
|
42,7%
|
19,4%
|
29,9%
|
30,6%
|
30,5%
|
ROA (netto-inkomsten/totale activa)
|
11,4%
|
9,48%
|
11,9%
|
23,7%
|
10,4%
|
10,1%
|
10,6%
|
12%
|
Totale activa
1 |
11.147
|
11.591
|
14.599
|
17.467
|
18.681
|
18.273
|
18.201
|
17.468
|
Nettoactief per aandeel
2 |
52,00
|
49,00
|
53,20
|
57,50
|
57,00
|
39,90
|
37,60
|
29,70
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
17,70
|
-
|
17,20
|
17,70
|
18,40
|
Capex
1 |
910
|
1.152
|
5.599
|
773
|
-
|
856
|
716
|
752
|
Capex/omzet
|
31,96%
|
39,51%
|
174,78%
|
18,49%
|
-
|
18,34%
|
14,72%
|
14,54%
|
Datum van publicatie
|
25/02/20
|
24/02/21
|
22/02/22
|
21/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
289,6
USD Gemiddelde koersdoel
310
USD Spread / Gemiddelde doel +7,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,19% | 33,28 mld. | | -2,92% | 10,15 mld. | | -16,52% | 3,96 mld. | | -1,42% | 3,1 mld. | | -4,75% | 2,94 mld. | | -12,27% | 2,21 mld. | | +1,74% | 2,16 mld. | | +3,98% | 1,04 mld. | | -8,84% | 956 mln. |
opslaagruimte vastgoed
|