Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
58,28
USD
|
-1,32%
|
|
-0,15%
|
-13,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.544
|
7.714
|
12.865
|
10.695
|
12.337
|
10.743
|
-
|
-
|
Bedrijfswaarde
1 |
14.348
|
11.259
|
16.489
|
14.353
|
16.400
|
15.064
|
15.073
|
15.039
|
K/w-verhouding
|
44,1
x
|
175
x
|
35,5
x
|
22,2
x
|
32,8
x
|
30,6
x
|
27,4
x
|
23,4
x
|
Dividendrendement
|
3,71%
|
5,22%
|
3,2%
|
4,04%
|
3,91%
|
4,64%
|
4,78%
|
4,95%
|
Marktkapitalisatie/omzet
|
9,56
x
|
7,79
x
|
11,4
x
|
8,93
x
|
9,52
x
|
7,62
x
|
7,28
x
|
6,9
x
|
Bedrijfswaarde/omzet
|
13
x
|
11,4
x
|
14,6
x
|
12
x
|
12,7
x
|
10,7
x
|
10,2
x
|
9,66
x
|
Bedrijfswaarde/EBITDA
|
18
x
|
16,2
x
|
20,4
x
|
17,2
x
|
18,4
x
|
16,1
x
|
15,4
x
|
14,9
x
|
Bedrijfswaarde/FCF
|
34,1
x
|
35,4
x
|
34,2
x
|
31,2
x
|
33,7
x
|
42,9
x
|
44,2
x
|
31,2
x
|
FCF Yield
|
2,94%
|
2,83%
|
2,92%
|
3,21%
|
2,97%
|
2,33%
|
2,26%
|
3,2%
|
Price to Book
|
1,71
x
|
1,3
x
|
2,15
x
|
1,76
x
|
1,77
x
|
1,59
x
|
1,61
x
|
1,62
x
|
Aantal aandelen (in duizenden)
|
167.129
|
169.210
|
170.736
|
171.123
|
184.137
|
184.326
|
-
|
-
|
Referentieprijs
2 |
63,09
|
45,59
|
75,35
|
62,50
|
67,00
|
58,28
|
58,28
|
58,28
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.104
|
989,7
|
1.126
|
1.198
|
1.296
|
1.410
|
1.475
|
1.556
|
EBITDA
1 |
798,6
|
693,6
|
806,9
|
835,3
|
889,6
|
938
|
975,6
|
1.009
|
Bedrijfsresultaat (EBIT)
1 |
369,9
|
269,6
|
452,2
|
472,3
|
468,2
|
554,9
|
592,4
|
638,2
|
Operationele Marge
|
33,52%
|
27,24%
|
40,16%
|
39,42%
|
36,14%
|
39,36%
|
40,16%
|
41,01%
|
Resultaat voor belastingen (EBT)
1 |
243,3
|
47,32
|
366,3
|
488
|
370,9
|
336,1
|
362,3
|
432,9
|
Nettowinst (verlies)
1 |
239,4
|
44,89
|
361,4
|
482,9
|
359,5
|
355,1
|
390
|
450
|
Nettomarge
|
21,7%
|
4,54%
|
32,1%
|
40,3%
|
27,75%
|
25,19%
|
26,44%
|
28,91%
|
WPA
2 |
1,430
|
0,2600
|
2,120
|
2,810
|
2,040
|
1,902
|
2,127
|
2,487
|
Free Cash Flow
1 |
421,3
|
318,3
|
481,8
|
460,4
|
486,7
|
351
|
341,1
|
481,7
|
FCF-marge
|
38,17%
|
32,16%
|
42,79%
|
38,42%
|
37,57%
|
24,9%
|
23,12%
|
30,95%
|
Kasstroomconversie (ebitda)
|
52,75%
|
45,89%
|
59,71%
|
55,12%
|
54,71%
|
37,42%
|
34,96%
|
47,75%
|
Kasstroomconversie (nettowinst)
|
175,94%
|
709,11%
|
133,3%
|
95,35%
|
135,39%
|
98,86%
|
87,47%
|
107,04%
|
Dividend per aandeel
2 |
2,340
|
2,380
|
2,410
|
2,525
|
2,620
|
2,706
|
2,788
|
2,883
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
287,7
|
290
|
296,7
|
295,6
|
298,2
|
307,6
|
311,9
|
307,1
|
323,6
|
352,9
|
347
|
349,6
|
352,6
|
360,1
|
365,5
|
EBITDA
1 |
207,6
|
203,2
|
210,6
|
207
|
195,3
|
213
|
221,5
|
209,1
|
221,5
|
237,6
|
226,7
|
226,2
|
229,4
|
233,1
|
233,5
|
Bedrijfsresultaat (EBIT)
1 |
114,4
|
113,8
|
121,3
|
120
|
115
|
116
|
121
|
111,4
|
119,3
|
116,4
|
117,2
|
129,7
|
133,3
|
138
|
148,1
|
Operationele Marge
|
39,76%
|
39,25%
|
40,87%
|
40,6%
|
38,56%
|
37,71%
|
38,79%
|
36,28%
|
36,87%
|
32,99%
|
33,77%
|
37,08%
|
37,8%
|
38,32%
|
40,53%
|
Resultaat voor belastingen (EBT)
1 |
118,8
|
68,98
|
196,8
|
106
|
88,85
|
96,38
|
98,49
|
88,17
|
92,17
|
92,03
|
89,94
|
88,15
|
86,09
|
90,02
|
97,58
|
Nettowinst (verlies)
1 |
117,4
|
67,86
|
195,2
|
104,8
|
87,58
|
95,26
|
97,28
|
86,78
|
89,08
|
86,36
|
85,91
|
84,89
|
88,95
|
92,55
|
96
|
Nettomarge
|
40,81%
|
23,4%
|
65,79%
|
35,45%
|
29,37%
|
30,97%
|
31,19%
|
28,25%
|
27,53%
|
24,47%
|
24,76%
|
24,28%
|
25,23%
|
25,7%
|
26,26%
|
WPA
2 |
0,6900
|
0,3900
|
1,140
|
0,6100
|
0,5100
|
0,5600
|
0,5700
|
0,5100
|
0,5000
|
0,4700
|
0,4689
|
0,4588
|
0,4837
|
0,5025
|
0,5700
|
Dividend per aandeel
2 |
0,5950
|
0,6250
|
0,6250
|
0,6250
|
0,6250
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6700
|
0,6739
|
0,6739
|
0,6739
|
0,6855
|
0,6862
|
Datum van publicatie
|
4/11/21
|
10/02/22
|
3/05/22
|
5/08/22
|
3/11/22
|
9/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.804
|
3.545
|
3.624
|
3.658
|
4.063
|
4.321
|
4.331
|
4.296
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,764
x
|
5,11
x
|
4,491
x
|
4,379
x
|
4,567
x
|
4,607
x
|
4,439
x
|
4,259
x
|
Free Cash Flow
1 |
421
|
318
|
482
|
460
|
487
|
351
|
341
|
482
|
ROE (netto-inkomsten/eigen vermogen)
|
4,46%
|
0,74%
|
6,01%
|
7,96%
|
5,48%
|
5,25%
|
5,99%
|
6,95%
|
ROA (netto-inkomsten/totale activa)
|
2,55%
|
0,41%
|
3,33%
|
4,46%
|
3,09%
|
2,66%
|
3,15%
|
3,66%
|
Totale activa
1 |
9.394
|
11.035
|
10.865
|
10.826
|
11.644
|
13.360
|
12.393
|
12.287
|
Nettoactief per aandeel
2 |
36,90
|
35,10
|
35,10
|
35,50
|
37,90
|
36,70
|
36,10
|
36,10
|
Cashflow per aandeel
2 |
3,700
|
2,950
|
3,860
|
3,820
|
4,080
|
4,340
|
4,580
|
4,840
|
Capex
1 |
285
|
181
|
178
|
195
|
233
|
281
|
258
|
244
|
Capex/omzet
|
25,83%
|
18,27%
|
15,78%
|
16,31%
|
17,97%
|
19,91%
|
17,51%
|
15,68%
|
Datum van publicatie
|
12/02/20
|
11/02/21
|
10/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
58,28
USD Gemiddelde koersdoel
70,05
USD Spread / Gemiddelde doel +20,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,01% | 10,74 mld. | | -0,20% | 46,38 mld. | | -13,75% | 12,39 mld. | | -22,69% | 11,06 mld. | | -5,43% | 7,45 mld. | | -6,66% | 6,54 mld. | | -8,23% | 5,8 mld. | | -7,60% | 5,6 mld. | | -7,00% | 4,67 mld. | | -10,61% | 3,99 mld. |
winkel vastgoed
|