Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,25
USD
|
-0,89%
|
|
-0,24%
|
-12,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.048
|
1.580
|
2.380
|
1.872
|
1.768
|
1.561
|
-
|
-
|
Bedrijfswaarde
1 |
3.452
|
2.947
|
3.694
|
3.259
|
3.138
|
2.926
|
2.931
|
1.561
|
K/w-verhouding
|
42
x
|
49,6
x
|
44,5
x
|
35,8
x
|
52
x
|
55,7
x
|
47,1
x
|
-
|
Dividendrendement
|
4,46%
|
1,49%
|
2,6%
|
3,73%
|
4,28%
|
4,94%
|
5,12%
|
5,41%
|
Marktkapitalisatie/omzet
|
6,94
x
|
5,56
x
|
8,47
x
|
6,06
x
|
5,54
x
|
4,69
x
|
4,43
x
|
-
|
Bedrijfswaarde/omzet
|
11,7
x
|
10,4
x
|
13,1
x
|
10,5
x
|
9,83
x
|
8,78
x
|
8,32
x
|
-
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
15,3
x
|
19,9
x
|
15,9
x
|
14,6
x
|
13,3
x
|
12,7
x
|
6,43
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
115.996
|
118.005
|
121.424
|
124.542
|
126.002
|
127.454
|
-
|
-
|
Referentieprijs
2 |
17,66
|
13,39
|
19,60
|
15,03
|
14,03
|
12,25
|
12,25
|
12,25
|
Datum van publicatie
|
18/02/20
|
23/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
295
|
284,1
|
280,9
|
309
|
319,1
|
333,1
|
352,2
|
-
|
EBITDA
1 |
212,9
|
192,2
|
185,5
|
205,5
|
215,3
|
220,7
|
231,2
|
242,9
|
Bedrijfsresultaat (EBIT)
1 |
115,4
|
94,45
|
92,56
|
107
|
109,8
|
116,1
|
122,6
|
130,2
|
Operationele Marge
|
39,1%
|
33,24%
|
32,95%
|
34,64%
|
34,43%
|
34,86%
|
34,81%
|
-
|
Resultaat voor belastingen (EBT)
1 |
53,68
|
34,72
|
57,36
|
55,46
|
36,65
|
40,89
|
42,34
|
-
|
Nettowinst (verlies)
1 |
48,84
|
32,01
|
53,51
|
51,87
|
34,53
|
31,33
|
36,14
|
-
|
Nettomarge
|
16,56%
|
11,27%
|
19,05%
|
16,79%
|
10,82%
|
9,4%
|
10,26%
|
-
|
WPA
2 |
0,4200
|
0,2700
|
0,4400
|
0,4200
|
0,2700
|
0,2200
|
0,2600
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7880
|
0,2000
|
0,5100
|
0,5600
|
0,6000
|
0,6050
|
0,6268
|
0,6625
|
Datum van publicatie
|
18/02/20
|
23/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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 |
72
|
75,04
|
78,22
|
77,42
|
79,28
|
79
|
82,04
|
78,27
|
82,15
|
84,56
|
82,38
|
82,67
|
84,03
|
87,4
|
88,53
|
EBITDA
1 |
47
|
50,44
|
51,44
|
51,25
|
52,18
|
50,76
|
53,76
|
54,13
|
56,46
|
56,08
|
54,32
|
54,7
|
55,63
|
56,19
|
56,87
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
29,11
|
29,81
|
26,12
|
27,93
|
29,09
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
35,43%
|
35,26%
|
31,7%
|
33,79%
|
34,62%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
8,514
|
11,64
|
11,51
|
18,52
|
10,2
|
8,142
|
9,929
|
8,428
|
8,035
|
11,02
|
7,578
|
7,575
|
7,733
|
8,216
|
8,8
|
Nettomarge
|
11,83%
|
15,51%
|
14,71%
|
23,92%
|
12,86%
|
10,31%
|
12,1%
|
10,77%
|
9,78%
|
13,03%
|
9,2%
|
9,16%
|
9,2%
|
9,4%
|
9,94%
|
WPA
2 |
0,0700
|
0,0900
|
0,0900
|
0,1500
|
0,0800
|
0,0600
|
0,0800
|
0,0700
|
0,0600
|
0,0900
|
0,0650
|
0,0500
|
0,0600
|
-
|
-
|
Dividend per aandeel
2 |
0,1800
|
0,1300
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1525
|
0,1525
|
0,1500
|
0,1500
|
Datum van publicatie
|
16/02/22
|
25/04/22
|
26/07/22
|
25/10/22
|
15/02/23
|
25/04/23
|
25/07/23
|
24/10/23
|
14/02/24
|
23/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.404
|
1.367
|
1.314
|
1.388
|
1.370
|
1.364
|
1.370
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,594
x
|
7,115
x
|
7,085
x
|
6,753
x
|
6,364
x
|
6,183
x
|
5,925
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,13%
|
1,11%
|
4,32%
|
3,44%
|
2,67%
|
5,63%
|
3,26%
|
4,12%
|
ROA (netto-inkomsten/totale activa)
|
1,65%
|
2,69%
|
1,85%
|
1,49%
|
1,15%
|
1,31%
|
1,36%
|
-
|
Totale activa
1 |
2.958
|
1.189
|
2.897
|
3.480
|
2.991
|
2.399
|
2.664
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
1,140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
18/02/20
|
23/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,25
USD Gemiddelde koersdoel
13,89
USD Spread / Gemiddelde doel +13,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,69% | 1,56 mld. | | -0,20% | 46,38 mld. | | -13,75% | 12,39 mld. | | -22,69% | 11,06 mld. | | -13,01% | 10,74 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. |
winkel vastgoed
|