Geschatte realtime
Cboe BZX
20:17:58 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,8
USD
|
-2,74%
|
|
+5,17%
|
-17,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.062
|
3.790
|
4.516
|
1.780
|
1.663
|
1.337
|
-
|
-
|
Bedrijfswaarde
1 |
3.412
|
5.418
|
7.184
|
5.253
|
5.671
|
5.655
|
5.978
|
6.451
|
K/w-verhouding
|
45,3
x
|
62
x
|
59,1
x
|
13
x
|
-28,5
x
|
12,5
x
|
12
x
|
13
x
|
Dividendrendement
|
1,53%
|
0,89%
|
0,84%
|
-
|
3,03%
|
3,84%
|
3,89%
|
4,04%
|
Marktkapitalisatie/omzet
|
22,1
x
|
24,4
x
|
24,1
x
|
6,58
x
|
4,72
x
|
3,72
x
|
3,45
x
|
3,07
x
|
Bedrijfswaarde/omzet
|
36,5
x
|
34,9
x
|
38,4
x
|
19,4
x
|
16,1
x
|
15,7
x
|
15,4
x
|
14,8
x
|
Bedrijfswaarde/EBITDA
|
45,3
x
|
41,7
x
|
46,4
x
|
24,1
x
|
21,7
x
|
18,8
x
|
18,3
x
|
17,2
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,76
x
|
2,8
x
|
2,69
x
|
-
|
0,75
x
|
0,58
x
|
0,58
x
|
0,59
x
|
Aantal aandelen (in duizenden)
|
51.155
|
52.286
|
56.560
|
62.187
|
71.066
|
71.435
|
-
|
-
|
Referentieprijs
2 |
40,30
|
72,49
|
79,85
|
28,62
|
23,40
|
18,71
|
18,71
|
18,71
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
15/02/22
|
14/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
93,4
|
155,4
|
187
|
270,3
|
352,6
|
359,8
|
387,8
|
434,9
|
EBITDA
1 |
75,39
|
130
|
154,7
|
218,4
|
261,5
|
300,6
|
326,1
|
375,5
|
Bedrijfsresultaat (EBIT)
1 |
66,01
|
120,5
|
145,2
|
208,8
|
88,41
|
88,68
|
104,5
|
135,7
|
Operationele Marge
|
70,67%
|
77,55%
|
77,62%
|
77,24%
|
25,08%
|
24,65%
|
26,96%
|
31,2%
|
Resultaat voor belastingen (EBT)
1 |
-
|
59,49
|
73,36
|
-
|
-77,08
|
114,3
|
125,3
|
140,1
|
Nettowinst (verlies)
1 |
27,7
|
59,29
|
73,12
|
135,4
|
-54,97
|
109,6
|
124,8
|
151,7
|
Nettomarge
|
29,66%
|
38,15%
|
39,1%
|
50,1%
|
-15,59%
|
30,47%
|
32,18%
|
34,87%
|
WPA
2 |
0,8900
|
1,170
|
1,350
|
2,210
|
-0,8200
|
1,493
|
1,558
|
1,440
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6180
|
0,6427
|
0,6722
|
-
|
0,7080
|
0,7178
|
0,7280
|
0,7550
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
15/02/22
|
14/02/23
|
12/02/24
|
-
|
-
|
-
|
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 |
52
|
60,4
|
64,88
|
71,7
|
73,37
|
78,33
|
85,66
|
85,6
|
103,2
|
93,21
|
88,44
|
89,71
|
91,22
|
95,4
|
94,89
|
EBITDA
1 |
43,9
|
50,35
|
53,13
|
55,21
|
59,71
|
47,97
|
64,41
|
64,53
|
84,54
|
81,18
|
70,26
|
71,73
|
73,27
|
79,21
|
81,07
|
Bedrijfsresultaat (EBIT)
1 |
41,49
|
47,95
|
50,72
|
-
|
-
|
45,57
|
17,15
|
17,63
|
34,85
|
78,69
|
20,37
|
21,27
|
22,27
|
26,01
|
25,9
|
Operationele Marge
|
79,79%
|
79,39%
|
78,18%
|
-
|
-
|
58,18%
|
20,02%
|
20,59%
|
33,76%
|
84,42%
|
23,03%
|
23,71%
|
24,42%
|
27,26%
|
27,3%
|
Resultaat voor belastingen (EBT)
1 |
21,31
|
24,91
|
22,71
|
75,39
|
-
|
4,716
|
22,64
|
-122,8
|
34,88
|
31,5
|
26,7
|
27,53
|
28,6
|
33,5
|
31,23
|
Nettowinst (verlies)
1 |
21,28
|
24,87
|
22,68
|
66,08
|
21,8
|
4,682
|
22,13
|
-122,7
|
41,18
|
30,73
|
25,78
|
26,38
|
27,03
|
31,22
|
30,75
|
Nettomarge
|
40,92%
|
41,18%
|
34,95%
|
92,16%
|
29,71%
|
5,98%
|
25,83%
|
-143,34%
|
39,9%
|
32,97%
|
29,15%
|
29,4%
|
29,64%
|
32,73%
|
32,41%
|
WPA
2 |
0,3800
|
0,4300
|
0,3700
|
1,060
|
0,3500
|
0,0700
|
0,3500
|
-1,810
|
0,5800
|
0,4300
|
0,3500
|
0,3638
|
0,3675
|
0,4086
|
0,3750
|
Dividend per aandeel
2 |
0,1700
|
0,1700
|
0,1700
|
0,1700
|
-
|
0,1770
|
0,1770
|
0,1770
|
0,1770
|
-
|
0,1800
|
0,1817
|
0,1817
|
0,1825
|
0,1850
|
Datum van publicatie
|
15/02/22
|
21/04/22
|
3/08/22
|
1/11/22
|
14/02/23
|
26/04/23
|
1/08/23
|
31/10/23
|
12/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.350
|
1.628
|
2.668
|
3.473
|
4.008
|
4.318
|
4.642
|
5.114
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
17,91
x
|
12,52
x
|
17,24
x
|
15,9
x
|
15,33
x
|
14,36
x
|
14,23
x
|
13,62
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,83%
|
4,8%
|
4,78%
|
7,08%
|
-2,51%
|
4,61%
|
4,86%
|
5,14%
|
ROA (netto-inkomsten/totale activa)
|
1,56%
|
2,05%
|
1,89%
|
2,61%
|
-0,89%
|
1,6%
|
1,73%
|
1,97%
|
Totale activa
1 |
1.774
|
2.888
|
3.862
|
5.183
|
6.200
|
6.852
|
7.235
|
7.683
|
Nettoactief per aandeel
2 |
22,80
|
25,90
|
29,70
|
-
|
31,40
|
32,10
|
32,10
|
31,70
|
Cashflow per aandeel
|
-
|
0,7000
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
11/02/21
|
15/02/22
|
14/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,71
USD Gemiddelde koersdoel
26,75
USD Spread / Gemiddelde doel +42,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,39% | 1,34 mld. | | -15,14% | 12,09 mld. | | -12,95% | 5,88 mld. | | -8,19% | 5,57 mld. | | -7,89% | 5,15 mld. | | +1,40% | 4,81 mld. | | +5,65% | 4,73 mld. | | -12,18% | 4,28 mld. | | -1,63% | 3,59 mld. | | -15,25% | 3,13 mld. |
diversen vastgoed
|