Beurs gesloten -
London S.E.
17:35:27 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
854,8
GBX
|
+1,35%
|
|
+0,73%
|
-3,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.836
|
11.289
|
17.270
|
9.233
|
10.878
|
10.494
|
-
|
-
|
Bedrijfswaarde
1 |
11.647
|
13.614
|
20.631
|
12.600
|
16.894
|
15.716
|
16.100
|
16.152
|
K/w-verhouding
|
11,4
x
|
7,67
x
|
4,25
x
|
-4,78
x
|
-42,8
x
|
11,4
x
|
7,89
x
|
5,13
x
|
Dividendrendement
|
2,31%
|
2,33%
|
1,69%
|
3,44%
|
3,14%
|
3,47%
|
3,73%
|
3,96%
|
Marktkapitalisatie/omzet
|
27,2
x
|
28,7
x
|
38,6
x
|
18,9
x
|
19,9
x
|
15,8
x
|
14,2
x
|
12,5
x
|
Bedrijfswaarde/omzet
|
32,2
x
|
34,6
x
|
46,2
x
|
25,8
x
|
30,9
x
|
23,7
x
|
21,7
x
|
19,3
x
|
Bedrijfswaarde/EBITDA
|
37,9
x
|
40,1
x
|
51,4
x
|
27,2
x
|
32,4
x
|
26,7
x
|
24,6
x
|
22,2
x
|
Bedrijfswaarde/FCF
|
-1.213
x
|
70
x
|
-14,8
x
|
-10
x
|
-41,4
x
|
455
x
|
478
x
|
309
x
|
FCF Yield
|
-0,08%
|
1,43%
|
-6,76%
|
-9,99%
|
-2,42%
|
0,22%
|
0,21%
|
0,32%
|
Price to Book
|
1,29
x
|
1,17
x
|
1,29
x
|
0,81
x
|
1
x
|
0,92
x
|
0,85
x
|
0,79
x
|
Aantal aandelen (in duizenden)
|
1.096.300
|
1.191.279
|
1.202.254
|
1.209.164
|
1.227.226
|
1.227.600
|
-
|
-
|
Referentieprijs
2 |
8,972
|
9,476
|
14,36
|
7,636
|
8,864
|
8,548
|
8,548
|
8,548
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
362
|
392,9
|
447
|
488
|
547
|
662,9
|
741,4
|
836,6
|
EBITDA
1 |
307,6
|
339,8
|
401
|
464
|
521
|
588,6
|
655,4
|
727,4
|
Bedrijfsresultaat (EBIT)
1 |
304,2
|
336,2
|
396
|
460
|
515
|
594,7
|
656,5
|
726,5
|
Operationele Marge
|
84,03%
|
85,57%
|
88,59%
|
94,26%
|
94,15%
|
89,71%
|
88,56%
|
86,84%
|
Resultaat voor belastingen (EBT)
1 |
902
|
1.464
|
4.355
|
-1.967
|
-263
|
793,9
|
1.053
|
-
|
Nettowinst (verlies)
1 |
857,9
|
1.427
|
4.060
|
-1.927
|
-253
|
1.055
|
1.221
|
1.584
|
Nettomarge
|
236,99%
|
363,17%
|
908,28%
|
-394,88%
|
-46,25%
|
159,11%
|
164,75%
|
189,38%
|
WPA
2 |
0,7890
|
1,236
|
3,381
|
-1,597
|
-0,2070
|
0,7475
|
1,083
|
1,666
|
Free Cash Flow
1 |
-9,6
|
194,4
|
-1.395
|
-1.259
|
-408
|
34,55
|
33,7
|
52,3
|
FCF-marge
|
-2,65%
|
49,48%
|
-312,08%
|
-257,99%
|
-74,59%
|
5,21%
|
4,55%
|
6,25%
|
Kasstroomconversie (ebitda)
|
-
|
57,21%
|
-
|
-
|
-
|
5,87%
|
5,14%
|
7,19%
|
Kasstroomconversie (nettowinst)
|
-
|
13,62%
|
-
|
-
|
-
|
3,28%
|
2,76%
|
3,3%
|
Dividend per aandeel
2 |
0,2070
|
0,2210
|
0,2430
|
0,2630
|
0,2780
|
0,2969
|
0,3185
|
0,3384
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
200,7
|
187,2
|
205,7
|
286
|
161
|
295
|
193
|
332
|
681
|
322,7
|
333,5
|
354,2
|
363
|
EBITDA
|
-
|
-
|
-
|
369
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
223,3
|
-
|
367
|
208
|
385
|
212
|
266
|
249
|
278,2
|
291,1
|
304,7
|
316,8
|
Operationele Marge
|
-
|
119,28%
|
-
|
128,32%
|
129,19%
|
130,51%
|
109,84%
|
80,12%
|
36,56%
|
86,22%
|
87,28%
|
86,03%
|
87,28%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
1.413
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
1.317
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
460,49%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
0,1950
|
-
|
1,103
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
0,0690
|
-
|
0,0740
|
-
|
0,0810
|
-
|
0,0870
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/20
|
5/08/20
|
19/02/21
|
29/07/21
|
18/02/22
|
28/07/22
|
17/02/23
|
27/07/23
|
16/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.811
|
2.325
|
3.361
|
3.367
|
6.016
|
5.173
|
5.562
|
5.607
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,888
x
|
6,842
x
|
8,382
x
|
7,256
x
|
11,55
x
|
8,962
x
|
8,648
x
|
7,934
x
|
Free Cash Flow
1 |
-9,6
|
194
|
-1.395
|
-1.259
|
-408
|
34,6
|
33,7
|
52,3
|
ROE (netto-inkomsten/eigen vermogen)
|
3,71%
|
3,37%
|
3,01%
|
3,02%
|
3,58%
|
4,09%
|
3,85%
|
3,98%
|
ROA (netto-inkomsten/totale activa)
|
2,74%
|
2,57%
|
2,29%
|
2,13%
|
2,3%
|
2,4%
|
2,42%
|
-
|
Totale activa
1 |
31.268
|
55.527
|
177.626
|
-90.505
|
-11.000
|
43.909
|
50.452
|
-
|
Nettoactief per aandeel
2 |
6,970
|
8,090
|
11,20
|
9,380
|
8,860
|
9,290
|
10,00
|
10,80
|
Cashflow per aandeel
2 |
0,1900
|
0,1700
|
0,2600
|
0,1800
|
0,3500
|
0,3300
|
0,3600
|
0,3600
|
Capex
1 |
649
|
1.404
|
1.706
|
1.472
|
839
|
628
|
655
|
588
|
Capex/omzet
|
179,28%
|
357,44%
|
381,66%
|
301,64%
|
153,38%
|
94,74%
|
88,31%
|
70,28%
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
18/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
8,548
GBP Gemiddelde koersdoel
9,758
GBP Spread / Gemiddelde doel +14,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,56% | 13,07 mld. | | -6,46% | 46,25 mld. | | -8,31% | 20,33 mld. | | +16,05% | 11,53 mld. | | -4,85% | 9,68 mld. | | -0,83% | 8,48 mld. | | -14,19% | 8,38 mld. | | +1,38% | 7,63 mld. | | -18,42% | 5,53 mld. | | +4,97% | 5,28 mld. |
andere commerciele vastgoed
|