Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
142,4
USD
|
-0,26%
|
|
+1,37%
|
-0,20%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
45.711
|
27.983
|
52.503
|
38.606
|
46.536
|
46.377
|
-
|
-
|
Bedrijfswaarde
1 |
69.205
|
53.695
|
77.291
|
62.945
|
71.400
|
72.192
|
72.020
|
70.264
|
K/w-verhouding
|
21,9
x
|
23,8
x
|
23,4
x
|
18
x
|
20,4
x
|
23,9
x
|
23,1
x
|
22,8
x
|
Dividendrendement
|
5,57%
|
7,04%
|
3,66%
|
5,87%
|
-
|
5,52%
|
5,72%
|
5,87%
|
Marktkapitalisatie/omzet
|
7,94
x
|
6,07
x
|
10,3
x
|
7,3
x
|
8,22
x
|
8,55
x
|
8,33
x
|
8,15
x
|
Bedrijfswaarde/omzet
|
12
x
|
11,7
x
|
15,1
x
|
11,9
x
|
12,6
x
|
13,3
x
|
12,9
x
|
12,3
x
|
Bedrijfswaarde/EBITDA
|
16,3
x
|
16,3
x
|
21
x
|
16,5
x
|
17,5
x
|
17,2
x
|
16,7
x
|
16
x
|
Bedrijfswaarde/FCF
|
23,6
x
|
29,1
x
|
24,9
x
|
20,2
x
|
-
|
37,1
x
|
42,3
x
|
28,4
x
|
FCF Yield
|
4,24%
|
3,43%
|
4,02%
|
4,95%
|
-
|
2,7%
|
2,37%
|
3,53%
|
Price to Book
|
18,1
x
|
9,22
x
|
15,6
x
|
13,4
x
|
15,4
x
|
21,2
x
|
29
x
|
39,6
x
|
Aantal aandelen (in duizenden)
|
306.869
|
328.136
|
328.619
|
328.619
|
326.247
|
325.774
|
-
|
-
|
Referentieprijs
2 |
149,0
|
85,28
|
159,8
|
117,5
|
142,6
|
142,4
|
142,4
|
142,4
|
Datum van publicatie
|
4/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.755
|
4.608
|
5.117
|
5.291
|
5.659
|
5.426
|
5.565
|
5.691
|
EBITDA
1 |
4.248
|
3.290
|
3.676
|
3.811
|
4.069
|
4.192
|
4.305
|
4.397
|
Bedrijfsresultaat (EBIT)
1 |
2.908
|
1.972
|
2.413
|
2.584
|
2.807
|
2.898
|
2.980
|
2.937
|
Operationele Marge
|
50,53%
|
42,8%
|
47,16%
|
48,83%
|
49,6%
|
53,4%
|
53,55%
|
51,6%
|
Resultaat voor belastingen (EBT)
1 |
2.002
|
1.187
|
1.617
|
1.822
|
2.314
|
2.050
|
2.141
|
2.195
|
Nettowinst (verlies)
1 |
2.098
|
1.109
|
2.246
|
2.136
|
2.280
|
2.087
|
2.188
|
2.231
|
Nettomarge
|
36,46%
|
24,07%
|
43,9%
|
40,37%
|
40,29%
|
38,47%
|
39,31%
|
39,2%
|
WPA
2 |
6,810
|
3,590
|
6,840
|
6,520
|
6,980
|
5,948
|
6,150
|
6,235
|
Free Cash Flow
1 |
2.932
|
1.843
|
3.109
|
3.117
|
-
|
1.946
|
1.704
|
2.477
|
FCF-marge
|
50,94%
|
39,99%
|
60,77%
|
58,9%
|
-
|
35,88%
|
30,63%
|
43,52%
|
Kasstroomconversie (ebitda)
|
69,01%
|
56,01%
|
84,59%
|
81,78%
|
-
|
46,44%
|
39,59%
|
56,34%
|
Kasstroomconversie (nettowinst)
|
139,73%
|
166,11%
|
138,43%
|
145,89%
|
-
|
93,25%
|
77,9%
|
111,04%
|
Dividend per aandeel
2 |
8,300
|
6,000
|
5,850
|
6,900
|
-
|
7,853
|
8,136
|
8,356
|
Datum van publicatie
|
4/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
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 |
1.297
|
1.326
|
1.296
|
1.280
|
1.316
|
1.400
|
1.351
|
1.370
|
1.411
|
1.527
|
1.329
|
1.329
|
1.360
|
1.439
|
-
|
EBITDA
1 |
923,7
|
911,4
|
930,6
|
925
|
821,6
|
1.001
|
969,8
|
977,5
|
1.009
|
1.112
|
996,8
|
1.000
|
1.037
|
1.116
|
1.007
|
Bedrijfsresultaat (EBIT)
1 |
612,3
|
591,5
|
620,4
|
626,8
|
652,2
|
684,2
|
662,7
|
657,9
|
694,2
|
792,1
|
664,5
|
671,7
|
713,5
|
779,8
|
679,5
|
Operationele Marge
|
47,23%
|
44,61%
|
47,87%
|
48,97%
|
49,57%
|
48,88%
|
49,06%
|
48,04%
|
49,2%
|
51,86%
|
50,01%
|
50,56%
|
52,46%
|
54,2%
|
-
|
Resultaat voor belastingen (EBT)
1 |
412,6
|
398
|
435,2
|
439,4
|
464,3
|
483,3
|
463,3
|
439,8
|
640,2
|
734,6
|
454,4
|
501,9
|
538,3
|
613,7
|
487,4
|
Nettowinst (verlies)
1 |
679,9
|
503,2
|
426,6
|
496,7
|
539
|
673,8
|
451,8
|
486,3
|
594,1
|
747,5
|
456,1
|
499,1
|
520,9
|
620,9
|
486,4
|
Nettomarge
|
52,44%
|
37,95%
|
32,92%
|
38,81%
|
40,97%
|
48,13%
|
33,45%
|
35,51%
|
42,11%
|
48,94%
|
34,33%
|
37,57%
|
38,3%
|
43,15%
|
-
|
WPA
2 |
2,070
|
1,530
|
1,300
|
1,510
|
1,650
|
2,060
|
1,380
|
1,490
|
1,820
|
2,290
|
1,325
|
1,438
|
1,498
|
1,751
|
1,500
|
Dividend per aandeel
2 |
1,500
|
1,650
|
1,650
|
1,750
|
1,750
|
1,800
|
1,800
|
1,850
|
1,900
|
-
|
1,944
|
1,944
|
1,963
|
1,974
|
2,013
|
Datum van publicatie
|
1/11/21
|
7/02/22
|
9/05/22
|
1/08/22
|
1/11/22
|
6/02/23
|
2/05/23
|
2/08/23
|
30/10/23
|
5/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23.494
|
25.712
|
24.787
|
24.339
|
24.864
|
25.815
|
25.643
|
23.887
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,53
x
|
7,816
x
|
6,743
x
|
6,387
x
|
6,111
x
|
6,159
x
|
5,956
x
|
5,433
x
|
Free Cash Flow
1 |
2.932
|
1.843
|
3.109
|
3.117
|
-
|
1.946
|
1.704
|
2.477
|
ROE (netto-inkomsten/eigen vermogen)
|
72,1%
|
39,9%
|
70,2%
|
63,7%
|
62%
|
74,1%
|
111%
|
203%
|
ROA (netto-inkomsten/totale activa)
|
6,78%
|
3,36%
|
6,55%
|
6,4%
|
5,67%
|
5,72%
|
6,11%
|
6,6%
|
Totale activa
1 |
30.959
|
33.009
|
34.282
|
33.394
|
40.184
|
36.512
|
35.797
|
33.800
|
Nettoactief per aandeel
2 |
8,230
|
9,250
|
10,20
|
8,750
|
9,280
|
6,720
|
4,910
|
3,600
|
Cashflow per aandeel
2 |
12,40
|
7,540
|
11,10
|
10,00
|
-
|
9,840
|
9,950
|
10,30
|
Capex
1 |
876
|
484
|
528
|
650
|
-
|
641
|
895
|
911
|
Capex/omzet
|
15,22%
|
10,51%
|
10,32%
|
12,28%
|
-
|
11,81%
|
16,09%
|
16,01%
|
Datum van publicatie
|
4/02/20
|
8/02/21
|
7/02/22
|
6/02/23
|
5/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
142,4
USD Gemiddelde koersdoel
157
USD Spread / Gemiddelde doel +10,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -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. | | -10,61% | 3,99 mld. |
winkel vastgoed
|