Vertraagde tijd
Nyse
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- USD
|
-.--%
|
|
+0,07%
|
-0,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.197
|
4.674
|
8.452
|
5.790
|
7.128
|
6.384
|
-
|
-
|
Bedrijfswaarde
1 |
5.852
|
6.402
|
10.647
|
8.262
|
9.732
|
9.031
|
9.091
|
6.384
|
K/w-verhouding
|
90,2
x
|
23,7
x
|
41,7
x
|
32,3
x
|
36,7
x
|
44
x
|
41,9
x
|
30,5
x
|
Dividendrendement
|
4,53%
|
4,6%
|
3,02%
|
4,52%
|
-
|
4,22%
|
4,38%
|
4,69%
|
Marktkapitalisatie/omzet
|
10,3
x
|
9,67
x
|
15
x
|
8,81
x
|
10,1
x
|
8,37
x
|
7,75
x
|
6,82
x
|
Bedrijfswaarde/omzet
|
14,4
x
|
13,2
x
|
18,9
x
|
12,6
x
|
13,7
x
|
11,8
x
|
11
x
|
6,82
x
|
Bedrijfswaarde/EBITDA
|
20
x
|
18,1
x
|
26,6
x
|
17,2
x
|
18,9
x
|
16,3
x
|
15,2
x
|
10
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,96
x
|
1,82
x
|
2,58
x
|
1,71
x
|
2,11
x
|
0,98
x
|
1,03
x
|
-
|
Aantal aandelen (in duizenden)
|
132.957
|
149.230
|
176.221
|
179.216
|
181.571
|
182.080
|
-
|
-
|
Referentieprijs
2 |
31,57
|
31,32
|
47,96
|
32,31
|
39,26
|
35,06
|
35,06
|
35,06
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
406
|
483,4
|
562,2
|
657,3
|
707,8
|
762,5
|
823,4
|
935,7
|
EBITDA
1 |
293
|
353,3
|
400,5
|
479,5
|
516,1
|
554,9
|
599,7
|
638,6
|
Bedrijfsresultaat (EBIT)
1 |
97,83
|
131,6
|
164
|
203,5
|
237,6
|
257,5
|
272,1
|
246,5
|
Operationele Marge
|
24,1%
|
27,23%
|
29,17%
|
30,96%
|
33,57%
|
33,77%
|
33,04%
|
26,34%
|
Resultaat voor belastingen (EBT)
1 |
46,11
|
206,8
|
196,4
|
182,2
|
197,2
|
149,8
|
165,3
|
-
|
Nettowinst (verlies)
1 |
43,81
|
196,7
|
188,2
|
178,1
|
192,6
|
148,8
|
157,5
|
161,8
|
Nettomarge
|
10,79%
|
40,69%
|
33,47%
|
27,09%
|
27,21%
|
19,51%
|
19,13%
|
17,29%
|
WPA
2 |
0,3500
|
1,320
|
1,150
|
1,000
|
1,070
|
0,7964
|
0,8371
|
1,150
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,430
|
1,440
|
1,450
|
1,460
|
-
|
1,481
|
1,535
|
1,644
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
147,6
|
159,2
|
161,5
|
166,3
|
170,3
|
173,6
|
171,7
|
179,3
|
183,3
|
187,5
|
187,6
|
191,1
|
195,2
|
200,1
|
204,4
|
EBITDA
1 |
106
|
114,6
|
119,9
|
123,9
|
121,1
|
122
|
126,6
|
133
|
134,5
|
134,3
|
137,5
|
140,3
|
142,8
|
143,2
|
150,1
|
Bedrijfsresultaat (EBIT)
1 |
43,74
|
47,26
|
50,58
|
53,52
|
52,14
|
53,07
|
58,11
|
63,22
|
63,21
|
63,53
|
64,01
|
65,25
|
65,73
|
65,33
|
70,69
|
Operationele Marge
|
29,63%
|
29,68%
|
31,32%
|
32,18%
|
30,61%
|
30,58%
|
33,84%
|
35,26%
|
34,48%
|
33,87%
|
34,12%
|
34,14%
|
33,67%
|
32,65%
|
34,58%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
86,2
|
52,76
|
32,32
|
63,27
|
29,74
|
49,41
|
51,55
|
49,99
|
41,68
|
36,58
|
37,38
|
37,78
|
37,3
|
36,25
|
40,59
|
Nettomarge
|
58,39%
|
33,14%
|
20,01%
|
38,05%
|
17,46%
|
28,47%
|
30,03%
|
27,88%
|
22,74%
|
19,5%
|
19,93%
|
19,77%
|
19,11%
|
18,12%
|
19,86%
|
WPA
2 |
0,5000
|
0,3000
|
0,1800
|
0,3500
|
0,1700
|
0,2800
|
0,2900
|
0,2800
|
0,2300
|
0,2000
|
0,2005
|
0,1940
|
0,2029
|
0,1800
|
-
|
Dividend per aandeel
2 |
0,3625
|
0,3650
|
0,3650
|
0,3650
|
0,3650
|
0,3675
|
0,3700
|
0,3700
|
-
|
-
|
0,3695
|
0,3712
|
0,3712
|
0,3829
|
0,3850
|
Datum van publicatie
|
16/02/22
|
3/05/22
|
27/07/22
|
27/10/22
|
15/02/23
|
26/04/23
|
26/07/23
|
26/10/23
|
13/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.654
|
1.728
|
2.195
|
2.472
|
2.603
|
2.648
|
2.707
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,646
x
|
4,892
x
|
5,481
x
|
5,156
x
|
5,045
x
|
4,772
x
|
4,514
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,36%
|
7,8%
|
6,36%
|
5,31%
|
5,7%
|
4,45%
|
4,62%
|
4,84%
|
ROA (netto-inkomsten/totale activa)
|
1,27%
|
4,4%
|
3,65%
|
2,96%
|
3,09%
|
2,3%
|
2,46%
|
-
|
Totale activa
1 |
3.447
|
4.471
|
5.149
|
6.009
|
6.234
|
6.465
|
6.395
|
-
|
Nettoactief per aandeel
2 |
16,10
|
17,20
|
18,60
|
18,90
|
18,60
|
35,70
|
34,10
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
31,4
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
4,77%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
35,06
USD Gemiddelde koersdoel
39,27
USD Spread / Gemiddelde doel +12,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,11% | 102 mld. | | +32,49% | 42,27 mld. | | -19,14% | 9,86 mld. | | -10,00% | 7,94 mld. | | -11,89% | 7,58 mld. | | -6,11% | 6,49 mld. | | -10,54% | 6,24 mld. | | -9,72% | 5,47 mld. | | +6,63% | 5,3 mld. |
industrie vastgoed
|