Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,48
USD
|
-0,17%
|
|
-1,29%
|
-12,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.197
|
4.674
|
8.452
|
5.790
|
7.128
|
6.270
|
-
|
-
|
Bedrijfswaarde
1 |
5.852
|
6.402
|
10.647
|
8.262
|
9.732
|
8.890
|
8.907
|
6.270
|
K/w-verhouding
|
90,2
x
|
23,7
x
|
41,7
x
|
32,3
x
|
36,7
x
|
44,8
x
|
44,2
x
|
-
|
Dividendrendement
|
4,53%
|
4,6%
|
3,02%
|
4,52%
|
-
|
4,37%
|
4,51%
|
5%
|
Marktkapitalisatie/omzet
|
10,3
x
|
9,67
x
|
15
x
|
8,81
x
|
10,1
x
|
8,74
x
|
8,05
x
|
-
|
Bedrijfswaarde/omzet
|
14,4
x
|
13,2
x
|
18,9
x
|
12,6
x
|
13,7
x
|
12,4
x
|
11,4
x
|
-
|
Bedrijfswaarde/EBITDA
|
20
x
|
18,1
x
|
26,6
x
|
17,2
x
|
18,9
x
|
16,1
x
|
14,9
x
|
10,2
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,96
x
|
1,82
x
|
2,58
x
|
1,71
x
|
2,11
x
|
0,89
x
|
0,93
x
|
-
|
Aantal aandelen (in duizenden)
|
132.957
|
149.230
|
176.221
|
179.216
|
181.571
|
181.835
|
-
|
-
|
Referentieprijs
2 |
31,57
|
31,32
|
47,96
|
32,31
|
39,26
|
34,48
|
34,48
|
34,48
|
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
|
717,7
|
778,5
|
-
|
EBITDA
1 |
293
|
353,3
|
400,5
|
479,5
|
516,1
|
551
|
596
|
611,7
|
Bedrijfsresultaat (EBIT)
1 |
97,83
|
131,6
|
164
|
203,5
|
237,6
|
252,6
|
269,3
|
238,2
|
Operationele Marge
|
24,1%
|
27,23%
|
29,17%
|
30,96%
|
33,57%
|
35,19%
|
34,59%
|
-
|
Resultaat voor belastingen (EBT)
1 |
46,11
|
206,8
|
196,4
|
182,2
|
197,2
|
148
|
166,8
|
-
|
Nettowinst (verlies)
1 |
43,81
|
196,7
|
188,2
|
178,1
|
192,6
|
145,8
|
157,5
|
-
|
Nettomarge
|
10,79%
|
40,69%
|
33,47%
|
27,09%
|
27,21%
|
20,31%
|
20,24%
|
-
|
WPA
2 |
0,3500
|
1,320
|
1,150
|
1,000
|
1,070
|
0,7691
|
0,7806
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,430
|
1,440
|
1,450
|
1,460
|
-
|
1,508
|
1,555
|
1,725
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
16/02/22
|
15/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
142,1
|
147,6
|
159,2
|
161,5
|
166,3
|
170,3
|
173,6
|
171,7
|
179,3
|
183,3
|
184,3
|
185,7
|
189,4
|
194,7
|
200,5
|
EBITDA
1 |
101,9
|
106
|
114,6
|
119,9
|
123,9
|
121,1
|
122
|
126,6
|
133
|
134,5
|
132,1
|
136,3
|
139,3
|
141,2
|
144,9
|
Bedrijfsresultaat (EBIT)
1 |
42,64
|
43,74
|
47,26
|
50,58
|
53,52
|
52,14
|
53,07
|
58,11
|
63,22
|
63,21
|
60,83
|
63,69
|
65,17
|
65,09
|
67,57
|
Operationele Marge
|
30%
|
29,63%
|
29,68%
|
31,32%
|
32,18%
|
30,61%
|
30,58%
|
33,84%
|
35,26%
|
34,48%
|
33%
|
34,31%
|
34,41%
|
33,42%
|
33,71%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
48,44
|
86,2
|
52,76
|
32,32
|
63,27
|
29,74
|
49,41
|
51,55
|
49,99
|
41,68
|
34,81
|
37,08
|
37,39
|
36,81
|
36,57
|
Nettomarge
|
34,09%
|
58,39%
|
33,14%
|
20,01%
|
38,05%
|
17,46%
|
28,47%
|
30,03%
|
27,88%
|
22,74%
|
18,88%
|
19,97%
|
19,75%
|
18,9%
|
18,24%
|
WPA
2 |
0,3000
|
0,5000
|
0,3000
|
0,1800
|
0,3500
|
0,1700
|
0,2800
|
0,2900
|
0,2800
|
0,2300
|
0,1835
|
0,1939
|
0,1938
|
0,1977
|
-
|
Dividend per aandeel
2 |
0,3625
|
0,3625
|
0,3650
|
0,3650
|
0,3650
|
0,3650
|
0,3675
|
0,3700
|
0,3700
|
-
|
0,3793
|
0,3778
|
0,3793
|
0,3793
|
0,3900
|
Datum van publicatie
|
28/10/21
|
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
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.654
|
1.728
|
2.195
|
2.472
|
2.603
|
2.620
|
2.637
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,646
x
|
4,892
x
|
5,481
x
|
5,156
x
|
5,045
x
|
4,755
x
|
4,426
x
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,36%
|
7,8%
|
6,36%
|
5,31%
|
5,7%
|
4,41%
|
4,57%
|
4,62%
|
ROA (netto-inkomsten/totale activa)
|
1,27%
|
4,4%
|
3,65%
|
2,96%
|
3,09%
|
2,27%
|
2,5%
|
-
|
Totale activa
1 |
3.447
|
4.471
|
5.149
|
6.009
|
6.234
|
6.418
|
6.306
|
-
|
Nettoactief per aandeel
2 |
16,10
|
17,20
|
18,60
|
18,90
|
18,60
|
38,60
|
37,00
|
-
|
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
34,48
USD Gemiddelde koersdoel
39,91
USD Spread / Gemiddelde doel +15,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,18% | 6,27 mld. | | -21,94% | 96,34 mld. | | +21,78% | 38,16 mld. | | -22,99% | 9,39 mld. | | -15,05% | 7,49 mld. | | -26,53% | 6,32 mld. | | -12,66% | 6,09 mld. | | -13,12% | 5,8 mld. | | -11,75% | 5,48 mld. | | -13,63% | 5,22 mld. |
industrie vastgoed
|