Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
119,1
USD
|
+0,13%
|
|
+1,18%
|
-10,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.908
|
16.344
|
25.195
|
17.716
|
16.632
|
14.842
|
-
|
-
|
Bedrijfswaarde
1 |
17.238
|
20.878
|
30.788
|
24.823
|
24.367
|
22.473
|
22.485
|
22.417
|
K/w-verhouding
|
83,4
x
|
113
x
|
62,5
x
|
71,5
x
|
-78,2
x
|
65,4
x
|
50,9
x
|
50,6
x
|
Dividendrendement
|
2%
|
2,08%
|
1,58%
|
2,46%
|
-
|
3,19%
|
3,36%
|
3,64%
|
Marktkapitalisatie/omzet
|
11
x
|
11,7
x
|
11,1
x
|
5,97
x
|
5,16
x
|
4,45
x
|
4,28
x
|
4,15
x
|
Bedrijfswaarde/omzet
|
13,6
x
|
14,9
x
|
13,5
x
|
8,36
x
|
7,56
x
|
6,73
x
|
6,49
x
|
6,27
x
|
Bedrijfswaarde/EBITDA
|
27,7
x
|
31
x
|
31,3
x
|
20,8
x
|
19,2
x
|
17,3
x
|
16,6
x
|
15,9
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-21,9
x
|
-
|
-115
x
|
29,8
x
|
25,6
x
|
24,7
x
|
FCF Yield
|
-
|
-
|
-4,57%
|
-
|
-0,87%
|
3,36%
|
3,91%
|
4,05%
|
Price to Book
|
-
|
-
|
3,76
x
|
2,27
x
|
2,4
x
|
2,18
x
|
2,31
x
|
2,47
x
|
Aantal aandelen (in duizenden)
|
92.661
|
107.563
|
119.992
|
123.890
|
124.445
|
124.642
|
-
|
-
|
Referentieprijs
2 |
150,1
|
152,0
|
210,0
|
143,0
|
133,6
|
119,1
|
119,1
|
119,1
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
21/02/22
|
22/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.264
|
1.398
|
2.273
|
2.970
|
3.225
|
3.338
|
3.466
|
3.573
|
EBITDA
1 |
623,3
|
673
|
982,1
|
1.194
|
1.266
|
1.302
|
1.353
|
1.406
|
Bedrijfsresultaat (EBIT)
1 |
295,3
|
296,2
|
459,4
|
553,8
|
606,1
|
553,8
|
566,8
|
585,4
|
Operationele Marge
|
23,36%
|
21,18%
|
20,21%
|
18,65%
|
18,8%
|
16,59%
|
16,35%
|
16,38%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
308,4
|
-217,5
|
238,8
|
271
|
303,4
|
Nettowinst (verlies)
1 |
160,3
|
131,6
|
380,2
|
242
|
-213,3
|
232,8
|
264
|
300,8
|
Nettomarge
|
12,68%
|
9,41%
|
16,73%
|
8,15%
|
-6,61%
|
6,97%
|
7,62%
|
8,42%
|
WPA
2 |
1,800
|
1,340
|
3,360
|
2,000
|
-1,710
|
1,821
|
2,341
|
2,351
|
Free Cash Flow
1 |
-
|
-
|
-1.406
|
-
|
-212,5
|
755
|
878,5
|
908
|
FCF-marge
|
-
|
-
|
-61,85%
|
-
|
-6,59%
|
22,62%
|
25,35%
|
25,41%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
57,97%
|
64,92%
|
64,56%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
324,34%
|
332,71%
|
301,82%
|
Dividend per aandeel
2 |
3,000
|
3,160
|
3,320
|
3,520
|
-
|
3,795
|
3,996
|
4,337
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
21/02/22
|
22/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
684,3
|
542,4
|
548,5
|
814,3
|
932,6
|
674,3
|
651,2
|
863,5
|
983,2
|
726,7
|
677,7
|
885
|
989,3
|
763,1
|
712,9
|
EBITDA
1 |
314,5
|
208,6
|
221
|
328,4
|
408,1
|
236,3
|
237,4
|
339,7
|
433
|
256
|
237
|
345,9
|
441,7
|
271,6
|
255,4
|
Bedrijfsresultaat (EBIT)
1 |
187,4
|
63,89
|
72,5
|
178,2
|
256,8
|
71,6
|
79
|
175,6
|
270,4
|
78
|
58,37
|
154,4
|
236,7
|
85,36
|
59,19
|
Operationele Marge
|
27,39%
|
11,78%
|
13,22%
|
21,88%
|
27,54%
|
10,62%
|
12,13%
|
20,34%
|
27,5%
|
10,73%
|
8,61%
|
17,44%
|
23,92%
|
11,19%
|
8,3%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
84,9
|
187,9
|
6,8
|
-
|
95,2
|
182,7
|
-91,9
|
-29,33
|
73,06
|
154,4
|
18,53
|
-15,87
|
Nettowinst (verlies)
1 |
231,8
|
12,83
|
0,7
|
74
|
162,6
|
4,7
|
-30,1
|
89,8
|
163,1
|
-80,9
|
-15,18
|
74,94
|
157,4
|
17,37
|
-11,36
|
Nettomarge
|
33,87%
|
2,37%
|
0,13%
|
9,09%
|
17,44%
|
0,7%
|
-4,62%
|
10,4%
|
16,59%
|
-11,13%
|
-2,24%
|
8,47%
|
15,92%
|
2,28%
|
-1,59%
|
WPA
2 |
2,000
|
0,1100
|
0,0100
|
0,6100
|
1,320
|
0,0400
|
-0,2400
|
0,7200
|
1,310
|
-0,6500
|
-0,1102
|
0,5806
|
1,252
|
0,1058
|
-0,1503
|
Dividend per aandeel
2 |
0,8300
|
0,8300
|
0,8800
|
0,8800
|
0,8800
|
0,8800
|
0,9300
|
0,9300
|
0,9300
|
-
|
0,9492
|
0,9503
|
0,9503
|
0,9503
|
1,003
|
Datum van publicatie
|
25/10/21
|
21/02/22
|
25/04/22
|
25/07/22
|
24/10/22
|
22/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.330
|
4.534
|
5.594
|
7.107
|
7.735
|
7.630
|
7.643
|
7.575
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,342
x
|
6,737
x
|
5,695
x
|
5,953
x
|
6,109
x
|
5,859
x
|
5,648
x
|
5,386
x
|
Free Cash Flow
1 |
-
|
-
|
-1.406
|
-
|
-213
|
755
|
879
|
908
|
ROE (netto-inkomsten/eigen vermogen)
|
4,63%
|
2,82%
|
6,26%
|
3,35%
|
-2,86%
|
3,18%
|
3,93%
|
4,77%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-1,25%
|
1,34%
|
1,75%
|
2,08%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
17.012
|
17.393
|
15.119
|
14.437
|
Nettoactief per aandeel
2 |
-
|
-
|
55,90
|
63,00
|
55,70
|
54,70
|
51,60
|
48,10
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
6,130
|
7,640
|
8,230
|
8,740
|
Capex
1 |
-
|
-
|
2.159
|
-
|
1.003
|
200
|
168
|
171
|
Capex/omzet
|
-
|
-
|
95,01%
|
-
|
31,1%
|
6%
|
4,85%
|
4,79%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
21/02/22
|
22/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
119,1
USD Gemiddelde koersdoel
144
USD Spread / Gemiddelde doel +20,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,90% | 14,84 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -0,41% | 15,85 mld. | | -3,89% | 15,08 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. | | +10,60% | 5,57 mld. |
residentieel vastgoed
|