Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
54,13
USD
|
-0,55%
|
|
-1,47%
|
-13,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.628
|
4.000
|
6.381
|
4.326
|
5.351
|
5.225
|
-
|
-
|
Bedrijfswaarde
1 |
3.628
|
4.352
|
6.898
|
4.326
|
5.957
|
6.069
|
6.214
|
6.460
|
K/w-verhouding
|
63,7
x
|
50,4
x
|
69,3
x
|
21,8
x
|
34,6
x
|
35,3
x
|
32,3
x
|
-
|
Dividendrendement
|
1,88%
|
1,91%
|
1,48%
|
2,6%
|
2,01%
|
3,45%
|
3,66%
|
4,02%
|
Marktkapitalisatie/omzet
|
21,2
x
|
21,4
x
|
28,8
x
|
15,7
x
|
16,5
x
|
14,1
x
|
12,6
x
|
9,83
x
|
Bedrijfswaarde/omzet
|
21,2
x
|
23,3
x
|
31,1
x
|
15,7
x
|
18,4
x
|
16,4
x
|
15
x
|
12,2
x
|
Bedrijfswaarde/EBITDA
|
30,9
x
|
34,8
x
|
49,4
x
|
24,6
x
|
28,8
x
|
24,5
x
|
21,4
x
|
19
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
67.011
|
68.373
|
74.818
|
76.067
|
85.386
|
96.522
|
-
|
-
|
Referentieprijs
2 |
54,14
|
58,51
|
85,29
|
56,87
|
62,67
|
54,13
|
54,13
|
54,13
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
171
|
186,9
|
221,9
|
276,2
|
323,6
|
369,6
|
414,2
|
531,7
|
EBITDA
1 |
117,4
|
125
|
139,5
|
176,1
|
206,6
|
247,7
|
290,3
|
340,4
|
Bedrijfsresultaat (EBIT)
1 |
62,7
|
69,3
|
88,85
|
110,4
|
133,4
|
163,7
|
196,3
|
225,2
|
Operationele Marge
|
36,66%
|
37,08%
|
40,04%
|
39,95%
|
41,21%
|
44,28%
|
47,39%
|
42,35%
|
Resultaat voor belastingen (EBT)
|
-
|
79,8
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
55,16
|
79,4
|
86,94
|
197,2
|
150,7
|
141,2
|
162,2
|
183,1
|
Nettomarge
|
32,26%
|
42,48%
|
39,18%
|
71,38%
|
46,59%
|
38,2%
|
39,18%
|
34,44%
|
WPA
2 |
0,8500
|
1,160
|
1,230
|
2,610
|
1,810
|
1,535
|
1,675
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,020
|
1,120
|
1,260
|
1,480
|
1,260
|
1,866
|
1,981
|
2,177
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
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 |
57,27
|
60,68
|
64,04
|
65,37
|
70,8
|
76,01
|
74,65
|
79,54
|
82,92
|
86,48
|
87,47
|
90,4
|
94,55
|
97,41
|
98,07
|
EBITDA
1 |
36,5
|
37,73
|
39,75
|
42,35
|
45,7
|
48,73
|
46,95
|
51,18
|
54,42
|
55,1
|
56,69
|
60,38
|
64,01
|
66,86
|
68,82
|
Bedrijfsresultaat (EBIT)
1 |
22,63
|
31,03
|
24,65
|
-
|
28,53
|
30,2
|
28,79
|
32,95
|
35,09
|
36,52
|
36,69
|
40,77
|
41,91
|
44,26
|
47,5
|
Operationele Marge
|
39,52%
|
51,14%
|
38,49%
|
-
|
40,29%
|
39,73%
|
38,57%
|
41,43%
|
42,31%
|
42,23%
|
41,94%
|
45,09%
|
44,33%
|
45,43%
|
48,43%
|
Resultaat voor belastingen (EBT)
|
21,36
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
21,27
|
32,14
|
19,58
|
96,65
|
22,33
|
58,61
|
23,23
|
40,07
|
30,16
|
57,28
|
32,02
|
34,28
|
36,38
|
37,8
|
39,33
|
Nettomarge
|
37,15%
|
52,97%
|
30,58%
|
147,85%
|
31,54%
|
77,11%
|
31,11%
|
50,39%
|
36,38%
|
66,23%
|
36,6%
|
37,92%
|
38,48%
|
38,8%
|
40,1%
|
WPA
2 |
0,3000
|
0,4400
|
0,2600
|
1,280
|
0,3000
|
0,7700
|
0,2900
|
0,4800
|
0,3600
|
0,6800
|
0,3650
|
0,3850
|
0,3900
|
0,4000
|
0,4000
|
Dividend per aandeel
2 |
0,3400
|
0,3400
|
0,3400
|
0,3400
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
-
|
0,4000
|
0,4500
|
0,4500
|
0,4760
|
0,4760
|
0,4667
|
Datum van publicatie
|
3/11/21
|
9/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
7/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
352
|
516
|
-
|
606
|
844
|
989
|
1.236
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,816
x
|
3,7
x
|
-
|
2,934
x
|
3,41
x
|
3,406
x
|
3,629
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
5,89%
|
4,28%
|
4,13%
|
4,17%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
-
|
-
|
-
|
-
|
31.282
|
32.778
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
8.463,4%
|
7.914,51%
|
-
|
Datum van publicatie
|
6/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
54,13
USD Gemiddelde koersdoel
70
USD Spread / Gemiddelde doel +29,32% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,63% | 5,22 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. | | -12,18% | 6,27 mld. | | -12,66% | 6,09 mld. | | -13,12% | 5,8 mld. | | -11,75% | 5,48 mld. |
industrie vastgoed
|