Vertraagde tijd
Euronext Amsterdam
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- EUR
|
-.--%
|
|
+0,18%
|
-9,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.463
|
8.943
|
8.540
|
6.748
|
9.305
|
10.240
|
-
|
-
|
Bedrijfswaarde
1 |
45.872
|
36.631
|
34.485
|
29.720
|
31.279
|
31.332
|
29.827
|
29.362
|
K/w-verhouding
|
17,9
x
|
-1,24
x
|
-8,78
x
|
38
x
|
-5,71
x
|
72,3
x
|
9,18
x
|
7,58
x
|
Dividendrendement
|
7,68%
|
-
|
-
|
-
|
3,74%
|
4,91%
|
5,6%
|
5,86%
|
Marktkapitalisatie/omzet
|
8,05
x
|
4,71
x
|
4,66
x
|
3,02
x
|
4,01
x
|
3,61
x
|
3,8
x
|
3,88
x
|
Bedrijfswaarde/omzet
|
19
x
|
19,3
x
|
18,8
x
|
13,3
x
|
13,5
x
|
11,1
x
|
11,1
x
|
11,1
x
|
Bedrijfswaarde/EBITDA
|
18,4
x
|
21,1
x
|
20,9
x
|
13,5
x
|
14,2
x
|
14,6
x
|
14
x
|
13,5
x
|
Bedrijfswaarde/FCF
|
127
x
|
48,7
x
|
42
x
|
19,4
x
|
35,7
x
|
17
x
|
5,65
x
|
11,2
x
|
FCF Yield
|
0,79%
|
2,05%
|
2,38%
|
5,15%
|
2,8%
|
5,89%
|
17,7%
|
8,91%
|
Price to Book
|
0,7
x
|
0,46
x
|
0,5
x
|
0,35
x
|
0,54
x
|
0,67
x
|
0,66
x
|
0,61
x
|
Aantal aandelen (in duizenden)
|
138.379
|
138.472
|
138.594
|
138.767
|
139.041
|
139.356
|
-
|
-
|
Referentieprijs
2 |
140,6
|
64,58
|
61,62
|
48,63
|
66,92
|
73,48
|
73,48
|
73,48
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.418
|
1.898
|
1.833
|
2.231
|
2.322
|
2.835
|
2.695
|
2.637
|
EBITDA
1 |
2.492
|
1.734
|
1.650
|
2.209
|
2.199
|
2.152
|
2.126
|
2.182
|
Bedrijfsresultaat (EBIT)
1 |
2.464
|
1.661
|
1.641
|
2.152
|
2.148
|
2.043
|
2.081
|
2.162
|
Operationele Marge
|
101,91%
|
87,55%
|
89,49%
|
96,44%
|
92,49%
|
72,08%
|
77,22%
|
82,01%
|
Resultaat voor belastingen (EBT)
1 |
40,1
|
-7.956
|
-1.024
|
351,2
|
-1.771
|
426,7
|
1.170
|
852,3
|
Nettowinst (verlies)
1 |
1.103
|
-7.213
|
-972,1
|
178,2
|
-1.629
|
674,5
|
1.450
|
1.813
|
Nettomarge
|
45,64%
|
-380,07%
|
-53,02%
|
7,99%
|
-70,16%
|
23,79%
|
53,82%
|
68,75%
|
WPA
2 |
7,854
|
-52,10
|
-7,020
|
1,280
|
-11,72
|
1,016
|
8,005
|
9,690
|
Free Cash Flow
1 |
361,7
|
752,1
|
821,9
|
1.531
|
875,5
|
1.847
|
5.278
|
2.615
|
FCF-marge
|
14,96%
|
39,63%
|
44,83%
|
68,63%
|
37,7%
|
65,15%
|
195,9%
|
99,17%
|
Kasstroomconversie (ebitda)
|
14,52%
|
43,36%
|
49,81%
|
69,33%
|
39,81%
|
85,81%
|
248,26%
|
119,84%
|
Kasstroomconversie (nettowinst)
|
32,78%
|
-
|
-
|
859,37%
|
-
|
273,83%
|
363,95%
|
144,24%
|
Dividend per aandeel
2 |
10,80
|
-
|
-
|
-
|
2,500
|
3,607
|
4,113
|
4,308
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Omzet
|
1.203
|
1.075
|
822,5
|
-
|
-
|
-
|
-
|
1.178
|
1.144
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
558,6
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
542,1
|
898,3
|
907,4
|
1.244
|
902,4
|
1.245
|
1.165
|
1.135
|
1.206
|
1.154
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
76,58%
|
108,89%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
29/07/20
|
10/02/21
|
28/07/21
|
10/02/22
|
28/07/22
|
8/02/23
|
27/07/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.409
|
27.688
|
25.945
|
22.972
|
21.974
|
21.092
|
19.587
|
19.122
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
10,6
x
|
15,96
x
|
15,72
x
|
10,4
x
|
9,993
x
|
9,8
x
|
9,212
x
|
8,763
x
|
Free Cash Flow
1 |
362
|
752
|
822
|
1.531
|
876
|
1.847
|
5.279
|
2.615
|
ROE (netto-inkomsten/eigen vermogen)
|
6,1%
|
4,26%
|
5,58%
|
6,78%
|
7,71%
|
8,74%
|
8,29%
|
8,13%
|
ROA (netto-inkomsten/totale activa)
|
2,64%
|
1,65%
|
1,71%
|
2,36%
|
2,6%
|
2,52%
|
2,17%
|
2,4%
|
Totale activa
1 |
41.744
|
-437.260
|
-56.972
|
7.560
|
-62.564
|
26.755
|
66.692
|
75.538
|
Nettoactief per aandeel
2 |
202,0
|
140,0
|
122,0
|
137,0
|
125,0
|
110,0
|
111,0
|
120,0
|
Cashflow per aandeel
2 |
13,40
|
10,10
|
12,40
|
17,60
|
14,80
|
10,40
|
9,660
|
9,820
|
Capex
1 |
1.525
|
671
|
899
|
905
|
1.181
|
680
|
388
|
318
|
Capex/omzet
|
63,1%
|
35,36%
|
49,02%
|
40,55%
|
50,86%
|
23,99%
|
14,41%
|
12,07%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
10/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
73,48
EUR Gemiddelde koersdoel
77,98
EUR Spread / Gemiddelde doel +6,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,44% | 46,28 mld. | | -8,05% | 20,38 mld. | | +0,74% | 15,23 mld. | | -5,83% | 9,64 mld. | | -2,72% | 8,32 mld. | | -16,50% | 8,21 mld. | | -6,04% | 5,41 mld. | | +4,77% | 5,27 mld. | | -8,64% | 4,92 mld. |
andere commerciele vastgoed
|