Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,54
USD
|
-0,75%
|
|
+0,76%
|
-7,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.094
|
1.130
|
1.671
|
1.450
|
1.450
|
1.345
|
-
|
-
|
Bedrijfswaarde
1 |
4.861
|
3.879
|
4.028
|
3.327
|
3.276
|
3.405
|
3.166
|
3.181
|
K/w-verhouding
|
24,3
x
|
-17,8
x
|
-13,2
x
|
-25,3
x
|
-12,9
x
|
-45,4
x
|
-36
x
|
-41,8
x
|
Dividendrendement
|
3,46%
|
3,21%
|
-
|
-
|
0,65%
|
1,43%
|
1,63%
|
2,34%
|
Marktkapitalisatie/omzet
|
5,97
x
|
3,6
x
|
5,07
x
|
4,08
x
|
5,18
x
|
4,81
x
|
4,57
x
|
4,4
x
|
Bedrijfswaarde/omzet
|
13,9
x
|
12,4
x
|
12,2
x
|
9,37
x
|
11,7
x
|
12,2
x
|
10,8
x
|
10,4
x
|
Bedrijfswaarde/EBITDA
|
33,8
x
|
39,4
x
|
35,8
x
|
24,8
x
|
29,1
x
|
25
x
|
22,4
x
|
22,5
x
|
Bedrijfswaarde/FCF
|
-71.240.978
x
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,4
x
|
0,81
x
|
1,3
x
|
1,29
x
|
1,39
x
|
1,36
x
|
1,46
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
90.528
|
90.659
|
90.893
|
91.034
|
92.167
|
92.530
|
-
|
-
|
Referentieprijs
2 |
23,13
|
12,46
|
18,38
|
15,93
|
15,73
|
14,54
|
14,54
|
14,54
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
23/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
350,9
|
313,6
|
329,3
|
355
|
279,9
|
279,9
|
294,1
|
306
|
EBITDA
1 |
143,7
|
98,51
|
112,5
|
134
|
112,5
|
136,3
|
141,6
|
141,1
|
Bedrijfsresultaat (EBIT)
1 |
11,68
|
-23,52
|
0,911
|
22,53
|
18,95
|
40,66
|
45,36
|
53,39
|
Operationele Marge
|
3,33%
|
-7,5%
|
0,28%
|
6,35%
|
6,77%
|
14,53%
|
15,42%
|
17,45%
|
Resultaat voor belastingen (EBT)
1 |
252,6
|
-115,5
|
-149
|
-34,14
|
-156,7
|
-45,64
|
-39,74
|
-
|
Nettowinst (verlies)
1 |
111,9
|
-51,39
|
-119
|
-52,07
|
-107,3
|
-32,95
|
-38,37
|
-33,57
|
Nettomarge
|
31,88%
|
-16,39%
|
-36,15%
|
-14,67%
|
-38,33%
|
-11,77%
|
-13,04%
|
-10,97%
|
WPA
2 |
0,9500
|
-0,7000
|
-1,390
|
-0,6300
|
-1,220
|
-0,3200
|
-0,4038
|
-0,3480
|
Free Cash Flow
|
-68,24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-19,44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8000
|
0,4000
|
-
|
-
|
0,1025
|
0,2080
|
0,2375
|
0,3400
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
23/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
88,23
|
99,1
|
79,83
|
91,36
|
86,2
|
66,92
|
68,73
|
71,48
|
72,92
|
67,34
|
68,06
|
67,8
|
68,88
|
73,14
|
73,65
|
EBITDA
1 |
29,65
|
28,42
|
31,11
|
36,32
|
27
|
41,78
|
30,48
|
24,32
|
28,87
|
26,99
|
34,91
|
34,65
|
35,49
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4,443
|
15,59
|
3,376
|
7,358
|
-1,703
|
3,992
|
6,791
|
1,113
|
5,822
|
6,875
|
9,742
|
9,452
|
10,83
|
-
|
-
|
Operationele Marge
|
5,04%
|
15,73%
|
4,23%
|
8,05%
|
-1,98%
|
5,96%
|
9,88%
|
1,56%
|
7,98%
|
10,21%
|
14,31%
|
13,94%
|
15,73%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-4,527
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-26,27
|
-9,092
|
26,37
|
-101,2
|
31,87
|
-19,97
|
-27,43
|
-54,81
|
-5,051
|
-3,903
|
-6,272
|
-8,885
|
-9,947
|
-9,658
|
-8,707
|
Nettomarge
|
-29,78%
|
-9,17%
|
33,04%
|
-110,8%
|
36,97%
|
-29,84%
|
-39,92%
|
-76,67%
|
-6,93%
|
-5,8%
|
-9,22%
|
-13,1%
|
-14,44%
|
-13,21%
|
-11,82%
|
WPA
2 |
-0,3200
|
-0,1300
|
0,2500
|
-1,100
|
0,3500
|
-0,2700
|
-0,3000
|
-0,6000
|
-0,0600
|
-0,0400
|
-0,0700
|
-0,1000
|
-0,1100
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0500
|
0,0525
|
-
|
0,0500
|
0,0500
|
0,0500
|
0,0550
|
0,0550
|
Datum van publicatie
|
23/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
21/02/23
|
26/04/23
|
26/07/23
|
25/10/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.767
|
2.749
|
2.357
|
1.877
|
1.826
|
2.060
|
1.820
|
1.836
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
19,26
x
|
27,91
x
|
20,95
x
|
14
x
|
16,22
x
|
15,12
x
|
12,86
x
|
13,01
x
|
Free Cash Flow
|
-68,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
7,51%
|
-5,47%
|
-8,88%
|
-4,14%
|
-9,04%
|
-3,5%
|
-3,09%
|
-3,65%
|
ROA (netto-inkomsten/totale activa)
|
2,16%
|
-1,52%
|
-2,46%
|
-
|
-3%
|
-1,29%
|
-1,29%
|
-1,25%
|
Totale activa
1 |
5.176
|
3.389
|
4.838
|
-
|
3.581
|
2.554
|
2.986
|
2.687
|
Nettoactief per aandeel
2 |
16,50
|
15,40
|
14,10
|
12,30
|
11,30
|
10,70
|
9,950
|
9,190
|
Cashflow per aandeel
|
1,310
|
0,8500
|
0,6200
|
0,6600
|
-
|
-
|
-
|
-
|
Capex
|
270
|
451
|
277
|
255
|
-
|
-
|
-
|
-
|
Capex/omzet
|
76,88%
|
143,96%
|
84,03%
|
71,88%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
23/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
14,54
USD Gemiddelde koersdoel
17
USD Spread / Gemiddelde doel +16,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,57% | 1,35 mld. | | +2,26% | 27,19 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -3,89% | 15,08 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. |
residentieel vastgoed
|