Beurs gesloten -
Nyse
22:10:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,6
USD
|
+0,78%
|
|
+2,90%
|
+4,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.692
|
7.142
|
8.024
|
3.992
|
5.377
|
4.844
|
-
|
-
|
Bedrijfswaarde
1 |
18.008
|
12.916
|
14.879
|
11.491
|
12.631
|
12.119
|
12.284
|
12.457
|
K/w-verhouding
|
4,1
x
|
-20,4
x
|
79
x
|
-9,77
x
|
123
x
|
-97,8
x
|
-105
x
|
-2.543
x
|
Dividendrendement
|
3,97%
|
6,37%
|
5,06%
|
10,2%
|
2,39%
|
2,68%
|
3,06%
|
3,85%
|
Marktkapitalisatie/omzet
|
6,59
x
|
4,67
x
|
5,05
x
|
2,22
x
|
2,97
x
|
2,78
x
|
2,71
x
|
2,51
x
|
Bedrijfswaarde/omzet
|
9,36
x
|
8,45
x
|
9,36
x
|
6,38
x
|
6,97
x
|
6,96
x
|
6,87
x
|
6,45
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
23,4
x
|
23
x
|
14,3
x
|
17,3
x
|
17,1
x
|
17,3
x
|
16,3
x
|
Bedrijfswaarde/FCF
|
-81.787.165
x
|
-
|
563.510.244
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
1,89
x
|
1,09
x
|
1,23
x
|
0,68
x
|
-
|
1,01
x
|
0,97
x
|
1,01
x
|
Aantal aandelen (in duizenden)
|
190.850
|
191.261
|
191.681
|
191.817
|
190.322
|
190.483
|
-
|
-
|
Referentieprijs
2 |
66,50
|
37,34
|
41,86
|
20,81
|
28,25
|
25,43
|
25,43
|
25,43
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.925
|
1.528
|
1.589
|
1.800
|
1.811
|
1.741
|
1.788
|
1.931
|
EBITDA
1 |
820,6
|
550,9
|
647,5
|
802
|
731
|
708,2
|
711,2
|
763,5
|
Bedrijfsresultaat (EBIT)
1 |
401,5
|
151,2
|
235,2
|
297,5
|
246
|
280,8
|
296,6
|
367,7
|
Operationele Marge
|
20,86%
|
9,9%
|
14,8%
|
16,53%
|
13,58%
|
16,13%
|
16,59%
|
19,04%
|
Resultaat voor belastingen (EBT)
1 |
3.438
|
-425,2
|
197,1
|
-361
|
62,11
|
-46,62
|
-58,13
|
88,31
|
Nettowinst (verlies)
1 |
3.098
|
-348,7
|
101,1
|
-408,6
|
43,38
|
-72,05
|
-48,05
|
10,44
|
Nettomarge
|
160,95%
|
-22,82%
|
6,36%
|
-22,7%
|
2,4%
|
-4,14%
|
-2,69%
|
0,54%
|
WPA
2 |
16,21
|
-1,830
|
0,5300
|
-2,130
|
0,2300
|
-0,2600
|
-0,2425
|
-0,0100
|
Free Cash Flow
|
-220,2
|
-
|
26,4
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-11,44%
|
-
|
1,66%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
4,08%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
26,12%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,640
|
2,380
|
2,120
|
2,120
|
0,6750
|
0,6825
|
0,7778
|
0,9783
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
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 |
421,1
|
442,1
|
453,5
|
457,4
|
446,9
|
445,9
|
472,4
|
451
|
441,9
|
436,4
|
436,7
|
430,5
|
429,1
|
440
|
434
|
EBITDA
1 |
181,7
|
186,3
|
199,3
|
206,7
|
201,5
|
171,8
|
210,2
|
181,4
|
171,3
|
167,7
|
166,6
|
165
|
155
|
171,9
|
166,2
|
Bedrijfsresultaat (EBIT)
1 |
55,38
|
67,88
|
85,26
|
71,74
|
67,63
|
64,6
|
100,9
|
68,63
|
11,91
|
58,42
|
68,64
|
68,62
|
68,02
|
72,12
|
75,48
|
Operationele Marge
|
13,15%
|
15,35%
|
18,8%
|
15,68%
|
15,13%
|
14,49%
|
21,35%
|
15,22%
|
2,7%
|
13,39%
|
15,72%
|
15,94%
|
15,85%
|
16,39%
|
17,39%
|
Resultaat voor belastingen (EBT)
1 |
42,02
|
60,79
|
72,47
|
23,82
|
-518
|
15,86
|
67,23
|
71,25
|
-92,24
|
0,467
|
-5,232
|
-11,08
|
-17,9
|
-11,59
|
-5,591
|
Nettowinst (verlies)
1 |
11,27
|
26,48
|
50,42
|
7,769
|
-493,3
|
5,168
|
46,38
|
52,85
|
-61,01
|
-9,034
|
-14,8
|
-26,4
|
-27,7
|
-29,6
|
-26,1
|
Nettomarge
|
2,68%
|
5,99%
|
11,12%
|
1,7%
|
-110,37%
|
1,16%
|
9,82%
|
11,72%
|
-13,81%
|
-2,07%
|
-3,39%
|
-6,13%
|
-6,45%
|
-6,73%
|
-6,01%
|
WPA
2 |
0,0600
|
0,1400
|
0,2600
|
0,0400
|
-2,570
|
0,0300
|
0,2400
|
0,2800
|
-0,3200
|
-0,0500
|
-0,0500
|
-0,0967
|
-0,0600
|
-0,0967
|
-0,0950
|
Dividend per aandeel
2 |
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,5300
|
0,3750
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
0,5140
|
0,1133
|
0,0950
|
Datum van publicatie
|
14/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
13/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
12/02/24
|
6/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.317
|
5.775
|
6.856
|
7.499
|
7.254
|
7.275
|
7.440
|
7.613
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,479
x
|
10,48
x
|
10,59
x
|
9,351
x
|
9,925
x
|
10,27
x
|
10,46
x
|
9,971
x
|
Free Cash Flow
|
-220
|
-
|
26,4
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
55,3%
|
-5,26%
|
1,58%
|
2,09%
|
0,76%
|
-0,78%
|
-0,51%
|
0,27%
|
ROA (netto-inkomsten/totale activa)
|
17,5%
|
-2,02%
|
0,6%
|
0,75%
|
0,27%
|
-0,1%
|
-0,2%
|
0,1%
|
Totale activa
1 |
17.734
|
17.256
|
16.736
|
-54.540
|
16.338
|
72.052
|
24.026
|
10.438
|
Nettoactief per aandeel
2 |
35,20
|
34,10
|
34,00
|
30,50
|
-
|
25,10
|
26,30
|
25,10
|
Cashflow per aandeel
|
3,470
|
2,220
|
3,700
|
3,890
|
-
|
-
|
-
|
-
|
Capex
1 |
883
|
758
|
735
|
898
|
-
|
334
|
335
|
348
|
Capex/omzet
|
45,86%
|
49,59%
|
46,27%
|
49,88%
|
-
|
19,16%
|
18,76%
|
18,01%
|
Datum van publicatie
|
18/02/20
|
16/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
25,43
USD Gemiddelde koersdoel
24,75
USD Spread / Gemiddelde doel -2,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,05% | 46,34 mld. | | -8,24% | 20,48 mld. | | +2,55% | 15,61 mld. | | +8,34% | 11,34 mld. | | -5,83% | 9,73 mld. | | -1,80% | 8,44 mld. | | -15,18% | 8,43 mld. | | +3,48% | 8,11 mld. | | -8,01% | 5,51 mld. |
andere commerciele vastgoed
|