Geschatte realtime
Cboe BZX
19:30:46 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
106,4
USD
|
-0,50%
|
|
+3,47%
|
+6,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.274
|
9.732
|
18.261
|
11.918
|
10.601
|
11.397
|
-
|
-
|
Bedrijfswaarde
1 |
12.775
|
12.478
|
20.818
|
15.589
|
14.057
|
14.826
|
14.985
|
15.091
|
K/w-verhouding
|
47,8
x
|
80,6
x
|
60,4
x
|
18,5
x
|
26,8
x
|
56,9
x
|
64,3
x
|
52
x
|
Dividendrendement
|
3,02%
|
3,32%
|
1,86%
|
3,36%
|
4,03%
|
3,84%
|
3,96%
|
4,05%
|
Marktkapitalisatie/omzet
|
9,99
x
|
9,32
x
|
16
x
|
8,38
x
|
6,87
x
|
7,38
x
|
7,19
x
|
6,89
x
|
Bedrijfswaarde/omzet
|
12,4
x
|
12
x
|
18,2
x
|
11
x
|
9,12
x
|
9,59
x
|
9,46
x
|
9,13
x
|
Bedrijfswaarde/EBITDA
|
21,7
x
|
20,8
x
|
32,1
x
|
18,5
x
|
15,6
x
|
16,7
x
|
16,7
x
|
16,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
36,3
x
|
23,8
x
|
37,1
x
|
22
x
|
22
x
|
-
|
FCF Yield
|
-
|
-
|
2,75%
|
4,2%
|
2,69%
|
4,55%
|
4,54%
|
-
|
Price to Book
|
2,91
x
|
2,88
x
|
4,34
x
|
2,41
x
|
2,17
x
|
2,54
x
|
2,74
x
|
2,97
x
|
Aantal aandelen (in duizenden)
|
96.832
|
97.396
|
102.197
|
106.528
|
106.771
|
106.535
|
-
|
-
|
Referentieprijs
2 |
106,1
|
99,92
|
178,7
|
111,9
|
99,29
|
107,0
|
107,0
|
107,0
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.028
|
1.044
|
1.144
|
1.423
|
1.542
|
1.545
|
1.584
|
1.653
|
EBITDA
1 |
589,6
|
598,9
|
648,1
|
842,4
|
901,1
|
887,7
|
895,2
|
908,7
|
Bedrijfsresultaat (EBIT)
1 |
253,4
|
231,7
|
227,4
|
265,3
|
326,3
|
301,9
|
298,1
|
338,4
|
Operationele Marge
|
24,64%
|
22,2%
|
19,89%
|
18,65%
|
21,16%
|
19,54%
|
18,81%
|
20,47%
|
Resultaat voor belastingen (EBT)
1 |
225,4
|
130,6
|
314,3
|
664,5
|
414,2
|
211,1
|
172
|
192,5
|
Nettowinst (verlies)
1 |
219,6
|
123,9
|
303,9
|
653,6
|
403,3
|
209,2
|
173
|
219,9
|
Nettomarge
|
21,35%
|
11,87%
|
26,57%
|
45,94%
|
26,15%
|
13,54%
|
10,92%
|
13,3%
|
WPA
2 |
2,220
|
1,240
|
2,960
|
6,040
|
3,700
|
1,880
|
1,663
|
2,058
|
Free Cash Flow
1 |
-
|
-
|
573,4
|
654
|
378,4
|
674
|
680
|
-
|
FCF-marge
|
-
|
-
|
50,14%
|
45,97%
|
24,54%
|
43,62%
|
42,92%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
88,48%
|
77,64%
|
42%
|
75,92%
|
75,96%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
188,69%
|
100,06%
|
93,83%
|
322,18%
|
393,1%
|
-
|
Dividend per aandeel
2 |
3,200
|
3,320
|
3,320
|
3,760
|
4,000
|
4,111
|
4,238
|
4,335
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
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 |
305,4
|
311,4
|
361,7
|
373,8
|
375,9
|
378,2
|
385,5
|
390,8
|
387,6
|
383,1
|
385,5
|
387,8
|
388,4
|
391,1
|
395,3
|
EBITDA
1 |
182
|
182,5
|
212,4
|
221,4
|
226,2
|
220,1
|
224
|
227,5
|
228,4
|
220,2
|
220,9
|
222,7
|
225,7
|
221,7
|
222,4
|
Bedrijfsresultaat (EBIT)
1 |
65,53
|
69,31
|
54,65
|
62,48
|
78,89
|
77,61
|
80,96
|
83,14
|
83,42
|
75,4
|
72,4
|
73,31
|
74,96
|
71,15
|
78,36
|
Operationele Marge
|
21,46%
|
22,26%
|
15,11%
|
16,72%
|
20,99%
|
20,52%
|
21%
|
21,28%
|
21,52%
|
19,68%
|
18,78%
|
18,9%
|
19,3%
|
18,2%
|
19,82%
|
Resultaat voor belastingen (EBT)
1 |
218,5
|
84,19
|
499,8
|
32,29
|
48,22
|
44,77
|
93,79
|
50,57
|
225,1
|
86,66
|
42,37
|
42,07
|
43,53
|
40,83
|
41,67
|
Nettowinst (verlies)
1 |
212,9
|
80,74
|
497,3
|
29,84
|
45,71
|
41,92
|
91,1
|
47,96
|
222,3
|
83,89
|
42,71
|
43,28
|
44,12
|
41,07
|
42,94
|
Nettomarge
|
69,72%
|
25,93%
|
137,49%
|
7,98%
|
12,16%
|
11,08%
|
23,63%
|
12,27%
|
57,36%
|
21,9%
|
11,08%
|
11,16%
|
11,36%
|
10,5%
|
10,86%
|
WPA
2 |
2,020
|
0,7600
|
4,540
|
0,2700
|
0,4200
|
0,3900
|
0,8400
|
0,4400
|
2,030
|
0,7700
|
0,3850
|
0,3898
|
0,4028
|
0,3911
|
0,4194
|
Dividend per aandeel
2 |
0,8300
|
0,9400
|
0,9400
|
0,9400
|
0,9400
|
1,000
|
1,000
|
1,000
|
1,000
|
1,030
|
1,031
|
1,031
|
1,031
|
1,056
|
1,063
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
27-04-23
|
03-08-23
|
26-10-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.501
|
2.746
|
2.557
|
3.670
|
3.456
|
3.429
|
3.588
|
3.694
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,241
x
|
4,586
x
|
3,945
x
|
4,357
x
|
3,835
x
|
3,863
x
|
4,008
x
|
4,065
x
|
Free Cash Flow
1 |
-
|
-
|
573
|
654
|
378
|
674
|
680
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,24%
|
3,5%
|
3,42%
|
3,17%
|
3,61%
|
3,77%
|
3,89%
|
5,1%
|
ROA (netto-inkomsten/totale activa)
|
2,81%
|
1,78%
|
1,72%
|
7,55%
|
1,92%
|
0,94%
|
1,31%
|
1,59%
|
Totale activa
1 |
7.829
|
6.974
|
17.661
|
8.652
|
20.977
|
22.279
|
13.239
|
13.803
|
Nettoactief per aandeel
2 |
36,50
|
34,70
|
41,20
|
46,30
|
45,80
|
42,20
|
39,00
|
36,00
|
Cashflow per aandeel
2 |
5,590
|
5,130
|
5,620
|
6,870
|
7,270
|
7,010
|
7,060
|
7,360
|
Capex
1 |
861
|
435
|
1.063
|
1.520
|
417
|
198
|
172
|
202
|
Capex/omzet
|
83,72%
|
41,65%
|
92,93%
|
106,83%
|
27,01%
|
12,82%
|
10,88%
|
12,21%
|
Datum van publicatie
|
30-01-20
|
04-02-21
|
03-02-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
107
USD Gemiddelde koersdoel
106,3
USD Spread / Gemiddelde doel -0,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,97% | 11,4 mld. | | +5,46% | 28,15 mld. | | +6,27% | 24,74 mld. | | +3,00% | 21,35 mld. | | +8,19% | 17,23 mld. | | +1,43% | 16,02 mld. | | -13,02% | 14,8 mld. | | -0,61% | 13,1 mld. | | +3,47% | 13,04 mld. | | -11,56% | 11,9 mld. |
residentieel vastgoed
|