Beurs gesloten -
Nyse
22:00:02 12-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
87,3
USD
|
-0,03%
|
|
+6,02%
|
+24,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.151
|
8.495
|
15.152
|
14.492
|
20.433
|
25.591
|
-
|
-
|
Bedrijfswaarde
1 |
17.622
|
16.994
|
24.168
|
24.919
|
32.144
|
38.747
|
39.284
|
39.251
|
K/w-verhouding
|
34,3
x
|
24,8
x
|
33,8
x
|
26,2
x
|
111
x
|
64,2
x
|
54,6
x
|
45,4
x
|
Dividendrendement
|
7,69%
|
8,39%
|
4,73%
|
4,96%
|
3,63%
|
3,03%
|
3,2%
|
3,23%
|
Marktkapitalisatie/omzet
|
2,15
x
|
2,05
x
|
3,37
x
|
2,84
x
|
3,73
x
|
4,19
x
|
3,83
x
|
3,54
x
|
Bedrijfswaarde/omzet
|
4,13
x
|
4,1
x
|
5,38
x
|
4,88
x
|
5,87
x
|
6,35
x
|
5,88
x
|
5,43
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
11,5
x
|
14,8
x
|
13,6
x
|
16,4
x
|
17,7
x
|
16,4
x
|
15
x
|
Bedrijfswaarde/FCF
|
64,4
x
|
30,9
x
|
163
x
|
476
x
|
-142
x
|
245
x
|
48,7
x
|
-
|
FCF Yield
|
1,55%
|
3,23%
|
0,61%
|
0,21%
|
-0,7%
|
0,41%
|
2,05%
|
-
|
Price to Book
|
6,26
x
|
7,49
x
|
17,7
x
|
22,8
x
|
96,6
x
|
-144
x
|
-57,9
x
|
-38,6
x
|
Aantal aandelen (in duizenden)
|
287.143
|
288.171
|
289.549
|
290.714
|
291.990
|
293.133
|
-
|
-
|
Referentieprijs
2 |
31,87
|
29,48
|
52,33
|
49,85
|
69,98
|
87,30
|
87,30
|
87,30
|
Datum van publicatie
|
13-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.263
|
4.147
|
4.492
|
5.104
|
5.480
|
6.103
|
6.676
|
7.232
|
EBITDA
1 |
1.438
|
1.476
|
1.635
|
1.827
|
1.962
|
2.190
|
2.400
|
2.614
|
Bedrijfsresultaat (EBIT)
1 |
779,4
|
823,7
|
954,3
|
1.099
|
921,8
|
1.193
|
1.337
|
1.472
|
Operationele Marge
|
18,28%
|
19,86%
|
21,25%
|
21,54%
|
16,82%
|
19,56%
|
20,03%
|
20,36%
|
Resultaat voor belastingen (EBT)
1 |
328,1
|
372,7
|
629
|
631,6
|
227,2
|
472,8
|
573,1
|
738,4
|
Nettowinst (verlies)
1 |
267,4
|
342,7
|
450,2
|
557
|
184,2
|
390,9
|
465,4
|
628,8
|
Nettomarge
|
6,27%
|
8,26%
|
10,02%
|
10,91%
|
3,36%
|
6,41%
|
6,97%
|
8,69%
|
WPA
2 |
0,9300
|
1,190
|
1,550
|
1,900
|
0,6300
|
1,359
|
1,598
|
1,922
|
Free Cash Flow
1 |
273,7
|
549,4
|
147,8
|
52,32
|
-225,7
|
158
|
807
|
-
|
FCF-marge
|
6,42%
|
13,25%
|
3,29%
|
1,03%
|
-4,12%
|
2,59%
|
12,09%
|
-
|
Kasstroomconversie (ebitda)
|
19,04%
|
37,23%
|
9,04%
|
2,86%
|
-
|
7,21%
|
33,62%
|
-
|
Kasstroomconversie (nettowinst)
|
102,35%
|
160,32%
|
32,83%
|
9,39%
|
-
|
40,42%
|
173,41%
|
-
|
Dividend per aandeel
2 |
2,452
|
2,474
|
2,474
|
2,474
|
2,540
|
2,646
|
2,795
|
2,822
|
Datum van publicatie
|
13-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
1.160
|
1.248
|
1.290
|
1.287
|
1.279
|
1.314
|
1.358
|
1.388
|
1.420
|
1.477
|
1.504
|
1.544
|
1.577
|
1.624
|
1.662
|
EBITDA
1 |
430,7
|
431
|
454,7
|
469,4
|
471,9
|
460,8
|
475,7
|
500
|
525,2
|
518,9
|
535,3
|
562,8
|
585,7
|
569,2
|
587,6
|
Bedrijfsresultaat (EBIT)
1 |
257,5
|
247,4
|
276,5
|
294,4
|
281,3
|
278,7
|
212,5
|
237,8
|
230,8
|
245,6
|
286,4
|
312,7
|
330,7
|
307,3
|
312,5
|
Operationele Marge
|
22,2%
|
19,82%
|
21,44%
|
22,87%
|
21,99%
|
21,21%
|
15,65%
|
17,13%
|
16,25%
|
16,63%
|
19,04%
|
20,26%
|
20,97%
|
18,93%
|
18,8%
|
Resultaat voor belastingen (EBT)
1 |
84,68
|
51,79
|
219,9
|
216,9
|
143
|
82,29
|
5,398
|
101,3
|
38,21
|
93,63
|
105,4
|
125,9
|
145,5
|
124,7
|
121,9
|
Nettowinst (verlies)
1 |
61,65
|
42,3
|
200,1
|
192,2
|
122,4
|
64,6
|
0,114
|
91,04
|
28,48
|
74,06
|
82,91
|
99,28
|
115,4
|
99,29
|
97
|
Nettomarge
|
5,32%
|
3,39%
|
15,52%
|
14,93%
|
9,57%
|
4,91%
|
0,01%
|
6,56%
|
2,01%
|
5,01%
|
5,51%
|
6,43%
|
7,32%
|
6,11%
|
5,84%
|
WPA
2 |
0,2100
|
0,1400
|
0,6800
|
0,6600
|
0,4200
|
0,2200
|
-
|
0,3100
|
0,1000
|
0,2500
|
0,3090
|
0,3804
|
0,4218
|
0,3566
|
0,3667
|
Dividend per aandeel
2 |
0,6185
|
0,6185
|
0,6185
|
0,6185
|
0,6185
|
0,6185
|
0,6185
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6900
|
0,6875
|
0,6800
|
0,6800
|
Datum van publicatie
|
24-02-22
|
28-04-22
|
04-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
22-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.471
|
8.498
|
9.016
|
10.427
|
11.710
|
13.157
|
13.694
|
13.660
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,892
x
|
5,759
x
|
5,515
x
|
5,707
x
|
5,97
x
|
6,008
x
|
5,705
x
|
5,225
x
|
Free Cash Flow
1 |
274
|
549
|
148
|
52,3
|
-226
|
158
|
807
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17,7%
|
26,4%
|
45,2%
|
74,6%
|
43,4%
|
2.345%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
2,29%
|
2,46%
|
3,15%
|
3,64%
|
1,1%
|
2,53%
|
2,79%
|
3%
|
Totale activa
1 |
11.697
|
13.951
|
14.300
|
15.293
|
16.807
|
15.462
|
16.707
|
20.961
|
Nettoactief per aandeel
2 |
5,090
|
3,940
|
2,950
|
2,190
|
0,7200
|
-0,6100
|
-1,510
|
-2,260
|
Cashflow per aandeel
|
3,330
|
3,420
|
2,610
|
4,040
|
-
|
-
|
-
|
-
|
Capex
1 |
693
|
438
|
611
|
875
|
1.339
|
1.506
|
1.391
|
1.352
|
Capex/omzet
|
16,26%
|
10,57%
|
13,61%
|
17,15%
|
24,44%
|
24,68%
|
20,83%
|
18,7%
|
Datum van publicatie
|
13-02-20
|
24-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
87,3
USD Gemiddelde koersdoel
82,5
USD Spread / Gemiddelde doel -5,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,75% | 25,59 mld. | | -10,22% | 90,51 mld. | | -5,46% | 72,27 mld. | | +11,15% | 48,54 mld. | | -22,63% | 21,09 mld. | | +10,42% | 12 mld. | | +2,29% | 2,37 mld. | | -7,18% | 2,29 mld. | | -0,81% | 876 mln. | | -45,67% | 754 mln. |
andere gespecialiseerde vastgoed
|