Beurs gesloten -
Nyse
22:00:01 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,56
USD
|
-2,61%
|
|
-4,54%
|
+14,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.361
|
4.324
|
4.813
|
2.169
|
2.910
|
3.341
|
-
|
-
|
Bedrijfswaarde
1 |
12.794
|
9.173
|
8.681
|
7.377
|
6.079
|
6.484
|
6.237
|
6.233
|
K/w-verhouding
|
29,5
x
|
12,6
x
|
11,4
x
|
-22,6
x
|
-4,95
x
|
-80,9
x
|
-25,8
x
|
-32,4
x
|
Dividendrendement
|
3,74%
|
5,94%
|
4,94%
|
10,9%
|
6,64%
|
5,82%
|
5,59%
|
5,46%
|
Marktkapitalisatie/omzet
|
7,48
x
|
5,37
x
|
7,1
x
|
3,23
x
|
4,26
x
|
5,74
x
|
5,72
x
|
5,64
x
|
Bedrijfswaarde/omzet
|
13
x
|
11,4
x
|
12,8
x
|
11
x
|
8,9
x
|
11,1
x
|
10,7
x
|
10,5
x
|
Bedrijfswaarde/EBITDA
|
18,8
x
|
16,4
x
|
22,4
x
|
18,8
x
|
18,8
x
|
27,4
x
|
24,3
x
|
27
x
|
Bedrijfswaarde/FCF
|
104
x
|
95,5
x
|
-187
x
|
-299
x
|
-
|
11,1
x
|
14,8
x
|
15
x
|
FCF Yield
|
0,97%
|
1,05%
|
-0,54%
|
-0,33%
|
-
|
9%
|
6,75%
|
6,69%
|
Price to Book
|
1,51
x
|
1,01
x
|
0,99
x
|
0,47
x
|
0,82
x
|
1,01
x
|
1,07
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
75.528
|
68.418
|
65.132
|
64.316
|
64.417
|
64.806
|
-
|
-
|
Referentieprijs
2 |
97,45
|
63,19
|
73,89
|
33,72
|
45,17
|
51,56
|
51,56
|
51,56
|
Datum van publicatie
|
22-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
983,6
|
804,4
|
678,2
|
671,5
|
683,3
|
581,9
|
584
|
592,9
|
EBITDA
1 |
678,8
|
560,1
|
387,3
|
393,3
|
324,2
|
236,7
|
256,9
|
231
|
Bedrijfsresultaat (EBIT)
1 |
394,8
|
246,4
|
170,5
|
178
|
76,35
|
396,7
|
306,2
|
371,7
|
Operationele Marge
|
40,14%
|
30,63%
|
25,14%
|
26,51%
|
11,17%
|
68,17%
|
52,43%
|
62,69%
|
Resultaat voor belastingen (EBT)
1 |
204,2
|
414,8
|
15,9
|
16,43
|
-154
|
51,6
|
-100,6
|
-85,6
|
Nettowinst (verlies)
1 |
255,5
|
356,1
|
434,8
|
-93,02
|
-579,5
|
-46,64
|
-112,2
|
-69,73
|
Nettomarge
|
25,98%
|
44,27%
|
64,11%
|
-13,85%
|
-84,81%
|
-8,01%
|
-19,22%
|
-11,76%
|
WPA
2 |
3,299
|
5,019
|
6,500
|
-1,490
|
-9,120
|
-0,6373
|
-1,998
|
-1,592
|
Free Cash Flow
1 |
123,5
|
96,1
|
-46,51
|
-24,68
|
-
|
583,5
|
421,1
|
416,8
|
FCF-marge
|
12,56%
|
11,95%
|
-6,86%
|
-3,68%
|
-
|
100,28%
|
72,1%
|
70,31%
|
Kasstroomconversie (ebitda)
|
18,19%
|
17,16%
|
-
|
-
|
-
|
246,51%
|
163,93%
|
180,43%
|
Kasstroomconversie (nettowinst)
|
48,33%
|
26,99%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,643
|
3,751
|
3,647
|
3,690
|
3,000
|
3,000
|
2,881
|
2,814
|
Datum van publicatie
|
22-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
150,1
|
156
|
155,2
|
163
|
197,3
|
195
|
185,9
|
151
|
151,4
|
141,5
|
148,2
|
144,8
|
140,5
|
155
|
162,7
|
EBITDA
1 |
84,25
|
83,29
|
101,1
|
103,4
|
105,6
|
99,66
|
104,6
|
62,31
|
55,79
|
64,39
|
98,36
|
98,96
|
96,62
|
91,58
|
94,36
|
Bedrijfsresultaat (EBIT)
1 |
36,91
|
36,31
|
54,16
|
54,92
|
32,64
|
21,11
|
35,48
|
12,1
|
6,743
|
15,8
|
86,19
|
70,39
|
69,59
|
51,7
|
52,27
|
Operationele Marge
|
24,59%
|
23,27%
|
34,89%
|
33,7%
|
16,54%
|
10,82%
|
19,08%
|
8,02%
|
4,46%
|
11,17%
|
58,15%
|
48,61%
|
49,52%
|
33,35%
|
32,14%
|
Resultaat voor belastingen (EBT)
1 |
-23,48
|
19,26
|
32,73
|
9,052
|
-39,9
|
-36,87
|
-335,1
|
-35,06
|
-55,09
|
94,24
|
-25,8
|
-0,5
|
-16,3
|
-27,8
|
-22,1
|
Nettowinst (verlies)
1 |
-51,27
|
7,751
|
-43,88
|
7,377
|
-64,28
|
-39,73
|
-360,2
|
-23,97
|
-155,6
|
13,14
|
-19,53
|
-18,14
|
-16,54
|
-35,1
|
-31,36
|
Nettomarge
|
-34,15%
|
4,97%
|
-28,26%
|
4,53%
|
-32,58%
|
-20,37%
|
-193,71%
|
-15,87%
|
-102,81%
|
9,29%
|
-13,18%
|
-12,52%
|
-11,77%
|
-22,65%
|
-19,28%
|
WPA
2 |
-0,8200
|
0,1100
|
-0,7000
|
0,1100
|
-1,010
|
-0,6300
|
-5,630
|
-0,3800
|
-2,450
|
0,2000
|
-0,1004
|
-0,2519
|
-0,3408
|
-0,7100
|
-0,9600
|
Dividend per aandeel
2 |
0,9174
|
0,9324
|
0,9320
|
0,9320
|
0,8936
|
0,8124
|
0,8100
|
0,8124
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7500
|
0,7650
|
0,7650
|
Datum van publicatie
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
24-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.433
|
4.850
|
3.869
|
5.209
|
3.169
|
3.142
|
2.896
|
2.891
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
8,004
x
|
8,659
x
|
9,987
x
|
13,24
x
|
9,776
x
|
13,27
x
|
11,27
x
|
12,51
x
|
Free Cash Flow
1 |
123
|
96,1
|
-46,5
|
-24,7
|
-
|
584
|
421
|
417
|
ROE (netto-inkomsten/eigen vermogen)
|
4,5%
|
6,88%
|
8,99%
|
-1,99%
|
-13,8%
|
-4,06%
|
-2,29%
|
-2,22%
|
ROA (netto-inkomsten/totale activa)
|
2%
|
2,91%
|
3,82%
|
-0,79%
|
-5,3%
|
-0,1%
|
-1,25%
|
-1,22%
|
Totale activa
1 |
12.759
|
12.237
|
11.382
|
11.711
|
10.944
|
45.277
|
8.978
|
5.729
|
Nettoactief per aandeel
2 |
64,50
|
62,70
|
74,30
|
71,20
|
55,10
|
51,30
|
48,00
|
44,20
|
Cashflow per aandeel
2 |
4,610
|
7,390
|
3,620
|
4,060
|
-
|
3,220
|
3,870
|
4,200
|
Capex
1 |
253
|
458
|
302
|
301
|
260
|
79,9
|
122
|
164
|
Capex/omzet
|
25,72%
|
56,95%
|
44,6%
|
44,79%
|
38%
|
13,73%
|
20,87%
|
27,62%
|
Datum van publicatie
|
22-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
51,56
USD Gemiddelde koersdoel
45,56
USD Spread / Gemiddelde doel -11,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,15% | 3,34 mld. | | -12,03% | 9,7 mld. | | -6,06% | 6,34 mld. | | -9,11% | 5,03 mld. | | -12,33% | 4,73 mld. | | -5,04% | 4,05 mld. | | -15,44% | 3,95 mld. | | +4,66% | 3,87 mld. | | -6,18% | 3,56 mld. | | +1,19% | 3,16 mld. |
kantoren vastgoed
|