Beurs gesloten -
Nyse
22:00:01 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,28
USD
|
-1,82%
|
|
-2,15%
|
+1,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.255
|
1.224
|
1.931
|
1.363
|
1.620
|
1.783
|
-
|
-
|
Bedrijfswaarde
1 |
3.947
|
2.969
|
3.726
|
3.139
|
3.473
|
3.027
|
2.920
|
3.014
|
K/w-verhouding
|
41,8
x
|
-142
x
|
84
x
|
-37,8
x
|
85
x
|
78,7
x
|
74,3
x
|
96
x
|
Dividendrendement
|
4,36%
|
2,04%
|
2,75%
|
5,02%
|
4,24%
|
4,22%
|
4,37%
|
4,46%
|
Marktkapitalisatie/omzet
|
7,63
x
|
4,79
x
|
6,6
x
|
4,18
x
|
4,78
x
|
5,52
x
|
4,94
x
|
4,73
x
|
Bedrijfswaarde/omzet
|
13,4
x
|
11,6
x
|
12,7
x
|
9,62
x
|
10,3
x
|
9,38
x
|
8,09
x
|
8
x
|
Bedrijfswaarde/EBITDA
|
23,3
x
|
24,9
x
|
24,3
x
|
17,4
x
|
16,4
x
|
16
x
|
14,8
x
|
13,7
x
|
Bedrijfswaarde/FCF
|
-
|
72,6
x
|
35,5
x
|
-
|
-
|
149
x
|
57
x
|
-
|
FCF Yield
|
-
|
1,38%
|
2,82%
|
-
|
-
|
0,67%
|
1,76%
|
-
|
Price to Book
|
1,52
x
|
0,9
x
|
1,28
x
|
0,81
x
|
0,99
x
|
1,12
x
|
1,13
x
|
-
|
Aantal aandelen (in duizenden)
|
86.949
|
86.268
|
88.454
|
94.957
|
95.341
|
103.156
|
-
|
-
|
Referentieprijs
2 |
25,93
|
14,19
|
21,83
|
14,35
|
16,99
|
17,28
|
17,28
|
17,28
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
295,3
|
255,5
|
292,5
|
326,3
|
338,7
|
322,7
|
360,9
|
376,8
|
EBITDA
1 |
169,4
|
119,3
|
153,5
|
180,3
|
212,2
|
189,6
|
197,2
|
220
|
Bedrijfsresultaat (EBIT)
1 |
44
|
-30,46
|
30,06
|
44,38
|
49,08
|
87,74
|
95,39
|
104,2
|
Operationele Marge
|
14,9%
|
-11,92%
|
10,28%
|
13,6%
|
14,49%
|
27,19%
|
26,43%
|
27,65%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
53,04
|
-8,759
|
23,15
|
-35,44
|
19,87
|
19,92
|
24,39
|
18
|
Nettomarge
|
17,96%
|
-3,43%
|
7,91%
|
-10,86%
|
5,87%
|
6,17%
|
6,76%
|
4,78%
|
WPA
2 |
0,6200
|
-0,1000
|
0,2600
|
-0,3800
|
0,2000
|
0,2195
|
0,2326
|
0,1800
|
Free Cash Flow
1 |
-
|
40,87
|
105
|
-
|
-
|
20,31
|
51,25
|
-
|
FCF-marge
|
-
|
16%
|
35,89%
|
-
|
-
|
6,29%
|
14,2%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
34,25%
|
68,39%
|
-
|
-
|
10,71%
|
25,99%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
453,54%
|
-
|
-
|
101,93%
|
210,15%
|
-
|
Dividend per aandeel
2 |
1,130
|
0,2900
|
0,6000
|
0,7200
|
0,7200
|
0,7295
|
0,7556
|
0,7712
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
73,45
|
79,36
|
81,51
|
84,26
|
79,95
|
80,58
|
81,84
|
89,95
|
81,39
|
85,51
|
91,36
|
84,15
|
85,91
|
89,32
|
-
|
EBITDA
1 |
39,45
|
42,65
|
23,16
|
48,4
|
43,56
|
42,74
|
45,28
|
53,71
|
40,42
|
47,85
|
48,95
|
49,54
|
51,74
|
54,52
|
47,02
|
Bedrijfsresultaat (EBIT)
1 |
8,584
|
10,46
|
11,23
|
13,43
|
28,24
|
9,248
|
12,11
|
19,66
|
6,691
|
10,62
|
14,01
|
20,71
|
22,6
|
22,91
|
-
|
Operationele Marge
|
11,69%
|
13,17%
|
13,77%
|
15,94%
|
35,33%
|
11,48%
|
14,79%
|
21,85%
|
8,22%
|
12,42%
|
15,33%
|
24,62%
|
26,31%
|
25,65%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
12,07
|
2,724
|
16,84
|
-0,374
|
-55,89
|
3,982
|
13,36
|
9,029
|
-1,426
|
-1,337
|
3,269
|
3,79
|
3,942
|
9,004
|
3,709
|
Nettomarge
|
16,43%
|
3,43%
|
20,66%
|
-0,44%
|
-69,91%
|
4,94%
|
16,32%
|
10,04%
|
-1,75%
|
-1,56%
|
3,58%
|
4,5%
|
4,59%
|
10,08%
|
-
|
WPA
2 |
0,1300
|
0,0300
|
0,1800
|
-0,003900
|
-0,5900
|
0,0400
|
0,1400
|
0,0900
|
-0,0200
|
-0,0200
|
0,0300
|
0,0331
|
0,0795
|
0,0696
|
0,0400
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
0,1818
|
0,1818
|
0,1900
|
Datum van publicatie
|
26-10-21
|
15-02-22
|
02-05-22
|
02-08-22
|
01-11-22
|
14-02-23
|
02-05-23
|
01-08-23
|
30-10-23
|
13-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.692
|
1.745
|
1.795
|
1.776
|
1.853
|
1.244
|
1.137
|
1.231
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,988
x
|
14,62
x
|
11,69
x
|
9,85
x
|
8,733
x
|
6,561
x
|
5,768
x
|
5,595
x
|
Free Cash Flow
1 |
-
|
40,9
|
105
|
-
|
-
|
20,3
|
51,3
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,53%
|
-0,59%
|
1,56%
|
-2,21%
|
1,19%
|
1,77%
|
2,08%
|
2,76%
|
ROA (netto-inkomsten/totale activa)
|
1,28%
|
-0,21%
|
0,55%
|
-0,83%
|
0,46%
|
0,85%
|
0,98%
|
-
|
Totale activa
1 |
4.134
|
4.248
|
4.196
|
4.282
|
4.297
|
2.341
|
2.478
|
-
|
Nettoactief per aandeel
2 |
17,10
|
15,80
|
17,00
|
17,80
|
17,20
|
15,50
|
15,30
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
15-02-22
|
14-02-23
|
13-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,28
USD Gemiddelde koersdoel
18,33
USD Spread / Gemiddelde doel +6,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,71% | 1,78 mld. | | -1,48% | 45,78 mld. | | -12,58% | 12,56 mld. | | -22,81% | 11,05 mld. | | -11,61% | 10,92 mld. | | -5,96% | 7,41 mld. | | -5,03% | 6,66 mld. | | -9,10% | 5,74 mld. | | -7,84% | 5,69 mld. | | -4,64% | 4,79 mld. |
winkel vastgoed
|