Beurs gesloten -
Abu Dhabi Securities Exchange
12:59:48 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,15
AED
|
-0,58%
|
|
-3,74%
|
-3,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.983
|
24.767
|
31.372
|
34.831
|
42.065
|
40.493
|
-
|
-
|
Bedrijfswaarde
1 |
19.444
|
27.275
|
30.892
|
32.579
|
42.426
|
32.455
|
31.010
|
40.493
|
K/w-verhouding
|
8,57
x
|
12,8
x
|
13,5
x
|
12
x
|
11
x
|
8,75
x
|
7,55
x
|
6,14
x
|
Dividendrendement
|
6,71%
|
4,6%
|
3,76%
|
3,61%
|
3,18%
|
3,77%
|
4,11%
|
4,69%
|
Marktkapitalisatie/omzet
|
2,38
x
|
2,95
x
|
3,66
x
|
3,11
x
|
2,97
x
|
2,07
x
|
1,85
x
|
1,65
x
|
Bedrijfswaarde/omzet
|
2,72
x
|
3,25
x
|
3,6
x
|
2,91
x
|
3
x
|
1,66
x
|
1,42
x
|
1,65
x
|
Bedrijfswaarde/EBITDA
|
8,47
x
|
11,1
x
|
10,4
x
|
8,89
x
|
8,32
x
|
5,39
x
|
4,33
x
|
5,24
x
|
Bedrijfswaarde/FCF
|
18
x
|
22,1
x
|
5,67
x
|
-23,9
x
|
31,2
x
|
14
x
|
10,5
x
|
9,4
x
|
FCF Yield
|
5,55%
|
4,53%
|
17,6%
|
-4,18%
|
3,21%
|
7,15%
|
9,52%
|
10,6%
|
Price to Book
|
0,68
x
|
0,97
x
|
1,17
x
|
1,15
x
|
1,28
x
|
1,15
x
|
1,13
x
|
0,91
x
|
Aantal aandelen (in duizenden)
|
7.862.630
|
7.862.630
|
7.862.630
|
7.862.630
|
7.862.630
|
7.862.630
|
-
|
-
|
Referentieprijs
2 |
2,160
|
3,150
|
3,990
|
4,430
|
5,350
|
5,150
|
5,150
|
5,150
|
Datum van publicatie
|
12-02-20
|
14-02-21
|
09-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.148
|
8.392
|
8.576
|
11.200
|
14.161
|
19.515
|
21.841
|
24.489
|
EBITDA
1 |
2.296
|
2.464
|
2.966
|
3.664
|
5.100
|
6.021
|
7.160
|
7.721
|
Bedrijfsresultaat (EBIT)
1 |
2.028
|
2.196
|
2.716
|
3.321
|
3.977
|
5.435
|
6.694
|
7.175
|
Operationele Marge
|
28,37%
|
26,17%
|
31,67%
|
29,66%
|
28,08%
|
27,85%
|
30,65%
|
29,3%
|
Resultaat voor belastingen (EBT)
1 |
1.925
|
1.932
|
2.333
|
3.183
|
4.528
|
5.252
|
5.937
|
8.122
|
Nettowinst (verlies)
1 |
1.984
|
1.932
|
2.316
|
2.944
|
3.922
|
4.647
|
5.368
|
6.393
|
Nettomarge
|
27,76%
|
23,02%
|
27%
|
26,29%
|
27,7%
|
23,81%
|
24,58%
|
26,11%
|
WPA
2 |
0,2520
|
0,2460
|
0,2950
|
0,3680
|
0,4860
|
0,5887
|
0,6821
|
0,8393
|
Free Cash Flow
1 |
1.079
|
1.235
|
5.448
|
-1.361
|
1.361
|
2.321
|
2.953
|
4.310
|
FCF-marge
|
15,09%
|
14,72%
|
63,52%
|
-12,15%
|
9,61%
|
11,89%
|
13,52%
|
17,6%
|
Kasstroomconversie (ebitda)
|
46,97%
|
50,14%
|
183,67%
|
-
|
26,69%
|
38,55%
|
41,24%
|
55,82%
|
Kasstroomconversie (nettowinst)
|
54,36%
|
63,92%
|
235,26%
|
-
|
34,7%
|
49,95%
|
55,01%
|
67,42%
|
Dividend per aandeel
2 |
0,1450
|
0,1450
|
0,1500
|
0,1600
|
0,1700
|
0,1943
|
0,2117
|
0,2417
|
Datum van publicatie
|
12-02-20
|
14-02-21
|
09-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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
|
---|
Omzet
1 |
3.764
|
2.087
|
2.256
|
2.683
|
2.669
|
2.713
|
3.134
|
3.066
|
3.240
|
3.458
|
4.400
|
4.373
|
4.707
|
4.952
|
5.667
|
EBITDA
1 |
1.255
|
720,4
|
-
|
-
|
963,2
|
889,1
|
907
|
955
|
1.191
|
-
|
1.600
|
1.490
|
1.447
|
1.592
|
1.838
|
Bedrijfsresultaat (EBIT)
1 |
1.123
|
656,9
|
784,9
|
780
|
797,1
|
803,6
|
804,5
|
844
|
1.080
|
945,2
|
1.107
|
1.203
|
1.409
|
1.416
|
1.640
|
Operationele Marge
|
29,83%
|
31,47%
|
34,79%
|
29,07%
|
29,86%
|
29,61%
|
25,67%
|
27,53%
|
33,34%
|
27,33%
|
25,17%
|
27,51%
|
29,94%
|
28,6%
|
28,94%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
612,9
|
1.017
|
-
|
1.288
|
-
|
1.449
|
1.214
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
783,5
|
473,2
|
779,6
|
667,9
|
804
|
556,7
|
915,9
|
836
|
1.198
|
794,2
|
1.204
|
968
|
1.071
|
1.181
|
1.379
|
Nettomarge
|
20,81%
|
22,67%
|
34,56%
|
24,89%
|
30,12%
|
20,52%
|
29,22%
|
27,27%
|
36,98%
|
22,97%
|
27,37%
|
22,13%
|
22,76%
|
23,85%
|
24,34%
|
WPA
2 |
-
|
0,0600
|
0,1000
|
-
|
0,1020
|
0,0640
|
0,1170
|
0,0860
|
0,1460
|
0,0980
|
0,1500
|
0,1263
|
0,1481
|
0,1451
|
0,1577
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12-08-20
|
03-11-21
|
09-02-22
|
27-04-22
|
28-07-22
|
27-10-22
|
09-02-23
|
03-05-23
|
31-07-23
|
30-10-23
|
09-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.461
|
2.507
|
-
|
-
|
361
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
480
|
2.253
|
-
|
8.038
|
9.482
|
-
|
Hefboom (schuld/ebitda)
|
1,072
x
|
1,018
x
|
-
|
-
|
0,0708
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.079
|
1.235
|
5.448
|
-1.361
|
1.361
|
2.321
|
2.953
|
4.310
|
ROE (netto-inkomsten/eigen vermogen)
|
8,11%
|
7,66%
|
8,79%
|
10,3%
|
12,4%
|
13,8%
|
14,7%
|
14,7%
|
ROA (netto-inkomsten/totale activa)
|
4,97%
|
4,74%
|
5,49%
|
5,31%
|
5,85%
|
4,96%
|
5,72%
|
-
|
Totale activa
1 |
39.903
|
40.750
|
42.189
|
55.410
|
67.067
|
93.692
|
93.916
|
-
|
Nettoactief per aandeel
2 |
3,160
|
3,260
|
3,420
|
3,840
|
4,180
|
4,500
|
4,550
|
5,640
|
Cashflow per aandeel
2 |
0,1700
|
0,1800
|
0,7400
|
0,7900
|
0,4600
|
0,8700
|
0,6700
|
0,9500
|
Capex
1 |
241
|
179
|
353
|
7.544
|
2.229
|
1.669
|
1.611
|
1.407
|
Capex/omzet
|
3,37%
|
2,13%
|
4,11%
|
67,36%
|
15,74%
|
8,55%
|
7,38%
|
5,74%
|
Datum van publicatie
|
12-02-20
|
14-02-21
|
09-02-22
|
09-02-23
|
09-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,15
AED Gemiddelde koersdoel
6,374
AED Spread / Gemiddelde doel +23,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,74% | 11,02 mld. | | +36,16% | 27,94 mld. | | -13,74% | 26,97 mld. | | +25,00% | 26,95 mld. | | -0,71% | 25,32 mld. | | +44,49% | 22,58 mld. | | +2,78% | 19,59 mld. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. |
andere onroerend goed ontwikkeling & transacties
|