Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
171,7
USD
|
-0,70%
|
|
+0,23%
|
-20,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
101.797
|
99.708
|
133.209
|
98.643
|
100.636
|
80.173
|
-
|
-
|
Bedrijfswaarde
1 |
124.351
|
127.249
|
174.513
|
135.285
|
137.584
|
115.092
|
114.924
|
115.223
|
K/w-verhouding
|
54,2
x
|
59,2
x
|
51,7
x
|
55,5
x
|
67,9
x
|
23,4
x
|
23,3
x
|
21,8
x
|
Dividendrendement
|
1,64%
|
2,02%
|
1,78%
|
2,77%
|
2,99%
|
3,79%
|
4,05%
|
4,33%
|
Marktkapitalisatie/omzet
|
13,4
x
|
12,4
x
|
14,2
x
|
9,21
x
|
9,03
x
|
7,16
x
|
7,32
x
|
7,02
x
|
Bedrijfswaarde/omzet
|
16,4
x
|
15,8
x
|
18,7
x
|
12,6
x
|
12,3
x
|
10,3
x
|
10,5
x
|
10,1
x
|
Bedrijfswaarde/EBITDA
|
26,2
x
|
24,7
x
|
29,2
x
|
20,4
x
|
19,4
x
|
16,2
x
|
15,9
x
|
15,2
x
|
Bedrijfswaarde/FCF
|
45,7
x
|
45,3
x
|
51,1
x
|
74,2
x
|
47,6
x
|
33,8
x
|
35,2
x
|
32,8
x
|
FCF Yield
|
2,19%
|
2,21%
|
1,96%
|
1,35%
|
2,1%
|
2,96%
|
2,84%
|
3,05%
|
Price to Book
|
20,1
x
|
24,4
x
|
26
x
|
17,7
x
|
24
x
|
17,5
x
|
18,2
x
|
20,3
x
|
Aantal aandelen (in duizenden)
|
442.940
|
444.213
|
455.414
|
465.606
|
466.165
|
466.962
|
-
|
-
|
Referentieprijs
2 |
229,8
|
224,5
|
292,5
|
211,9
|
215,9
|
171,7
|
171,7
|
171,7
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.580
|
8.042
|
9.357
|
10.711
|
11.144
|
11.203
|
10.957
|
11.426
|
EBITDA
1 |
4.744
|
5.156
|
5.983
|
6.644
|
7.087
|
7.084
|
7.215
|
7.567
|
Bedrijfsresultaat (EBIT)
1 |
2.688
|
2.888
|
3.132
|
2.352
|
3.025
|
4.906
|
5.131
|
5.501
|
Operationele Marge
|
35,47%
|
35,91%
|
33,47%
|
21,96%
|
27,14%
|
43,8%
|
46,83%
|
48,15%
|
Resultaat voor belastingen (EBT)
1 |
1.916
|
1.821
|
2.829
|
1.721
|
1.521
|
3.658
|
3.713
|
3.982
|
Nettowinst (verlies)
1 |
1.888
|
1.691
|
2.568
|
1.766
|
1.483
|
3.365
|
3.393
|
3.618
|
Nettomarge
|
24,9%
|
21,02%
|
27,44%
|
16,49%
|
13,31%
|
30,04%
|
30,97%
|
31,67%
|
WPA
2 |
4,240
|
3,790
|
5,660
|
3,820
|
3,180
|
7,324
|
7,375
|
7,873
|
Free Cash Flow
1 |
2.723
|
2.810
|
3.412
|
1.823
|
2.893
|
3.408
|
3.260
|
3.511
|
FCF-marge
|
35,92%
|
34,94%
|
36,47%
|
17,02%
|
25,96%
|
30,42%
|
29,76%
|
30,72%
|
Kasstroomconversie (ebitda)
|
57,39%
|
54,5%
|
57,03%
|
27,44%
|
40,82%
|
48,1%
|
45,19%
|
46,39%
|
Kasstroomconversie (nettowinst)
|
144,24%
|
166,21%
|
132,88%
|
103,24%
|
195,04%
|
101,27%
|
96,09%
|
97,03%
|
Dividend per aandeel
2 |
3,780
|
4,530
|
5,210
|
5,860
|
6,450
|
6,513
|
6,949
|
7,426
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
2.454
|
2.445
|
2.660
|
2.674
|
2.672
|
2.705
|
2.767
|
2.772
|
2.819
|
2.787
|
2.800
|
2.825
|
2.834
|
2.721
|
2.686
|
EBITDA
1 |
1.552
|
1.515
|
1.624
|
1.671
|
1.643
|
1.707
|
1.763
|
1.749
|
1.814
|
1.761
|
1.774
|
1.783
|
1.796
|
1.742
|
1.834
|
Bedrijfsresultaat (EBIT)
1 |
827,5
|
626,6
|
725,1
|
782,3
|
652,9
|
192
|
775,6
|
873,7
|
658,7
|
716,9
|
1.227
|
1.243
|
1.256
|
1.212
|
1.316
|
Operationele Marge
|
33,72%
|
25,63%
|
27,26%
|
29,25%
|
24,44%
|
7,1%
|
28,03%
|
31,52%
|
23,37%
|
25,73%
|
43,8%
|
44%
|
44,33%
|
44,52%
|
49,01%
|
Resultaat voor belastingen (EBT)
1 |
777,6
|
528,5
|
725,2
|
898,3
|
855,8
|
-758,6
|
368,4
|
474,7
|
643
|
35,2
|
904,5
|
915,3
|
921,2
|
917,3
|
-
|
Nettowinst (verlies)
1 |
723
|
453,4
|
711,7
|
898,2
|
839,7
|
-683,8
|
335,8
|
475,7
|
586,9
|
84,9
|
814,3
|
828,4
|
848,1
|
871,6
|
926,4
|
Nettomarge
|
29,46%
|
18,54%
|
26,75%
|
33,59%
|
31,43%
|
-25,28%
|
12,14%
|
17,16%
|
20,82%
|
3,05%
|
29,08%
|
29,32%
|
29,93%
|
32,03%
|
34,49%
|
WPA
2 |
1,580
|
0,9900
|
1,560
|
1,950
|
1,800
|
-1,470
|
0,7200
|
1,020
|
1,260
|
0,1800
|
1,780
|
1,821
|
1,860
|
1,846
|
1,880
|
Dividend per aandeel
2 |
1,310
|
1,390
|
1,400
|
1,430
|
1,470
|
1,560
|
1,560
|
1,570
|
1,620
|
1,700
|
1,620
|
1,619
|
1,619
|
1,619
|
1,727
|
Datum van publicatie
|
28-10-21
|
24-02-22
|
27-04-22
|
28-07-22
|
27-10-22
|
23-02-23
|
26-04-23
|
27-07-23
|
26-10-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.554
|
27.541
|
41.304
|
36.642
|
36.948
|
34.920
|
34.752
|
35.051
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,754
x
|
5,341
x
|
6,904
x
|
5,515
x
|
5,214
x
|
4,929
x
|
4,817
x
|
4,632
x
|
Free Cash Flow
1 |
2.723
|
2.810
|
3.412
|
1.823
|
2.893
|
3.408
|
3.260
|
3.511
|
ROE (netto-inkomsten/eigen vermogen)
|
36,3%
|
37%
|
56%
|
33,1%
|
30,4%
|
78,8%
|
78,4%
|
92,8%
|
ROA (netto-inkomsten/totale activa)
|
4,98%
|
3,76%
|
4,38%
|
2,58%
|
2,23%
|
5,14%
|
5,05%
|
5,43%
|
Totale activa
1 |
37.906
|
45.018
|
58.561
|
68.540
|
66.611
|
65.495
|
67.231
|
66.637
|
Nettoactief per aandeel
2 |
11,40
|
9,210
|
11,30
|
12,00
|
9,000
|
9,830
|
9,430
|
8,460
|
Cashflow per aandeel
2 |
8,420
|
8,700
|
10,60
|
7,990
|
10,10
|
10,30
|
10,70
|
12,60
|
Capex
1 |
1.030
|
1.071
|
1.408
|
1.874
|
1.830
|
1.624
|
1.614
|
1.585
|
Capex/omzet
|
13,59%
|
13,32%
|
15,05%
|
17,49%
|
16,42%
|
14,49%
|
14,73%
|
13,87%
|
Datum van publicatie
|
25-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
27-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
171,7
USD Gemiddelde koersdoel
227,4
USD Spread / Gemiddelde doel +32,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -20,47% | 80,17 mld. | | -9,16% | 69,43 mld. | | +6,13% | 44,6 mld. | | +10,77% | 22,72 mld. | | -22,65% | 21,2 mld. | | +7,61% | 11,69 mld. | | +12,68% | 2,61 mld. | | -12,82% | 2,15 mld. | | 0,00% | 1,39 mld. | | -4,85% | 818 mln. |
andere gespecialiseerde vastgoed
|