Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,18
USD
|
+3,19%
|
|
-5,30%
|
-36,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.107
|
1.515
|
1.960
|
699,6
|
896,1
|
575,5
|
-
|
-
|
Bedrijfswaarde
1 |
4.317
|
4.202
|
4.167
|
3.331
|
3.319
|
3.015
|
2.862
|
2.686
|
K/w-verhouding
|
-5,87
x
|
-4,19
x
|
5,9
x
|
-2,54
x
|
-9,22
x
|
86,3
x
|
6,91
x
|
12,7
x
|
Dividendrendement
|
2,79%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,2
x
|
0,24
x
|
0,25
x
|
0,1
x
|
0,16
x
|
0,1
x
|
0,09
x
|
-
|
Bedrijfswaarde/omzet
|
0,77
x
|
0,68
x
|
0,52
x
|
0,48
x
|
0,59
x
|
0,52
x
|
0,44
x
|
-
|
Bedrijfswaarde/EBITDA
|
7,32
x
|
5,79
x
|
4,62
x
|
7,42
x
|
16,6
x
|
9,19
x
|
6,65
x
|
6,27
x
|
Bedrijfswaarde/FCF
|
16,4
x
|
7,57
x
|
7,53
x
|
-20,9
x
|
49,5
x
|
-144
x
|
17,5
x
|
-
|
FCF Yield
|
6,09%
|
13,2%
|
13,3%
|
-4,77%
|
2,02%
|
-0,69%
|
5,7%
|
-
|
Price to Book
|
0,53
x
|
0,86
x
|
0,9
x
|
0,4
x
|
0,53
x
|
0,34
x
|
0,33
x
|
0,34
x
|
Aantal aandelen (in duizenden)
|
114.341
|
115.457
|
116.588
|
109.480
|
110.488
|
111.099
|
-
|
-
|
Referentieprijs
2 |
9,680
|
13,12
|
16,81
|
6,390
|
8,110
|
5,180
|
5,180
|
5,180
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.598
|
6.221
|
7.983
|
6.908
|
5.636
|
5.763
|
6.462
|
-
|
EBITDA
1 |
590
|
726
|
902
|
449
|
200
|
328,2
|
430,2
|
428,2
|
Bedrijfsresultaat (EBIT)
1 |
91
|
-345
|
667
|
235
|
4
|
72
|
180,8
|
222,7
|
Operationele Marge
|
1,63%
|
-5,55%
|
8,36%
|
3,4%
|
0,07%
|
1,25%
|
2,8%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-158
|
-591
|
435
|
-323
|
-122
|
-31,09
|
113,7
|
52,53
|
Nettowinst (verlies)
1 |
-188
|
-360
|
343
|
-287
|
-97
|
21,8
|
82,55
|
-
|
Nettomarge
|
-3,36%
|
-5,79%
|
4,3%
|
-4,15%
|
-1,72%
|
0,38%
|
1,28%
|
-
|
WPA
2 |
-1,650
|
-3,130
|
2,850
|
-2,520
|
-0,8800
|
0,0600
|
0,7500
|
0,4075
|
Free Cash Flow
1 |
263
|
555
|
553
|
-159
|
67
|
-20,9
|
163,2
|
-
|
FCF-marge
|
4,7%
|
8,92%
|
6,93%
|
-2,3%
|
1,19%
|
-0,36%
|
2,53%
|
-
|
Kasstroomconversie (ebitda)
|
44,58%
|
76,45%
|
61,31%
|
-
|
33,5%
|
-
|
37,94%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
161,22%
|
-
|
-
|
-
|
197,76%
|
-
|
Dividend per aandeel
2 |
0,2700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
2.186
|
1.974
|
1.635
|
2.142
|
1.808
|
1.323
|
1.131
|
1.671
|
1.584
|
1.250
|
1.126
|
1.671
|
1.610
|
1.355
|
-
|
EBITDA
1 |
273
|
157
|
69
|
202
|
166
|
12
|
-52
|
126
|
107
|
19
|
-17
|
138
|
141,7
|
65,45
|
-
|
Bedrijfsresultaat (EBIT)
1 |
206
|
108
|
18
|
147
|
113
|
-43
|
-141
|
77
|
57
|
-28
|
-84
|
70
|
81
|
11
|
-
|
Operationele Marge
|
9,42%
|
5,47%
|
1,1%
|
6,86%
|
6,25%
|
-3,25%
|
-12,47%
|
4,61%
|
3,6%
|
-2,24%
|
-7,46%
|
4,19%
|
5,03%
|
0,81%
|
-
|
Resultaat voor belastingen (EBT)
1 |
153
|
61
|
45
|
126
|
66
|
-560
|
-182
|
22
|
170
|
-132
|
-128
|
65,9
|
59,4
|
-23,55
|
-
|
Nettowinst (verlies)
1 |
114
|
47
|
23
|
88
|
55
|
-453
|
-138
|
19
|
129
|
-107
|
-101
|
31
|
39
|
-13
|
-
|
Nettomarge
|
5,22%
|
2,38%
|
1,41%
|
4,11%
|
3,04%
|
-34,24%
|
-12,2%
|
1,14%
|
8,14%
|
-8,56%
|
-8,97%
|
1,85%
|
2,42%
|
-0,96%
|
-
|
WPA
2 |
0,9500
|
0,3900
|
0,1900
|
0,7500
|
0,4800
|
-4,140
|
-1,260
|
0,1700
|
1,150
|
-0,9700
|
-0,9100
|
0,2800
|
0,3600
|
-0,1100
|
-0,5400
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-10-21
|
17-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
23-02-23
|
03-05-23
|
25-07-23
|
24-10-23
|
15-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.210
|
2.687
|
2.207
|
2.631
|
2.423
|
2.440
|
2.287
|
2.110
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,441
x
|
3,701
x
|
2,447
x
|
5,86
x
|
12,12
x
|
7,434
x
|
5,316
x
|
4,928
x
|
Free Cash Flow
1 |
263
|
555
|
553
|
-159
|
67
|
-20,9
|
163
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,32%
|
-18,7%
|
17,4%
|
-14,5%
|
-5,63%
|
-0,1%
|
4,3%
|
2,76%
|
ROA (netto-inkomsten/totale activa)
|
1,58%
|
3,19%
|
4,85%
|
-4,22%
|
-1,59%
|
-0,3%
|
0,95%
|
0,83%
|
Totale activa
1 |
-11.917
|
-11.281
|
7.072
|
6.797
|
6.111
|
-7.267
|
8.689
|
-
|
Nettoactief per aandeel
2 |
18,30
|
15,30
|
18,70
|
16,10
|
15,20
|
15,20
|
15,90
|
15,40
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
108
|
95
|
101
|
109
|
72
|
80
|
80
|
-
|
Capex/omzet
|
1,93%
|
1,53%
|
1,27%
|
1,58%
|
1,28%
|
1,39%
|
1,24%
|
-
|
Datum van publicatie
|
25-02-20
|
23-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
5,18
USD Gemiddelde koersdoel
5,875
USD Spread / Gemiddelde doel +13,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -36,13% | 575 mln. | | +1,26% | 8,22 mld. | | -23,13% | 2,87 mld. | | -27,26% | 2,1 mld. | | +2,43% | 2,08 mld. | | -52,23% | 1,48 mld. | | -19,36% | 1,33 mld. | | +14,43% | 1,35 mld. | | -15,99% | 909 mln. | | -8,55% | 558 mln. |
residentieel onroerend goed diensten
|