Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
191,4
USD
|
+0,07%
|
|
+3,98%
|
+2,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
29.222
|
22.352
|
35.239
|
22.566
|
26.555
|
27.188
|
-
|
-
|
Bedrijfswaarde
1 |
36.390
|
29.603
|
42.798
|
30.148
|
34.043
|
35.479
|
35.458
|
35.609
|
K/w-verhouding
|
37,2
x
|
27,2
x
|
35,1
x
|
19,9
x
|
28,5
x
|
37,9
x
|
35,2
x
|
31,5
x
|
Dividendrendement
|
2,9%
|
3,96%
|
2,52%
|
3,94%
|
3,53%
|
3,55%
|
3,7%
|
3,83%
|
Marktkapitalisatie/omzet
|
12,6
x
|
9,73
x
|
15,4
x
|
8,72
x
|
9,62
x
|
9,39
x
|
9,07
x
|
8,6
x
|
Bedrijfswaarde/omzet
|
15,7
x
|
12,9
x
|
18,7
x
|
11,7
x
|
12,3
x
|
12,3
x
|
11,8
x
|
11,3
x
|
Bedrijfswaarde/EBITDA
|
24
x
|
20,5
x
|
30,9
x
|
18,7
x
|
19,3
x
|
19,7
x
|
18,8
x
|
17,7
x
|
Bedrijfswaarde/FCF
|
282
x
|
124
x
|
108
x
|
23
x
|
23,7
x
|
117
x
|
30
x
|
46,2
x
|
FCF Yield
|
0,35%
|
0,81%
|
0,92%
|
4,34%
|
4,22%
|
0,85%
|
3,33%
|
2,16%
|
Price to Book
|
2,68
x
|
2,08
x
|
3,23
x
|
2,01
x
|
2,26
x
|
2,38
x
|
2,48
x
|
2,5
x
|
Aantal aandelen (in duizenden)
|
139.349
|
139.324
|
139.510
|
139.711
|
141.840
|
142.011
|
-
|
-
|
Referentieprijs
2 |
209,7
|
160,4
|
252,6
|
161,5
|
187,2
|
191,4
|
191,4
|
191,4
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
08-02-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.320
|
2.297
|
2.292
|
2.587
|
2.760
|
2.896
|
2.998
|
3.161
|
EBITDA
1 |
1.516
|
1.443
|
1.387
|
1.615
|
1.761
|
1.805
|
1.888
|
2.013
|
Bedrijfsresultaat (EBIT)
1 |
854,2
|
735,3
|
628,6
|
800,1
|
943,8
|
1.040
|
1.020
|
1.114
|
Operationele Marge
|
36,82%
|
32%
|
27,43%
|
30,93%
|
34,19%
|
35,91%
|
34,03%
|
35,23%
|
Resultaat voor belastingen (EBT)
1 |
799,1
|
824,5
|
1.010
|
-
|
938,6
|
683,5
|
748,4
|
824,7
|
Nettowinst (verlies)
1 |
786
|
827,6
|
1.004
|
1.137
|
928,8
|
745,2
|
765,4
|
877,5
|
Nettomarge
|
33,88%
|
36,02%
|
43,82%
|
43,94%
|
33,65%
|
25,73%
|
25,53%
|
27,76%
|
WPA
2 |
5,630
|
5,890
|
7,190
|
8,120
|
6,560
|
5,050
|
5,445
|
6,085
|
Free Cash Flow
1 |
128,9
|
238,7
|
395,1
|
1.310
|
1.435
|
302,4
|
1.182
|
770,5
|
FCF-marge
|
5,56%
|
10,39%
|
17,24%
|
50,63%
|
52%
|
10,44%
|
39,43%
|
24,38%
|
Kasstroomconversie (ebitda)
|
8,5%
|
16,54%
|
28,48%
|
81,1%
|
81,52%
|
16,75%
|
62,61%
|
38,29%
|
Kasstroomconversie (nettowinst)
|
16,4%
|
28,84%
|
39,34%
|
115,22%
|
154,53%
|
40,58%
|
154,44%
|
87,82%
|
Dividend per aandeel
2 |
6,080
|
6,360
|
6,360
|
6,360
|
6,600
|
6,789
|
7,081
|
7,325
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
08-02-23
|
31-01-24
|
-
|
-
|
-
|
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 |
580,1
|
600,5
|
613,2
|
643,7
|
663,9
|
666,4
|
673,6
|
688,1
|
695,7
|
702,7
|
706,1
|
720,5
|
730,5
|
736
|
741,3
|
EBITDA
1 |
345,8
|
376,5
|
377,3
|
400,1
|
411,5
|
426,1
|
425,6
|
441,9
|
440,5
|
452,7
|
448,1
|
446,8
|
452,2
|
466,6
|
459,6
|
Bedrijfsresultaat (EBIT)
1 |
152,1
|
179,5
|
175,6
|
200,8
|
204,8
|
218,9
|
220,8
|
241,4
|
239,5
|
242
|
235,8
|
231,8
|
233,3
|
247,4
|
235,1
|
Operationele Marge
|
26,21%
|
29,89%
|
28,63%
|
31,19%
|
30,86%
|
32,85%
|
32,78%
|
35,08%
|
34,43%
|
34,44%
|
31,35%
|
32,17%
|
31,94%
|
33,61%
|
31,71%
|
Resultaat voor belastingen (EBT)
1 |
81,03
|
339,6
|
-
|
-
|
-
|
-
|
-
|
-
|
176,2
|
244,5
|
165,6
|
169,8
|
167,5
|
180,5
|
177,4
|
Nettowinst (verlies)
1 |
78,91
|
335,2
|
262
|
138,7
|
494,7
|
241,3
|
146,9
|
367,9
|
172
|
242
|
173,4
|
170,5
|
173
|
184,9
|
178,4
|
Nettomarge
|
13,6%
|
55,82%
|
42,74%
|
21,55%
|
74,52%
|
36,21%
|
21,81%
|
53,47%
|
24,73%
|
34,43%
|
23,42%
|
23,66%
|
23,68%
|
25,12%
|
24,06%
|
WPA
2 |
0,5600
|
2,400
|
1,870
|
0,9900
|
3,530
|
1,720
|
1,050
|
2,590
|
1,210
|
1,700
|
1,220
|
1,225
|
1,221
|
1,285
|
1,312
|
Dividend per aandeel
2 |
1,590
|
1,590
|
1,590
|
1,590
|
1,590
|
1,590
|
1,650
|
1,650
|
1,650
|
1,650
|
1,698
|
1,700
|
1,700
|
1,700
|
1,769
|
Datum van publicatie
|
27-10-21
|
02-02-22
|
27-04-22
|
27-07-22
|
03-11-22
|
08-02-23
|
26-04-23
|
31-07-23
|
25-10-23
|
31-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.169
|
7.251
|
7.560
|
7.582
|
7.488
|
8.291
|
8.270
|
8.421
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,729
x
|
5,026
x
|
5,45
x
|
4,694
x
|
4,253
x
|
4,592
x
|
4,38
x
|
4,184
x
|
Free Cash Flow
1 |
129
|
239
|
395
|
1.310
|
1.435
|
302
|
1.182
|
771
|
ROE (netto-inkomsten/eigen vermogen)
|
7,27%
|
7,61%
|
9,26%
|
10,2%
|
8,06%
|
6,31%
|
7,15%
|
8,22%
|
ROA (netto-inkomsten/totale activa)
|
4,19%
|
4,32%
|
5,14%
|
5,63%
|
4,52%
|
3,88%
|
4,17%
|
4,52%
|
Totale activa
1 |
18.751
|
19.160
|
19.551
|
20.180
|
20.568
|
19.229
|
18.368
|
19.420
|
Nettoactief per aandeel
2 |
78,10
|
77,10
|
78,20
|
80,40
|
83,00
|
80,30
|
77,30
|
76,60
|
Cashflow per aandeel
2 |
9,470
|
8,680
|
8,610
|
10,20
|
11,00
|
11,30
|
11,50
|
12,30
|
Capex
1 |
1.193
|
981
|
808
|
1.096
|
1.099
|
1.250
|
904
|
879
|
Capex/omzet
|
51,43%
|
42,7%
|
35,26%
|
42,36%
|
39,82%
|
43,17%
|
30,14%
|
27,81%
|
Datum van publicatie
|
05-02-20
|
03-02-21
|
02-02-22
|
08-02-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
191,4
USD Gemiddelde koersdoel
198,7
USD Spread / Gemiddelde doel +3,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,26% | 27,19 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -3,89% | 15,08 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. | | +10,60% | 5,57 mld. |
residentieel vastgoed
|