Beurs gesloten -
TEL AVIV STOCK EXCHANGE
13:24:08 25-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24.250
ILa
|
-0,61%
|
|
+0,79%
|
+1,98%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.621
|
24.752
|
36.018
|
28.329
|
28.839
|
29.409
|
-
|
-
|
Bedrijfswaarde
1 |
39.198
|
33.907
|
48.400
|
41.410
|
28.839
|
52.346
|
56.684
|
61.291
|
K/w-verhouding
|
14,6
x
|
131
x
|
12,5
x
|
15,8
x
|
13
x
|
8,05
x
|
6,52
x
|
5,58
x
|
Dividendrendement
|
0,98%
|
1,82%
|
2,22%
|
2,47%
|
-
|
2,77%
|
2,77%
|
2,77%
|
Marktkapitalisatie/omzet
|
19,4
x
|
21,2
x
|
23,4
x
|
10,5
x
|
9,8
x
|
13,7
x
|
12,2
x
|
11,1
x
|
Bedrijfswaarde/omzet
|
24,9
x
|
29
x
|
31,4
x
|
15,4
x
|
9,8
x
|
24,4
x
|
23,5
x
|
23,1
x
|
Bedrijfswaarde/EBITDA
|
-
|
-
|
-
|
25.158.151
x
|
-
|
-
|
-
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-58.821.473
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1,38
x
|
1,15
x
|
1,43
x
|
1,06
x
|
-
|
1,08
x
|
0,96
x
|
0,84
x
|
Aantal aandelen (in duizenden)
|
121.273
|
121.273
|
121.273
|
121.273
|
121.273
|
121.273
|
-
|
-
|
Referentieprijs
2 |
252,5
|
204,1
|
297,0
|
233,6
|
237,8
|
242,5
|
242,5
|
242,5
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
23-03-22
|
22-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.577
|
1.170
|
1.541
|
2.690
|
2.943
|
2.147
|
2.408
|
2.651
|
EBITDA
|
-
|
-
|
-
|
1.646
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.403
|
1.005
|
1.355
|
1.630
|
1.716
|
1.805
|
2.064
|
2.306
|
Operationele Marge
|
88,97%
|
85,9%
|
87,93%
|
60,59%
|
58,31%
|
84,08%
|
85,73%
|
86,98%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.099
|
189
|
2.889
|
1.797
|
2.225
|
3.652
|
4.507
|
5.267
|
Nettomarge
|
133,1%
|
16,15%
|
187,48%
|
66,8%
|
75,6%
|
170,09%
|
187,19%
|
198,63%
|
WPA
2 |
17,31
|
1,560
|
23,82
|
14,82
|
18,35
|
30,11
|
37,17
|
43,43
|
Free Cash Flow
|
-
|
-
|
-
|
-704
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-26,17%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,470
|
3,710
|
6,597
|
5,772
|
-
|
6,728
|
6,728
|
6,728
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
23-03-22
|
22-03-23
|
21-03-24
|
-
|
-
|
-
|
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 |
420
|
438
|
444
|
648
|
711
|
708
|
538
|
735
|
779
|
722
|
526,9
|
532,1
|
541,3
|
546,5
|
574,1
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
413
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
369
|
379
|
382
|
405
|
435
|
408
|
432
|
446
|
457
|
381
|
441,5
|
446,6
|
455,9
|
461,1
|
488,2
|
Operationele Marge
|
87,86%
|
86,53%
|
86,04%
|
62,5%
|
61,18%
|
57,63%
|
80,3%
|
60,68%
|
58,66%
|
52,77%
|
83,79%
|
83,94%
|
84,22%
|
84,37%
|
85,04%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
187
|
2.209
|
336
|
802
|
330
|
329
|
377
|
418
|
352
|
1.078
|
1.178
|
1.051
|
606,6
|
815,6
|
793,7
|
Nettomarge
|
44,52%
|
504,34%
|
75,68%
|
123,77%
|
46,41%
|
46,47%
|
70,07%
|
56,87%
|
45,19%
|
149,31%
|
223,53%
|
197,61%
|
112,07%
|
149,25%
|
138,25%
|
WPA
2 |
1,540
|
18,22
|
2,770
|
6,610
|
2,720
|
2,720
|
3,110
|
3,450
|
2,900
|
8,890
|
9,712
|
8,670
|
5,002
|
6,726
|
6,545
|
Dividend per aandeel
2 |
-
|
6,597
|
-
|
-
|
-
|
5,772
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,728
|
-
|
Datum van publicatie
|
24-11-21
|
23-03-22
|
31-05-22
|
17-08-22
|
23-11-22
|
22-03-23
|
24-05-23
|
17-08-23
|
27-11-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.577
|
9.155
|
12.382
|
13.081
|
-
|
22.938
|
27.276
|
31.883
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
7,947
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-704
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
4,56%
|
4,98%
|
8,39%
|
-
|
5,26%
|
5,07%
|
4,57%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
183,0
|
178,0
|
208,0
|
221,0
|
-
|
224,0
|
254,0
|
290,0
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
2.064
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
76,73%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-03-20
|
25-03-21
|
23-03-22
|
22-03-23
|
21-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
242,5
ILS Gemiddelde koersdoel
302
ILS Spread / Gemiddelde doel +24,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,98% | 7,71 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
|