Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,72
USD
|
-0,23%
|
|
+1,16%
|
-6,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.436
|
4.907
|
7.546
|
6.799
|
6.995
|
6.544
|
-
|
-
|
Bedrijfswaarde
1 |
11.276
|
9.704
|
12.413
|
11.813
|
11.909
|
11.603
|
11.680
|
11.716
|
K/w-verhouding
|
23,5
x
|
40,4
x
|
28,2
x
|
19,4
x
|
23
x
|
24,5
x
|
22,8
x
|
23,2
x
|
Dividendrendement
|
5,21%
|
3,02%
|
3,48%
|
4,32%
|
4,52%
|
5,01%
|
5,16%
|
5,41%
|
Marktkapitalisatie/omzet
|
5,51
x
|
4,66
x
|
6,55
x
|
5,58
x
|
5,62
x
|
5,12
x
|
4,91
x
|
4,53
x
|
Bedrijfswaarde/omzet
|
9,65
x
|
9,21
x
|
10,8
x
|
9,7
x
|
9,57
x
|
9,08
x
|
8,77
x
|
8,11
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
14,4
x
|
16,6
x
|
15
x
|
14,7
x
|
14
x
|
13,4
x
|
12,7
x
|
Bedrijfswaarde/FCF
|
84,4
x
|
62,6
x
|
50,9
x
|
50,1
x
|
48,9
x
|
58,2
x
|
31,2
x
|
-
|
FCF Yield
|
1,18%
|
1,6%
|
1,96%
|
2%
|
2,05%
|
1,72%
|
3,2%
|
-
|
Price to Book
|
2,35
x
|
1,83
x
|
2,78
x
|
2,37
x
|
2,45
x
|
2,36
x
|
2,68
x
|
3,41
x
|
Aantal aandelen (in duizenden)
|
297.846
|
296.482
|
296.988
|
299.913
|
300.596
|
301.293
|
-
|
-
|
Referentieprijs
2 |
21,61
|
16,55
|
25,41
|
22,67
|
23,27
|
21,72
|
21,72
|
21,72
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
07-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.168
|
1.053
|
1.152
|
1.218
|
1.245
|
1.278
|
1.332
|
1.445
|
EBITDA
1 |
770,1
|
674,4
|
749
|
789,1
|
807,9
|
827,6
|
868,9
|
921,2
|
Bedrijfsresultaat (EBIT)
1 |
437,7
|
338,8
|
421,9
|
444,3
|
445,6
|
454,5
|
484,7
|
527
|
Operationele Marge
|
37,46%
|
32,16%
|
36,61%
|
36,48%
|
35,79%
|
35,57%
|
36,38%
|
36,48%
|
Resultaat voor belastingen (EBT)
1 |
274,8
|
121,2
|
270,2
|
354,2
|
305,1
|
256,7
|
290,6
|
-
|
Nettowinst (verlies)
1 |
274,8
|
121,2
|
270,2
|
354,2
|
305,1
|
267,7
|
284,6
|
286,1
|
Nettomarge
|
23,52%
|
11,5%
|
23,45%
|
29,08%
|
24,5%
|
20,95%
|
21,36%
|
19,8%
|
WPA
2 |
0,9200
|
0,4100
|
0,9000
|
1,170
|
1,010
|
0,8877
|
0,9511
|
0,9349
|
Free Cash Flow
1 |
133,6
|
154,9
|
243,7
|
236
|
243,6
|
199,3
|
373,8
|
-
|
FCF-marge
|
11,43%
|
14,71%
|
21,15%
|
19,38%
|
19,57%
|
15,6%
|
28,06%
|
-
|
Kasstroomconversie (ebitda)
|
17,35%
|
22,97%
|
32,53%
|
29,91%
|
30,16%
|
24,08%
|
43,02%
|
-
|
Kasstroomconversie (nettowinst)
|
48,61%
|
127,85%
|
90,18%
|
66,64%
|
79,86%
|
74,44%
|
131,37%
|
-
|
Dividend per aandeel
2 |
1,125
|
0,5000
|
0,8850
|
0,9800
|
1,052
|
1,088
|
1,121
|
1,175
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
07-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
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 |
290,2
|
295,3
|
298,6
|
306,1
|
304,7
|
308,6
|
311,4
|
309,8
|
307,3
|
316,5
|
312,6
|
316,2
|
318,5
|
325,8
|
326,9
|
EBITDA
1 |
192,3
|
186,3
|
194,2
|
199,6
|
198,2
|
197,1
|
201,7
|
201,9
|
200,9
|
203,4
|
203,1
|
205
|
207,3
|
210,5
|
212,7
|
Bedrijfsresultaat (EBIT)
1 |
110,6
|
105,5
|
110
|
114,5
|
113,4
|
106,5
|
113,9
|
113
|
104,7
|
114
|
111,8
|
113,6
|
114,1
|
119,5
|
116,9
|
Operationele Marge
|
38,12%
|
35,73%
|
36,83%
|
37,4%
|
37,21%
|
34,5%
|
36,59%
|
36,49%
|
34,06%
|
36,01%
|
35,78%
|
35,92%
|
35,82%
|
36,68%
|
35,76%
|
Resultaat voor belastingen (EBT)
1 |
46,14
|
81,24
|
79,51
|
87,79
|
79,74
|
107,2
|
-
|
56,41
|
69,74
|
72,7
|
65,43
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
46,14
|
81,24
|
79,51
|
87,79
|
79,74
|
107,2
|
112,2
|
56,41
|
63,74
|
72,7
|
64,2
|
66,01
|
67,79
|
71,86
|
68,14
|
Nettomarge
|
15,9%
|
27,51%
|
26,62%
|
28,68%
|
26,17%
|
34,73%
|
36,04%
|
18,21%
|
20,74%
|
22,97%
|
20,54%
|
20,88%
|
21,29%
|
22,06%
|
20,84%
|
WPA
2 |
0,1500
|
0,2700
|
0,2600
|
0,2900
|
0,2600
|
0,3500
|
0,3700
|
0,1900
|
0,2100
|
0,2400
|
0,2139
|
0,2144
|
0,2239
|
0,2371
|
0,2255
|
Dividend per aandeel
2 |
0,2150
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2600
|
0,2600
|
0,2600
|
0,2600
|
0,2725
|
0,2678
|
0,2687
|
0,2698
|
0,2783
|
0,2685
|
Datum van publicatie
|
01-11-21
|
07-02-22
|
02-05-22
|
01-08-22
|
01-11-22
|
13-02-23
|
01-05-23
|
31-07-23
|
30-10-23
|
12-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.840
|
4.797
|
4.867
|
5.014
|
4.915
|
5.059
|
5.136
|
5.172
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,285
x
|
7,114
x
|
6,497
x
|
6,355
x
|
6,083
x
|
6,113
x
|
5,911
x
|
5,614
x
|
Free Cash Flow
1 |
134
|
155
|
244
|
236
|
244
|
199
|
374
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
9,85%
|
4,47%
|
10%
|
12,7%
|
10,7%
|
9,73%
|
10,9%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
3,35%
|
1,47%
|
3,23%
|
4,21%
|
3,64%
|
3,07%
|
3,14%
|
3,29%
|
Totale activa
1 |
8.192
|
8.243
|
8.360
|
8.407
|
8.384
|
8.710
|
9.073
|
8.709
|
Nettoactief per aandeel
2 |
9,210
|
9,040
|
9,150
|
9,550
|
9,480
|
9,190
|
8,120
|
6,380
|
Cashflow per aandeel
2 |
1,770
|
1,490
|
1,850
|
1,880
|
1,950
|
1,440
|
1,750
|
2,140
|
Capex
1 |
265
|
288
|
309
|
330
|
345
|
362
|
349
|
299
|
Capex/omzet
|
22,65%
|
27,36%
|
26,78%
|
27,12%
|
27,72%
|
28,34%
|
26,17%
|
20,71%
|
Datum van publicatie
|
10-02-20
|
11-02-21
|
07-02-22
|
13-02-23
|
12-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
21,72
USD Gemiddelde koersdoel
25,94
USD Spread / Gemiddelde doel +19,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,66% | 6,54 mld. | | -0,20% | 46,38 mld. | | -13,75% | 12,39 mld. | | -22,69% | 11,06 mld. | | -13,01% | 10,74 mld. | | -5,43% | 7,45 mld. | | -8,23% | 5,8 mld. | | -7,60% | 5,6 mld. | | -7,00% | 4,67 mld. | | -10,61% | 3,99 mld. |
winkel vastgoed
|