Geschatte realtime
Tradegate
21:41:43 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
89,25
EUR
|
-2,13%
|
|
-0,11%
|
-14,13%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
59.101
|
68.658
|
90.218
|
58.739
|
49.957
|
42.453
|
-
|
-
|
Bedrijfswaarde
1 |
77.026
|
87.706
|
110.555
|
80.312
|
72.773
|
66.275
|
67.174
|
68.027
|
K/w-verhouding
|
79
x
|
67,7
x
|
82,5
x
|
35,1
x
|
33,3
x
|
35,7
x
|
36,8
x
|
34,7
x
|
Dividendrendement
|
3,22%
|
3,1%
|
2,62%
|
4,41%
|
5,43%
|
6,41%
|
6,42%
|
6,58%
|
Marktkapitalisatie/omzet
|
10,2
x
|
11,8
x
|
14,2
x
|
8,41
x
|
7,16
x
|
6,47
x
|
6,56
x
|
6,32
x
|
Bedrijfswaarde/omzet
|
13,3
x
|
15
x
|
17,4
x
|
11,5
x
|
10,4
x
|
10,1
x
|
10,4
x
|
10,1
x
|
Bedrijfswaarde/EBITDA
|
23,3
x
|
23,7
x
|
29
x
|
18,5
x
|
16,5
x
|
16
x
|
16,4
x
|
15,9
x
|
Bedrijfswaarde/FCF
|
120
x
|
61,3
x
|
70,9
x
|
51,2
x
|
42,8
x
|
43,5
x
|
41,8
x
|
46,6
x
|
FCF Yield
|
0,83%
|
1,63%
|
1,41%
|
1,95%
|
2,34%
|
2,3%
|
2,39%
|
2,15%
|
Price to Book
|
5,63
x
|
7,25
x
|
10,9
x
|
7,88
x
|
7,83
x
|
7,8
x
|
9,47
x
|
10,8
x
|
Aantal aandelen (in duizenden)
|
415.768
|
431.298
|
432.203
|
433.048
|
433.689
|
434.523
|
-
|
-
|
Referentieprijs
2 |
142,2
|
159,2
|
208,7
|
135,6
|
115,2
|
97,70
|
97,70
|
97,70
|
Datum van publicatie
|
26-02-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.773
|
5.840
|
6.340
|
6.986
|
6.981
|
6.562
|
6.472
|
6.714
|
EBITDA
1 |
3.304
|
3.706
|
3.816
|
4.340
|
4.415
|
4.153
|
4.106
|
4.272
|
Bedrijfsresultaat (EBIT)
1 |
1.562
|
1.863
|
2.001
|
2.425
|
2.369
|
2.160
|
2.214
|
2.407
|
Operationele Marge
|
27,06%
|
31,9%
|
31,56%
|
34,71%
|
33,93%
|
32,91%
|
34,22%
|
35,85%
|
Resultaat voor belastingen (EBT)
1 |
884
|
1.076
|
1.179
|
1.691
|
1.528
|
1.247
|
1.191
|
1.230
|
Nettowinst (verlies)
1 |
750
|
999
|
1.096
|
1.675
|
1.502
|
1.194
|
1.155
|
1.234
|
Nettomarge
|
12,99%
|
17,11%
|
17,29%
|
23,98%
|
21,52%
|
18,19%
|
17,85%
|
18,38%
|
WPA
2 |
1,800
|
2,350
|
2,530
|
3,860
|
3,460
|
2,740
|
2,656
|
2,815
|
Free Cash Flow
1 |
641
|
1.431
|
1.560
|
1.568
|
1.702
|
1.524
|
1.608
|
1.460
|
FCF-marge
|
11,1%
|
24,5%
|
24,61%
|
22,44%
|
24,38%
|
23,22%
|
24,84%
|
21,75%
|
Kasstroomconversie (ebitda)
|
19,4%
|
38,61%
|
40,88%
|
36,13%
|
38,55%
|
36,69%
|
39,16%
|
34,18%
|
Kasstroomconversie (nettowinst)
|
85,47%
|
143,24%
|
142,34%
|
93,61%
|
113,32%
|
127,66%
|
139,15%
|
118,35%
|
Dividend per aandeel
2 |
4,575
|
4,930
|
5,460
|
5,980
|
6,260
|
6,266
|
6,277
|
6,433
|
Datum van publicatie
|
26-02-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
1.654
|
1.742
|
1.734
|
1.746
|
1.764
|
1.773
|
1.867
|
1.667
|
1.674
|
1.641
|
1.612
|
1.643
|
1.661
|
1.569
|
1.582
|
EBITDA
1 |
984
|
1.095
|
1.078
|
1.077
|
1.090
|
1.104
|
1.188
|
1.047
|
1.076
|
1.036
|
1.005
|
1.053
|
1.073
|
992,4
|
1.009
|
Bedrijfsresultaat (EBIT)
1 |
522
|
618
|
593
|
602
|
610
|
628
|
667
|
486
|
586
|
538
|
476,5
|
556,4
|
570,8
|
489,7
|
531,5
|
Operationele Marge
|
31,56%
|
35,48%
|
34,2%
|
34,48%
|
34,58%
|
35,42%
|
35,73%
|
29,15%
|
35,01%
|
32,78%
|
29,57%
|
33,87%
|
34,37%
|
31,22%
|
33,59%
|
Resultaat voor belastingen (EBT)
1 |
354
|
427
|
426
|
422
|
415
|
425
|
462
|
272
|
366
|
318
|
264,6
|
317
|
332,1
|
328,3
|
318
|
Nettowinst (verlies)
1 |
353
|
421
|
421
|
419
|
413
|
418
|
455
|
265
|
361
|
311
|
239,6
|
300,2
|
325,4
|
261,9
|
285,1
|
Nettomarge
|
21,34%
|
24,17%
|
24,28%
|
24%
|
23,41%
|
23,58%
|
24,37%
|
15,9%
|
21,57%
|
18,95%
|
14,87%
|
18,27%
|
19,6%
|
16,7%
|
18,02%
|
WPA
2 |
0,8100
|
0,9700
|
0,9700
|
0,9700
|
0,9500
|
0,9700
|
1,050
|
0,6100
|
0,8300
|
0,7100
|
0,5587
|
0,6900
|
0,7450
|
0,6067
|
0,6325
|
Dividend per aandeel
2 |
1,470
|
1,470
|
1,470
|
1,470
|
1,565
|
1,565
|
1,565
|
1,565
|
1,570
|
1,565
|
1,568
|
1,568
|
1,568
|
1,568
|
1,568
|
Datum van publicatie
|
26-01-22
|
20-04-22
|
20-07-22
|
19-10-22
|
25-01-23
|
19-04-23
|
19-07-23
|
18-10-23
|
24-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
17.925
|
19.048
|
20.337
|
21.573
|
22.816
|
23.822
|
24.721
|
25.574
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,425
x
|
5,14
x
|
5,329
x
|
4,971
x
|
5,168
x
|
5,736
x
|
6,021
x
|
5,986
x
|
Free Cash Flow
1 |
641
|
1.431
|
1.560
|
1.568
|
1.702
|
1.524
|
1.608
|
1.460
|
ROE (netto-inkomsten/eigen vermogen)
|
6,8%
|
10%
|
12,4%
|
21,3%
|
21,7%
|
20,8%
|
25,4%
|
37,9%
|
ROA (netto-inkomsten/totale activa)
|
2,1%
|
2,59%
|
2,82%
|
4,3%
|
3,88%
|
3,04%
|
3,14%
|
3,4%
|
Totale activa
1 |
35.633
|
38.613
|
38.904
|
38.981
|
38.724
|
39.247
|
36.826
|
36.268
|
Nettoactief per aandeel
2 |
25,20
|
22,00
|
19,10
|
17,20
|
14,70
|
12,50
|
10,30
|
9,060
|
Cashflow per aandeel
2 |
6,460
|
7,190
|
6,430
|
6,630
|
7,200
|
6,650
|
7,020
|
7,290
|
Capex
1 |
2.059
|
1.624
|
1.229
|
1.310
|
1.424
|
1.470
|
1.410
|
1.431
|
Capex/omzet
|
35,67%
|
27,81%
|
19,38%
|
18,75%
|
20,4%
|
22,4%
|
21,79%
|
21,31%
|
Datum van publicatie
|
26-02-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Laatste slotkoers
97,7
USD Gemiddelde koersdoel
111,1
USD Spread / Gemiddelde doel +13,74% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,23% | 90,77 mld. | | -5,73% | 71,81 mld. | | +12,79% | 49,34 mld. | | -25,23% | 21,09 mld. | | +10,99% | 12,22 mld. | | 0,00% | 2,37 mld. | | -7,18% | 2,29 mld. | | +5,93% | 920 mln. | | -10,08% | 743 mln. |
andere gespecialiseerde vastgoed
|