Beurs gesloten -
Dubai FM
12:59:50 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,55
AED
|
-0,58%
|
|
+1,66%
|
+19,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.680
|
11.000
|
17.480
|
17.640
|
28.600
|
34.200
|
-
|
-
|
Bedrijfswaarde
1 |
15.211
|
11.361
|
15.050
|
7.169
|
28.600
|
9.765
|
5.726
|
-2.581
|
K/w-verhouding
|
5,76
x
|
6,71
x
|
5,4
x
|
4,64
x
|
-
|
5,05
x
|
5,32
x
|
4,67
x
|
Dividendrendement
|
13,3%
|
-
|
-
|
11,8%
|
-
|
6,46%
|
6,53%
|
6,04%
|
Marktkapitalisatie/omzet
|
1,23
x
|
1,13
x
|
1,12
x
|
1,53
x
|
2,4
x
|
2,3
x
|
1,96
x
|
1,65
x
|
Bedrijfswaarde/omzet
|
1,19
x
|
1,16
x
|
0,96
x
|
0,62
x
|
2,4
x
|
0,66
x
|
0,33
x
|
-0,12
x
|
Bedrijfswaarde/EBITDA
|
4,17
x
|
5,12
x
|
3,62
x
|
1,7
x
|
3,58
x
|
1,48
x
|
0,73
x
|
-0,29
x
|
Bedrijfswaarde/FCF
|
-6,4
x
|
26,6
x
|
3,59
x
|
0,83
x
|
-
|
1,28
x
|
0,67
x
|
-0,22
x
|
FCF Yield
|
-15,6%
|
3,76%
|
27,9%
|
120%
|
-
|
78,2%
|
149%
|
-445%
|
Price to Book
|
1,63
x
|
0,98
x
|
1,21
x
|
0,96
x
|
-
|
1,28
x
|
1,13
x
|
0,91
x
|
Aantal aandelen (in duizenden)
|
4.000.000
|
4.000.000
|
4.000.000
|
4.000.000
|
4.000.000
|
4.000.000
|
-
|
-
|
Referentieprijs
2 |
3,920
|
2,750
|
4,370
|
4,410
|
7,150
|
8,550
|
8,550
|
8,550
|
Datum van publicatie
|
13-02-20
|
14-02-21
|
14-02-22
|
17-03-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.746
|
9.758
|
15.602
|
11.541
|
11.921
|
14.894
|
17.421
|
20.738
|
EBITDA
1 |
3.645
|
2.220
|
4.154
|
4.224
|
7.987
|
6.586
|
7.893
|
8.944
|
Bedrijfsresultaat (EBIT)
1 |
3.594
|
2.174
|
4.081
|
3.954
|
7.237
|
7.057
|
7.963
|
8.890
|
Operationele Marge
|
28,2%
|
22,27%
|
26,16%
|
34,26%
|
60,71%
|
47,38%
|
45,71%
|
42,87%
|
Resultaat voor belastingen (EBT)
1 |
3.532
|
2.056
|
4.233
|
4.265
|
-
|
8.152
|
7.112
|
7.566
|
Nettowinst (verlies)
1 |
2.700
|
1.657
|
3.244
|
3.808
|
6.629
|
6.720
|
6.139
|
6.813
|
Nettomarge
|
21,18%
|
16,98%
|
20,79%
|
33%
|
55,61%
|
45,12%
|
35,24%
|
32,85%
|
WPA
2 |
0,6800
|
0,4100
|
0,8100
|
0,9500
|
-
|
1,692
|
1,607
|
1,831
|
Free Cash Flow
1 |
-2.377
|
427,7
|
4.195
|
8.613
|
-
|
7.632
|
8.526
|
11.497
|
FCF-marge
|
-18,65%
|
4,38%
|
26,88%
|
74,63%
|
-
|
51,24%
|
48,94%
|
55,44%
|
Kasstroomconversie (ebitda)
|
-
|
19,26%
|
100,97%
|
203,93%
|
-
|
115,88%
|
108,01%
|
128,54%
|
Kasstroomconversie (nettowinst)
|
-
|
25,81%
|
129,29%
|
226,18%
|
-
|
113,58%
|
138,88%
|
168,74%
|
Dividend per aandeel
2 |
0,5200
|
-
|
-
|
0,5200
|
-
|
0,5522
|
0,5580
|
0,5160
|
Datum van publicatie
|
13-02-20
|
14-02-21
|
14-02-22
|
17-03-23
|
09-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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
|
---|
Omzet
1 |
4.818
|
3.849
|
3.998
|
3.568
|
3.714
|
2.057
|
2.201
|
2.375
|
2.080
|
2.914
|
4.552
|
3.318
|
3.348
|
3.940
|
4.875
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
705
|
954,3
|
1.140
|
767,2
|
2.079
|
3.544
|
1.834
|
2.013
|
2.186
|
2.333
|
Bedrijfsresultaat (EBIT)
1 |
1.234
|
1.035
|
948,2
|
1.181
|
1.260
|
639,3
|
874,5
|
1.083
|
764
|
2.074
|
3.318
|
1.731
|
2.010
|
2.183
|
2.330
|
Operationele Marge
|
25,62%
|
26,9%
|
23,72%
|
33,09%
|
33,92%
|
31,08%
|
39,72%
|
45,6%
|
36,73%
|
71,18%
|
72,89%
|
52,16%
|
60,05%
|
55,42%
|
47,8%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2.023
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.036
|
871,6
|
860,4
|
1.050
|
1.140
|
648
|
969,8
|
1.058
|
1.119
|
1.882
|
1.875
|
1.591
|
1.718
|
1.822
|
1.925
|
Nettomarge
|
21,49%
|
22,64%
|
21,52%
|
29,44%
|
30,69%
|
31,5%
|
44,05%
|
44,55%
|
53,78%
|
64,6%
|
41,19%
|
47,95%
|
51,31%
|
46,24%
|
39,5%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2600
|
0,2800
|
0,4700
|
-
|
0,3959
|
0,4294
|
0,4554
|
0,4814
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-08-20
|
14-11-21
|
14-02-22
|
13-05-22
|
12-08-22
|
14-11-22
|
17-03-23
|
11-05-23
|
14-08-23
|
14-11-23
|
09-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
361
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
469
|
-
|
2.430
|
10.471
|
-
|
24.435
|
28.474
|
36.781
|
Hefboom (schuld/ebitda)
|
-
|
0,1628
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-2.377
|
428
|
4.195
|
8.613
|
-
|
7.632
|
8.526
|
11.497
|
ROE (netto-inkomsten/eigen vermogen)
|
30,8%
|
15,9%
|
25,2%
|
23,2%
|
-
|
24,7%
|
23,9%
|
24,5%
|
ROA (netto-inkomsten/totale activa)
|
8,43%
|
4,93%
|
9,29%
|
9,69%
|
-
|
12,1%
|
10,3%
|
9,2%
|
Totale activa
1 |
32.030
|
33.595
|
34.937
|
39.319
|
-
|
55.724
|
59.432
|
74.049
|
Nettoactief per aandeel
2 |
2,400
|
2,810
|
3,620
|
4,570
|
-
|
6,680
|
7,540
|
9,400
|
Cashflow per aandeel
2 |
-0,5900
|
0,1100
|
1,050
|
2,150
|
-
|
1,640
|
2,050
|
2,540
|
Capex
1 |
11,2
|
0,65
|
2,93
|
2,85
|
-
|
9,45
|
10,3
|
10,5
|
Capex/omzet
|
0,09%
|
0,01%
|
0,02%
|
0,02%
|
-
|
0,06%
|
0,06%
|
0,05%
|
Datum van publicatie
|
13-02-20
|
14-02-21
|
14-02-22
|
17-03-23
|
09-02-24
|
-
|
-
|
-
|
Laatste slotkoers
8,55
AED Gemiddelde koersdoel
9,816
AED Spread / Gemiddelde doel +14,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,58% | 9,31 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
|