Beurs gesloten -
Dubai FM
12:57:57 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,14
AED
|
-0,12%
|
|
-1,81%
|
+2,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.782
|
25.274
|
39.999
|
51.795
|
70.003
|
71.948
|
-
|
-
|
Bedrijfswaarde
1 |
45.088
|
40.364
|
49.921
|
48.004
|
70.003
|
43.505
|
37.015
|
31.650
|
K/w-verhouding
|
4,62
x
|
9,54
x
|
9,4
x
|
7,06
x
|
6
x
|
6,5
x
|
6,39
x
|
5,62
x
|
Dividendrendement
|
-
|
2,83%
|
3,07%
|
4,27%
|
-
|
4,7%
|
4,85%
|
5,84%
|
Marktkapitalisatie/omzet
|
1,17
x
|
1,28
x
|
1,41
x
|
2,08
x
|
2,62
x
|
2,46
x
|
2,14
x
|
2
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
2,05
x
|
1,77
x
|
1,93
x
|
2,62
x
|
1,48
x
|
1,1
x
|
0,88
x
|
Bedrijfswaarde/EBITDA
|
5,57
x
|
10
x
|
6,2
x
|
4,89
x
|
4,37
x
|
3,2
x
|
2,4
x
|
1,8
x
|
Bedrijfswaarde/FCF
|
-54
x
|
29,1
x
|
5,28
x
|
2,74
x
|
-
|
6,83
x
|
3,3
x
|
3,19
x
|
FCF Yield
|
-1,85%
|
3,44%
|
18,9%
|
36,5%
|
-
|
14,6%
|
30,3%
|
31,4%
|
Price to Book
|
0,53
x
|
0,45
x
|
0,65
x
|
0,75
x
|
-
|
0,85
x
|
0,76
x
|
0,73
x
|
Aantal aandelen (in duizenden)
|
7.159.739
|
7.159.739
|
8.179.739
|
8.838.790
|
8.838.790
|
8.838.790
|
-
|
-
|
Referentieprijs
2 |
4,020
|
3,530
|
4,890
|
5,860
|
7,920
|
8,140
|
8,140
|
8,140
|
Datum van publicatie
|
12-02-20
|
14-02-21
|
14-02-22
|
14-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.586
|
19.710
|
28.270
|
24.926
|
26.750
|
29.302
|
33.631
|
35.915
|
EBITDA
1 |
8.095
|
4.023
|
8.057
|
9.816
|
16.033
|
13.600
|
15.447
|
17.588
|
Bedrijfsresultaat (EBIT)
1 |
8.032
|
2.579
|
6.649
|
7.228
|
12.671
|
12.072
|
13.658
|
15.268
|
Operationele Marge
|
32,67%
|
13,09%
|
23,52%
|
29%
|
47,37%
|
41,2%
|
40,61%
|
42,51%
|
Resultaat voor belastingen (EBT)
1 |
7.904
|
3.293
|
6.124
|
8.477
|
15.062
|
14.938
|
14.610
|
15.688
|
Nettowinst (verlies)
1 |
6.200
|
2.617
|
3.800
|
6.832
|
11.630
|
11.056
|
11.272
|
12.350
|
Nettomarge
|
25,22%
|
13,28%
|
13,44%
|
27,41%
|
43,48%
|
37,73%
|
33,52%
|
34,39%
|
WPA
2 |
0,8700
|
0,3700
|
0,5200
|
0,8300
|
1,320
|
1,253
|
1,274
|
1,449
|
Free Cash Flow
1 |
-834,5
|
1.389
|
9.448
|
17.539
|
-
|
6.368
|
11.218
|
9.925
|
FCF-marge
|
-3,39%
|
7,05%
|
33,42%
|
70,36%
|
-
|
21,73%
|
33,35%
|
27,63%
|
Kasstroomconversie (ebitda)
|
-
|
34,52%
|
117,26%
|
178,68%
|
-
|
46,83%
|
72,62%
|
56,43%
|
Kasstroomconversie (nettowinst)
|
-
|
53,07%
|
248,62%
|
256,72%
|
-
|
57,6%
|
99,52%
|
80,36%
|
Dividend per aandeel
2 |
-
|
0,1000
|
0,1500
|
0,2500
|
-
|
0,3825
|
0,3950
|
0,4750
|
Datum van publicatie
|
12-02-20
|
14-02-21
|
14-02-22
|
14-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
9.032
|
6.832
|
8.938
|
6.635
|
6.940
|
5.326
|
6.025
|
6.290
|
5.978
|
6.102
|
8.380
|
6.722
|
6.841
|
7.039
|
8.659
|
EBITDA
1 |
-
|
-
|
-
|
-
|
2.773
|
2.079
|
2.268
|
4.000
|
2.405
|
4.409
|
5.219
|
3.701
|
3.729
|
3.801
|
4.182
|
Bedrijfsresultaat (EBIT)
1 |
1.716
|
1.303
|
2.431
|
2.382
|
2.365
|
1.704
|
835,2
|
2.485
|
2.029
|
4.004
|
4.232
|
2.853
|
2.755
|
2.755
|
3.766
|
Operationele Marge
|
19%
|
19,08%
|
27,2%
|
35,89%
|
34,09%
|
32%
|
13,86%
|
39,51%
|
33,94%
|
65,62%
|
50,51%
|
42,44%
|
40,27%
|
39,13%
|
43,49%
|
Resultaat voor belastingen (EBT)
1 |
2.165
|
1.534
|
1.880
|
2.702
|
2.533
|
1.857
|
1.385
|
3.679
|
2.165
|
4.167
|
5.052
|
3.575
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.007
|
1.018
|
1.222
|
2.239
|
2.061
|
1.490
|
1.042
|
3.206
|
1.740
|
3.291
|
3.393
|
2.662
|
2.601
|
2.582
|
2.825
|
Nettomarge
|
22,22%
|
14,9%
|
13,67%
|
33,74%
|
29,7%
|
27,98%
|
17,29%
|
50,97%
|
29,11%
|
53,93%
|
40,49%
|
39,6%
|
38,01%
|
36,68%
|
32,62%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3600
|
0,2000
|
0,3700
|
0,3900
|
0,3030
|
0,2942
|
0,2921
|
0,3196
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-08-20
|
14-11-21
|
14-02-22
|
13-05-22
|
12-08-22
|
14-11-22
|
14-02-23
|
11-05-23
|
10-08-23
|
09-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.306
|
15.090
|
9.922
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
3.791
|
-
|
28.443
|
34.933
|
40.298
|
Hefboom (schuld/ebitda)
|
2,014
x
|
3,751
x
|
1,231
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-835
|
1.389
|
9.448
|
17.539
|
-
|
6.369
|
11.218
|
9.925
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
5,68%
|
6,48%
|
10,5%
|
-
|
13,4%
|
12,2%
|
13,2%
|
ROA (netto-inkomsten/totale activa)
|
5,4%
|
2,7%
|
3,17%
|
5,4%
|
-
|
8,26%
|
7,13%
|
7,14%
|
Totale activa
1 |
114.743
|
96.833
|
119.910
|
126.495
|
-
|
133.833
|
157.987
|
172.979
|
Nettoactief per aandeel
2 |
7,560
|
7,930
|
7,540
|
7,810
|
-
|
9,520
|
10,70
|
11,20
|
Cashflow per aandeel
2 |
0,0900
|
0,3000
|
1,480
|
2,300
|
-
|
1,790
|
2,000
|
2,210
|
Capex
1 |
4.294
|
2.156
|
2.469
|
1.403
|
-
|
1.392
|
1.339
|
1.291
|
Capex/omzet
|
17,47%
|
10,94%
|
8,73%
|
5,63%
|
-
|
4,75%
|
3,98%
|
3,59%
|
Datum van publicatie
|
12-02-20
|
14-02-21
|
14-02-22
|
14-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
8,14
AED Gemiddelde koersdoel
10,32
AED Spread / Gemiddelde doel +26,79% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,78% | 19,59 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. | | +1,45% | 19,52 mld. | | +28,54% | 16,23 mld. | | -14,80% | 14,98 mld. | | -1,25% | 14,69 mld. |
andere onroerend goed ontwikkeling & transacties
|