Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
246,9
USD
|
-0,12%
|
|
+5,00%
|
-0,41%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.881
|
15.481
|
22.926
|
13.723
|
15.914
|
15.854
|
-
|
-
|
Bedrijfswaarde
1 |
25.609
|
21.722
|
29.155
|
19.638
|
21.719
|
21.818
|
21.759
|
21.751
|
K/w-verhouding
|
45,2
x
|
27,3
x
|
46,9
x
|
33,8
x
|
39,2
x
|
47
x
|
43,5
x
|
40,1
x
|
Dividendrendement
|
2,59%
|
3,5%
|
2,37%
|
-
|
3,73%
|
3,89%
|
4,02%
|
4,17%
|
Marktkapitalisatie/omzet
|
13,7
x
|
10,4
x
|
16
x
|
8,6
x
|
9,6
x
|
9,3
x
|
9,04
x
|
8,72
x
|
Bedrijfswaarde/omzet
|
17,7
x
|
14,6
x
|
20,4
x
|
12,3
x
|
13,1
x
|
12,8
x
|
12,4
x
|
12
x
|
Bedrijfswaarde/EBITDA
|
22,7
x
|
19,3
x
|
23,1
x
|
19
x
|
21,4
x
|
18,9
x
|
18,5
x
|
18,3
x
|
Bedrijfswaarde/FCF
|
48,7
x
|
50,1
x
|
50,2
x
|
-
|
26,9
x
|
29,1
x
|
27,4
x
|
29,7
x
|
FCF Yield
|
2,05%
|
2%
|
1,99%
|
-
|
3,71%
|
3,44%
|
3,65%
|
3,36%
|
Price to Book
|
3,2
x
|
2,57
x
|
3,83
x
|
-
|
2,94
x
|
3,19
x
|
3,3
x
|
3,46
x
|
Aantal aandelen (in duizenden)
|
66.082
|
65.205
|
65.088
|
64.754
|
64.185
|
64.206
|
-
|
-
|
Referentieprijs
2 |
300,9
|
237,4
|
352,2
|
211,9
|
247,9
|
246,9
|
246,9
|
246,9
|
Datum van publicatie
|
29-01-20
|
04-02-21
|
02-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.451
|
1.486
|
1.431
|
1.596
|
1.658
|
1.705
|
1.753
|
1.818
|
EBITDA
1 |
1.130
|
1.124
|
1.261
|
1.033
|
1.017
|
1.152
|
1.178
|
1.186
|
Bedrijfsresultaat (EBIT)
1 |
481,1
|
491,4
|
530
|
500,8
|
525,1
|
517,2
|
544,6
|
573
|
Operationele Marge
|
33,17%
|
33,07%
|
37,03%
|
31,39%
|
31,67%
|
30,33%
|
31,07%
|
31,52%
|
Resultaat voor belastingen (EBT)
1 |
464,4
|
599,3
|
515,7
|
433
|
430,7
|
362,9
|
381,7
|
409,2
|
Nettowinst (verlies)
1 |
439,3
|
568,9
|
488,6
|
408,3
|
405,8
|
355,2
|
382,7
|
407,3
|
Nettomarge
|
30,28%
|
38,28%
|
34,13%
|
25,59%
|
24,47%
|
20,83%
|
21,83%
|
22,41%
|
WPA
2 |
6,660
|
8,690
|
7,510
|
6,270
|
6,320
|
5,254
|
5,673
|
6,157
|
Free Cash Flow
1 |
525,3
|
434
|
580,8
|
-
|
806,7
|
749,5
|
795,1
|
731,2
|
FCF-marge
|
36,21%
|
29,2%
|
40,58%
|
-
|
48,65%
|
43,96%
|
45,36%
|
40,22%
|
Kasstroomconversie (ebitda)
|
46,47%
|
38,6%
|
46,08%
|
-
|
79,31%
|
65,08%
|
67,49%
|
61,67%
|
Kasstroomconversie (nettowinst)
|
119,59%
|
76,29%
|
118,88%
|
-
|
198,79%
|
211,03%
|
207,74%
|
179,5%
|
Dividend per aandeel
2 |
7,800
|
8,310
|
8,360
|
-
|
9,240
|
9,600
|
9,921
|
10,30
|
Datum van publicatie
|
29-01-20
|
04-02-21
|
02-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
360,6
|
369,2
|
379,2
|
397,2
|
406,9
|
412,4
|
409,7
|
413,3
|
416,4
|
418,9
|
421,9
|
425,6
|
429
|
430,4
|
431,4
|
EBITDA
1 |
225,6
|
334,5
|
257
|
237,5
|
268,3
|
286,3
|
278,2
|
296
|
284,2
|
274,4
|
290,8
|
293,9
|
292,3
|
293
|
285,8
|
Bedrijfsresultaat (EBIT)
1 |
138
|
101,3
|
109,8
|
128,6
|
128,6
|
133,7
|
128,1
|
134,8
|
131,8
|
130,3
|
126,9
|
132,9
|
128,2
|
129,7
|
132,3
|
Operationele Marge
|
38,26%
|
27,43%
|
28,97%
|
32,38%
|
31,61%
|
32,43%
|
31,28%
|
32,63%
|
31,65%
|
31,11%
|
30,07%
|
31,22%
|
29,89%
|
30,14%
|
30,66%
|
Resultaat voor belastingen (EBT)
1 |
125
|
144,1
|
78,38
|
-
|
-
|
-
|
-
|
-
|
-
|
70,35
|
94,66
|
95,56
|
94,27
|
94,92
|
93,4
|
Nettowinst (verlies)
1 |
118,4
|
136,9
|
73,25
|
57,05
|
92,84
|
185,2
|
153,5
|
99,62
|
87,28
|
65,39
|
88,42
|
91,22
|
89,15
|
90,7
|
92,75
|
Nettomarge
|
32,83%
|
37,08%
|
19,32%
|
14,36%
|
22,82%
|
44,9%
|
37,48%
|
24,11%
|
20,96%
|
15,61%
|
20,96%
|
21,44%
|
20,78%
|
21,07%
|
21,5%
|
WPA
2 |
1,820
|
2,100
|
1,120
|
0,8700
|
1,430
|
2,860
|
2,380
|
1,550
|
1,360
|
1,020
|
1,283
|
1,337
|
1,302
|
1,317
|
1,400
|
Dividend per aandeel
2 |
2,090
|
2,090
|
2,200
|
2,200
|
2,200
|
-
|
2,310
|
2,310
|
2,310
|
2,310
|
2,390
|
2,403
|
2,403
|
2,403
|
2,489
|
Datum van publicatie
|
26-10-21
|
02-02-22
|
26-04-22
|
26-07-22
|
26-10-22
|
07-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.728
|
6.242
|
6.229
|
5.916
|
5.805
|
5.965
|
5.905
|
5.897
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,067
x
|
5,551
x
|
4,941
x
|
5,724
x
|
5,707
x
|
5,178
x
|
5,012
x
|
4,973
x
|
Free Cash Flow
1 |
525
|
434
|
581
|
-
|
807
|
750
|
795
|
731
|
ROE (netto-inkomsten/eigen vermogen)
|
7,04%
|
9,31%
|
8,15%
|
6,97%
|
7,29%
|
6,92%
|
7,56%
|
8,65%
|
ROA (netto-inkomsten/totale activa)
|
3,5%
|
4,44%
|
3,77%
|
3,22%
|
3,28%
|
2,79%
|
3,16%
|
3,53%
|
Totale activa
1 |
12.545
|
12.821
|
12.967
|
12.685
|
12.367
|
12.724
|
12.106
|
11.540
|
Nettoactief per aandeel
2 |
94,10
|
92,30
|
91,90
|
-
|
84,50
|
77,40
|
74,90
|
71,40
|
Cashflow per aandeel
2 |
13,90
|
12,20
|
13,90
|
-
|
15,30
|
14,50
|
15,70
|
16,30
|
Capex
1 |
394
|
659
|
324
|
-
|
173
|
198
|
230
|
248
|
Capex/omzet
|
27,14%
|
44,36%
|
22,67%
|
-
|
10,45%
|
11,64%
|
13,14%
|
13,63%
|
Datum van publicatie
|
29-01-20
|
04-02-21
|
02-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Laatste slotkoers
246,9
USD Gemiddelde koersdoel
248,6
USD Spread / Gemiddelde doel +0,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,41% | 15,85 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -3,89% | 15,08 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -0,99% | 12,48 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. | | +10,60% | 5,57 mld. |
residentieel vastgoed
|