Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
133,5
USD
|
-0,27%
|
|
+0,76%
|
-16,75%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.679
|
14.973
|
30.357
|
19.711
|
33.874
|
28.245
|
-
|
-
|
Bedrijfswaarde
1 |
18.655
|
20.610
|
36.239
|
26.949
|
44.792
|
39.430
|
39.489
|
39.617
|
K/w-verhouding
|
32,6
x
|
31,2
x
|
36,6
x
|
23
x
|
33,8
x
|
30,5
x
|
28
x
|
25,4
x
|
Dividendrendement
|
3,37%
|
3,11%
|
1,98%
|
4,08%
|
4,04%
|
4,91%
|
5,13%
|
5,25%
|
Marktkapitalisatie/omzet
|
12,1
x
|
12,9
x
|
22,6
x
|
11,9
x
|
15,2
x
|
10
x
|
9,69
x
|
9,3
x
|
Bedrijfswaarde/omzet
|
16,5
x
|
17,8
x
|
27
x
|
16,3
x
|
20,2
x
|
14
x
|
13,5
x
|
13
x
|
Bedrijfswaarde/EBITDA
|
21,9
x
|
23,1
x
|
29,8
x
|
20,1
x
|
26,7
x
|
17,1
x
|
16,5
x
|
15,9
x
|
Bedrijfswaarde/FCF
|
26.652.475
x
|
-
|
-
|
23.367.246
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
5,63
x
|
5,97
x
|
9,74
x
|
6,05
x
|
2,35
x
|
2,1
x
|
2,11
x
|
2,23
x
|
Aantal aandelen (in duizenden)
|
129.511
|
129.235
|
133.892
|
133.922
|
211.278
|
211.620
|
-
|
-
|
Referentieprijs
2 |
105,6
|
115,9
|
226,7
|
147,2
|
160,3
|
133,5
|
133,5
|
133,5
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
23-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.130
|
1.158
|
1.341
|
1.655
|
2.223
|
2.815
|
2.915
|
3.039
|
EBITDA
1 |
853,6
|
890,6
|
1.218
|
1.339
|
1.676
|
2.302
|
2.391
|
2.488
|
Bedrijfsresultaat (EBIT)
1 |
633,8
|
666,1
|
976
|
1.050
|
1.170
|
1.450
|
1.512
|
1.650
|
Operationele Marge
|
56,08%
|
57,55%
|
72,78%
|
63,48%
|
52,65%
|
51,53%
|
51,87%
|
54,29%
|
Resultaat voor belastingen (EBT)
1 |
451,2
|
509
|
859,5
|
900,7
|
817,2
|
1.106
|
1.126
|
1.241
|
Nettowinst (verlies)
1 |
420
|
481,8
|
827,6
|
860,7
|
803,2
|
970,3
|
1.062
|
1.167
|
Nettomarge
|
37,16%
|
41,62%
|
61,72%
|
52,01%
|
36,14%
|
34,47%
|
36,45%
|
38,4%
|
WPA
2 |
3,240
|
3,710
|
6,190
|
6,410
|
4,740
|
4,375
|
4,769
|
5,264
|
Free Cash Flow
|
699,9
|
-
|
-
|
1.153
|
-
|
-
|
-
|
-
|
FCF-marge
|
61,93%
|
-
|
-
|
69,7%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
82%
|
-
|
-
|
86,15%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
166,66%
|
-
|
-
|
134%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,560
|
3,600
|
4,500
|
6,000
|
6,480
|
6,556
|
6,853
|
7,003
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
23-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
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 |
351,4
|
364,5
|
379,8
|
408
|
428,8
|
438,1
|
434
|
440,7
|
650,9
|
697
|
688,7
|
699,8
|
712
|
712,2
|
709,7
|
EBITDA
1 |
287,8
|
374
|
303,2
|
344,7
|
341,3
|
349,5
|
342
|
352,4
|
550,1
|
529,6
|
564,7
|
578,7
|
587,5
|
588,9
|
591,4
|
Bedrijfsresultaat (EBIT)
1 |
226,3
|
311,8
|
235,3
|
275,7
|
269,9
|
269,6
|
263,5
|
273,3
|
299,8
|
333,5
|
348,6
|
366,6
|
368,3
|
371,8
|
392,7
|
Operationele Marge
|
64,4%
|
85,52%
|
61,95%
|
67,56%
|
62,93%
|
61,53%
|
60,73%
|
62,02%
|
46,06%
|
47,84%
|
50,62%
|
52,39%
|
51,73%
|
52,21%
|
55,33%
|
Resultaat voor belastingen (EBT)
1 |
198,3
|
279
|
211,8
|
243,3
|
231,7
|
213,9
|
202,9
|
208
|
190,8
|
215,5
|
225,4
|
243,4
|
257,3
|
251,1
|
242
|
Nettowinst (verlies)
1 |
188,3
|
268,4
|
203,6
|
232,1
|
220,7
|
204,3
|
196,3
|
202,4
|
188,4
|
216,1
|
218,5
|
235,8
|
243,7
|
244,3
|
238,8
|
Nettomarge
|
53,59%
|
73,63%
|
53,6%
|
56,89%
|
51,48%
|
46,62%
|
45,24%
|
45,92%
|
28,94%
|
31,01%
|
31,72%
|
33,69%
|
34,22%
|
34,3%
|
33,65%
|
WPA
2 |
1,400
|
2,000
|
1,438
|
1,626
|
1,650
|
1,520
|
1,460
|
1,500
|
0,9600
|
1,020
|
0,9970
|
1,053
|
1,097
|
1,086
|
1,075
|
Dividend per aandeel
2 |
1,250
|
1,250
|
1,500
|
1,500
|
1,500
|
1,500
|
1,620
|
1,620
|
1,620
|
1,620
|
1,635
|
1,658
|
1,670
|
1,670
|
1,709
|
Datum van publicatie
|
27-10-21
|
23-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
22-02-23
|
02-05-23
|
03-08-23
|
07-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.976
|
5.637
|
5.882
|
7.239
|
10.918
|
11.185
|
11.244
|
11.372
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,829
x
|
6,33
x
|
4,83
x
|
5,407
x
|
6,513
x
|
4,858
x
|
4,703
x
|
4,57
x
|
Free Cash Flow
|
700
|
-
|
-
|
1.153
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
17%
|
18,9%
|
29,2%
|
27%
|
9,1%
|
6,83%
|
7,62%
|
7,54%
|
ROA (netto-inkomsten/totale activa)
|
5,13%
|
5,37%
|
8,33%
|
7,6%
|
4,05%
|
3,85%
|
4%
|
4,7%
|
Totale activa
1 |
8.190
|
8.964
|
9.935
|
11.325
|
19.812
|
25.183
|
26.541
|
24.825
|
Nettoactief per aandeel
2 |
18,80
|
19,40
|
23,30
|
24,30
|
68,10
|
63,70
|
63,20
|
59,80
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
8,740
|
8,290
|
8,950
|
9,300
|
-
|
Capex
1 |
53,7
|
67,3
|
1.290
|
84,9
|
116
|
147
|
95,9
|
156
|
Capex/omzet
|
4,75%
|
5,81%
|
96,16%
|
5,13%
|
5,23%
|
5,23%
|
3,29%
|
5,12%
|
Datum van publicatie
|
18-02-20
|
22-02-21
|
23-02-22
|
22-02-23
|
27-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
133,5
USD Gemiddelde koersdoel
155,8
USD Spread / Gemiddelde doel +16,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,75% | 28,24 mld. | | -15,50% | 45,28 mld. | | -12,06% | 9,17 mld. | | -15,96% | 3,92 mld. | | -15,79% | 2,73 mld. | | -11,29% | 2,63 mld. | | -13,69% | 2,08 mld. | | -7,39% | 1,9 mld. | | -2,65% | 943 mln. | | -13,37% | 422 mln. |
opslaagruimte vastgoed
|