Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,96
USD
|
+2,12%
|
|
+4,05%
|
-5,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.089
|
4.758
|
4.488
|
2.575
|
3.066
|
2.942
|
-
|
-
|
Bedrijfswaarde
1 |
3.476
|
6.661
|
6.755
|
5.394
|
3.066
|
7.796
|
8.682
|
9.158
|
K/w-verhouding
|
26
x
|
57,7
x
|
35,2
x
|
61,7
x
|
19,4
x
|
20,6
x
|
17,4
x
|
15,9
x
|
Dividendrendement
|
4,16%
|
2,14%
|
2,64%
|
-
|
5,73%
|
6,4%
|
6,7%
|
7,03%
|
Marktkapitalisatie/omzet
|
27
x
|
50,2
x
|
49,1
x
|
20,7
x
|
20,6
x
|
15,5
x
|
12,8
x
|
11
x
|
Bedrijfswaarde/omzet
|
44,9
x
|
70,3
x
|
73,9
x
|
43,4
x
|
20,6
x
|
41,1
x
|
37,8
x
|
34,3
x
|
Bedrijfswaarde/EBITDA
|
98,4
x
|
85,8
x
|
153
x
|
23,5
x
|
13,7
x
|
26,6
x
|
25,1
x
|
19,4
x
|
Bedrijfswaarde/FCF
|
118
x
|
90,9
x
|
508
x
|
-
|
-
|
32,1
x
|
30,1
x
|
-
|
FCF Yield
|
0,85%
|
1,1%
|
0,2%
|
-
|
-
|
3,12%
|
3,32%
|
-
|
Price to Book
|
2,28
x
|
4,03
x
|
2,93
x
|
1,62
x
|
1,48
x
|
1,25
x
|
1,18
x
|
1,11
x
|
Aantal aandelen (in duizenden)
|
64.925
|
75.010
|
84.496
|
88.839
|
111.169
|
113.343
|
-
|
-
|
Referentieprijs
2 |
32,18
|
63,43
|
53,12
|
28,98
|
27,58
|
25,96
|
25,96
|
25,96
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
77,34
|
94,72
|
91,46
|
124,2
|
148,9
|
189,6
|
229,6
|
266,6
|
EBITDA
1 |
35,32
|
77,62
|
44,11
|
229,6
|
224,4
|
293,1
|
345,6
|
472,7
|
Bedrijfsresultaat (EBIT)
1 |
25,29
|
66,25
|
29
|
214
|
221,3
|
308,3
|
372,3
|
470,7
|
Operationele Marge
|
32,7%
|
69,94%
|
31,7%
|
172,3%
|
148,67%
|
162,57%
|
162,13%
|
176,52%
|
Resultaat voor belastingen (EBT)
1 |
90,02
|
79,98
|
144,5
|
49,29
|
182,4
|
195,5
|
233,6
|
280,2
|
Nettowinst (verlies)
1 |
81,56
|
82,42
|
126,6
|
41,5
|
148,8
|
164,4
|
203,7
|
239,6
|
Nettomarge
|
105,46%
|
87,01%
|
138,4%
|
33,42%
|
99,98%
|
86,71%
|
88,72%
|
89,87%
|
WPA
2 |
1,240
|
1,100
|
1,510
|
0,4700
|
1,420
|
1,262
|
1,490
|
1,632
|
Free Cash Flow
1 |
29,49
|
73,28
|
13,31
|
-
|
-
|
243
|
288
|
-
|
FCF-marge
|
38,13%
|
77,36%
|
14,55%
|
-
|
-
|
128,15%
|
125,42%
|
-
|
Kasstroomconversie (ebitda)
|
83,49%
|
94,42%
|
30,17%
|
-
|
-
|
82,91%
|
83,34%
|
-
|
Kasstroomconversie (nettowinst)
|
36,16%
|
88,92%
|
10,51%
|
-
|
-
|
147,8%
|
141,36%
|
-
|
Dividend per aandeel
2 |
1,340
|
1,360
|
1,400
|
-
|
1,580
|
1,661
|
1,739
|
1,825
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
21,53
|
27,38
|
31,82
|
33,98
|
30,59
|
27,78
|
31,88
|
34,43
|
46,56
|
35,99
|
40,68
|
40,77
|
45,81
|
46,68
|
-
|
EBITDA
1 |
43,53
|
-13,2
|
60,79
|
75,62
|
-
|
18,95
|
55,76
|
-
|
20,43
|
64,12
|
61,2
|
61,37
|
67,62
|
68,49
|
-
|
Bedrijfsresultaat (EBIT)
1 |
39,69
|
-17,06
|
57,09
|
71,77
|
-
|
14,88
|
26,03
|
30,16
|
16,52
|
63,74
|
65,26
|
73,44
|
79,2
|
81,08
|
-
|
Operationele Marge
|
184,34%
|
-62,29%
|
179,39%
|
211,23%
|
-
|
53,55%
|
81,63%
|
87,59%
|
35,48%
|
177,09%
|
160,45%
|
180,13%
|
172,87%
|
173,7%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-4,349
|
68,47
|
56,7
|
-23,33
|
42,53
|
-26,61
|
26,03
|
11,92
|
16,52
|
127,9
|
43,62
|
50,2
|
51,1
|
55,76
|
-
|
Nettowinst (verlies)
1 |
-2,838
|
62,42
|
45,35
|
-18,45
|
34,53
|
-19,93
|
24,11
|
13,52
|
21,45
|
89,76
|
37,11
|
42,79
|
45,36
|
48,72
|
-
|
Nettomarge
|
-13,18%
|
227,94%
|
142,49%
|
-54,3%
|
112,88%
|
-71,72%
|
75,6%
|
39,27%
|
46,06%
|
249,41%
|
91,22%
|
104,94%
|
99,01%
|
104,37%
|
-
|
WPA
2 |
-0,0400
|
0,7100
|
0,5100
|
-0,2100
|
0,3800
|
-0,2200
|
0,2600
|
0,1400
|
0,2000
|
0,7400
|
0,2760
|
0,3220
|
0,3620
|
0,3740
|
-
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,3750
|
0,3750
|
0,3750
|
-
|
0,3950
|
0,3950
|
0,3950
|
0,3950
|
0,4136
|
0,4150
|
0,4150
|
0,4171
|
0,4350
|
Datum van publicatie
|
04-11-21
|
17-02-22
|
03-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.387
|
1.903
|
2.267
|
2.820
|
-
|
4.853
|
5.739
|
6.215
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
39,26
x
|
24,51
x
|
51,39
x
|
12,28
x
|
-
|
16,56
x
|
16,61
x
|
13,15
x
|
Free Cash Flow
1 |
29,5
|
73,3
|
13,3
|
-
|
-
|
243
|
288
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,7%
|
11%
|
11,6%
|
11,7%
|
12,5%
|
12,3%
|
13,2%
|
13,7%
|
ROA (netto-inkomsten/totale activa)
|
4,08%
|
4,02%
|
4,17%
|
4,17%
|
4,11%
|
3,9%
|
3,7%
|
-
|
Totale activa
1 |
1.997
|
2.050
|
3.033
|
995
|
3.625
|
4.216
|
5.506
|
-
|
Nettoactief per aandeel
2 |
14,10
|
15,70
|
18,10
|
17,90
|
18,70
|
20,70
|
21,90
|
23,30
|
Cashflow per aandeel
2 |
0,4600
|
1,010
|
0,1500
|
-
|
-
|
1,800
|
2,030
|
2,290
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
25,96
USD Gemiddelde koersdoel
34,17
USD Spread / Gemiddelde doel +31,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,87% | 2,94 mld. | | -6,46% | 46,25 mld. | | -8,31% | 20,33 mld. | | -3,56% | 13,07 mld. | | +16,05% | 11,53 mld. | | -4,85% | 9,68 mld. | | -0,83% | 8,48 mld. | | -14,19% | 8,38 mld. | | +1,38% | 7,63 mld. | | -18,42% | 5,53 mld. |
andere commerciele vastgoed
|