Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,27
USD
|
+1,28%
|
|
+3,61%
|
-3,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.127
|
1.041
|
2.117
|
1.112
|
884
|
857,5
|
-
|
-
|
Bedrijfswaarde
1 |
1.127
|
1.041
|
2.117
|
2.765
|
2.444
|
2.293
|
2.343
|
2.370
|
K/w-verhouding
|
11,2
x
|
24,3
x
|
94,2
x
|
-121
x
|
20,4
x
|
-135
x
|
-28,8
x
|
-33,3
x
|
Dividendrendement
|
2,53%
|
2,95%
|
1,67%
|
3,58%
|
5%
|
5,59%
|
5,74%
|
6,01%
|
Marktkapitalisatie/omzet
|
6,22
x
|
5,08
x
|
9,66
x
|
4,21
x
|
3,19
x
|
3,26
x
|
3,25
x
|
3
x
|
Bedrijfswaarde/omzet
|
6,22
x
|
5,08
x
|
9,66
x
|
10,5
x
|
8,81
x
|
8,71
x
|
8,88
x
|
8,28
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
10,8
x
|
20,1
x
|
21,4
x
|
17,4
x
|
17,7
x
|
17,9
x
|
16,8
x
|
Bedrijfswaarde/FCF
|
21.929.358
x
|
16.609.751
x
|
-8.591.964
x
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
2,14
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
25.034
|
24.606
|
25.252
|
25.549
|
25.674
|
25.775
|
-
|
-
|
Referentieprijs
2 |
45,00
|
42,31
|
83,83
|
43,52
|
34,43
|
33,27
|
33,27
|
33,27
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
181,1
|
204,8
|
219,2
|
264
|
277,5
|
263,3
|
263,7
|
286,3
|
EBITDA
1 |
84
|
95,98
|
105,1
|
129,2
|
140,4
|
129,4
|
131,1
|
140,9
|
Bedrijfsresultaat (EBIT)
1 |
14,91
|
13,56
|
18,21
|
31,57
|
45,25
|
32,56
|
34,05
|
48,25
|
Operationele Marge
|
8,23%
|
6,62%
|
8,31%
|
11,96%
|
16,31%
|
12,37%
|
12,92%
|
16,86%
|
Resultaat voor belastingen (EBT)
1 |
99,44
|
44,15
|
23,11
|
-9,291
|
44,43
|
-5,029
|
-25,82
|
-24,33
|
Nettowinst (verlies)
1 |
99,14
|
44,02
|
23,04
|
-9,291
|
44,43
|
1,771
|
-20,71
|
-25,21
|
Nettomarge
|
54,74%
|
21,49%
|
10,51%
|
-3,52%
|
16,01%
|
0,67%
|
-7,85%
|
-8,81%
|
WPA
2 |
4,030
|
1,740
|
0,8900
|
-0,3600
|
1,690
|
-0,2467
|
-1,155
|
-1,000
|
Free Cash Flow
|
51,37
|
62,68
|
-246,4
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
28,37%
|
30,61%
|
-112,4%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
61,16%
|
65,31%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
51,82%
|
142,4%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,138
|
1,250
|
1,404
|
1,560
|
1,722
|
1,860
|
1,909
|
2,001
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
56,38
|
58,5
|
60,8
|
65,77
|
68,05
|
69,3
|
69,23
|
69,57
|
69,84
|
68,9
|
66,79
|
65,12
|
65,48
|
65,88
|
65,59
|
EBITDA
1 |
27,15
|
29,2
|
29,38
|
29,75
|
36,19
|
33,9
|
36,39
|
33,92
|
34,17
|
35,96
|
33,1
|
32,33
|
32,15
|
32,08
|
32,64
|
Bedrijfsresultaat (EBIT)
1 |
5,559
|
4,659
|
5,66
|
4,199
|
10,97
|
10,74
|
13,12
|
10,05
|
10,37
|
11,71
|
9,332
|
7,347
|
7,544
|
8,336
|
8,627
|
Operationele Marge
|
9,86%
|
7,96%
|
9,31%
|
6,38%
|
16,12%
|
15,5%
|
18,96%
|
14,44%
|
14,85%
|
17%
|
13,97%
|
11,28%
|
11,52%
|
12,65%
|
13,15%
|
Resultaat voor belastingen (EBT)
1 |
-5,407
|
38,83
|
-4,667
|
-7,827
|
-0,599
|
3,802
|
-3,898
|
-3,968
|
33,88
|
18,42
|
5,733
|
0,9981
|
-6,153
|
-5,607
|
-6,979
|
Nettowinst (verlies)
1 |
-5,391
|
38,72
|
-4,667
|
-7,797
|
-0,597
|
3,802
|
-3,898
|
-3,953
|
33,75
|
18,42
|
12,23
|
1,799
|
-6,366
|
-5,867
|
-3,249
|
Nettomarge
|
-9,56%
|
66,18%
|
-7,68%
|
-11,86%
|
-0,88%
|
5,49%
|
-5,63%
|
-5,68%
|
48,32%
|
26,74%
|
18,31%
|
2,76%
|
-9,72%
|
-8,91%
|
-4,95%
|
WPA
2 |
-0,2100
|
1,500
|
-0,1800
|
-0,3000
|
-0,0200
|
0,1500
|
-0,1500
|
-0,1500
|
1,280
|
0,7000
|
0,2867
|
-0,0767
|
-0,2367
|
-0,2200
|
-0,2850
|
Dividend per aandeel
2 |
0,3412
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4620
|
0,4600
|
0,4600
|
0,4600
|
0,4700
|
0,4711
|
Datum van publicatie
|
02-11-21
|
15-02-22
|
26-04-22
|
26-07-22
|
25-10-22
|
21-02-23
|
25-04-23
|
25-07-23
|
31-10-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
1.653
|
1.560
|
1.435
|
1.485
|
1.512
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
12,79
x
|
11,11
x
|
11,09
x
|
11,33
x
|
10,73
x
|
Free Cash Flow
|
51,4
|
62,7
|
-246
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
8,76%
|
-3,16%
|
-3,57%
|
-4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
2,05%
|
-0,76%
|
-0,79%
|
-0,77%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
2.167
|
-231,9
|
2.615
|
3.274
|
Nettoactief per aandeel
|
-
|
-
|
-
|
20,30
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
3,090
|
3,680
|
3,460
|
3,510
|
3,590
|
Capex
1 |
-
|
-
|
-
|
-
|
56
|
51,5
|
78,6
|
184
|
Capex/omzet
|
-
|
-
|
-
|
-
|
20,18%
|
19,55%
|
29,79%
|
64,31%
|
Datum van publicatie
|
18-02-20
|
16-02-21
|
15-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,27
USD Gemiddelde koersdoel
36,43
USD Spread / Gemiddelde doel +9,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,37% | 858 mln. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -0,41% | 15,85 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. |
residentieel vastgoed
|