Beurs gesloten -
OTC Markets
20:01:20 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
56,78
USD
|
-.--%
|
|
-0,16%
|
+3,24%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
56.316
|
73.671
|
124.473
|
104.059
|
123.165
|
102.297
|
-
|
-
|
Bedrijfswaarde
1 |
67.133
|
89.922
|
141.632
|
127.656
|
151.635
|
132.990
|
134.033
|
134.320
|
K/w-verhouding
|
36,2
x
|
49,6
x
|
42,7
x
|
27,2
x
|
40,5
x
|
43,1
x
|
37,2
x
|
31,5
x
|
Dividendrendement
|
2,38%
|
2,33%
|
1,5%
|
2,8%
|
2,61%
|
3,43%
|
3,66%
|
3,87%
|
Marktkapitalisatie/omzet
|
19,9
x
|
19,4
x
|
30
x
|
21,2
x
|
18,1
x
|
13,5
x
|
12,4
x
|
10,9
x
|
Bedrijfswaarde/omzet
|
23,7
x
|
23,7
x
|
34,1
x
|
26
x
|
22,2
x
|
17,6
x
|
16,2
x
|
14,3
x
|
Bedrijfswaarde/EBITDA
|
31,5
x
|
30,3
x
|
44,3
x
|
31,2
x
|
27,2
x
|
22,5
x
|
19,9
x
|
17,7
x
|
Bedrijfswaarde/FCF
|
45.601.565
x
|
-14.780.071.364
x
|
47.273.077
x
|
279.054.792
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2,53
x
|
2,31
x
|
3,73
x
|
1,96
x
|
2,32
x
|
1,8
x
|
1,83
x
|
1,99
x
|
Aantal aandelen (in duizenden)
|
631.775
|
739.223
|
739.327
|
923.079
|
923.971
|
925.844
|
-
|
-
|
Referentieprijs
2 |
89,14
|
99,66
|
168,4
|
112,7
|
133,3
|
110,5
|
110,5
|
110,5
|
Datum van publicatie
|
22-01-20
|
26-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.832
|
3.791
|
4.148
|
4.913
|
6.819
|
7.564
|
8.282
|
9.363
|
EBITDA
1 |
2.132
|
2.964
|
3.195
|
4.093
|
5.569
|
5.914
|
6.726
|
7.595
|
Bedrijfsresultaat (EBIT)
1 |
991,9
|
1.402
|
1.617
|
2.280
|
3.084
|
3.294
|
3.837
|
4.912
|
Operationele Marge
|
35,03%
|
36,98%
|
38,99%
|
46,41%
|
45,24%
|
43,55%
|
46,34%
|
52,46%
|
Resultaat voor belastingen (EBT)
1 |
1.776
|
1.747
|
3.323
|
3.691
|
3.464
|
2.736
|
3.376
|
3.846
|
Nettowinst (verlies)
1 |
1.567
|
1.473
|
2.934
|
3.359
|
3.053
|
2.527
|
3.084
|
3.424
|
Nettomarge
|
55,33%
|
38,86%
|
70,72%
|
68,36%
|
44,78%
|
33,41%
|
37,24%
|
36,56%
|
WPA
2 |
2,460
|
2,010
|
3,940
|
4,140
|
3,290
|
2,564
|
2,971
|
3,510
|
Free Cash Flow
|
1.472
|
-6,084
|
2.996
|
457,5
|
-
|
-
|
-
|
-
|
FCF-marge
|
51,99%
|
-0,16%
|
72,23%
|
9,31%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
69,06%
|
-
|
93,76%
|
11,18%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
93,95%
|
-
|
102,13%
|
13,62%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,120
|
2,320
|
2,520
|
3,160
|
3,480
|
3,791
|
4,044
|
4,272
|
Datum van publicatie
|
22-01-20
|
26-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
1.074
|
1.077
|
1.093
|
1.152
|
1.591
|
1.634
|
1.651
|
1.777
|
1.756
|
1.828
|
1.865
|
1.916
|
1.960
|
2.042
|
2.057
|
EBITDA
1 |
874,1
|
807,4
|
829,8
|
1.241
|
1.215
|
1.177
|
1.804
|
1.306
|
1.282
|
1.300
|
1.454
|
1.494
|
1.543
|
1.558
|
1.623
|
Bedrijfsresultaat (EBIT)
1 |
477,3
|
410,8
|
427,5
|
839,3
|
602,9
|
575
|
1.202
|
663,5
|
643,8
|
662,5
|
803,9
|
844,6
|
877,4
|
944,1
|
1.049
|
Operationele Marge
|
44,43%
|
38,14%
|
39,1%
|
72,86%
|
37,89%
|
35,19%
|
72,79%
|
37,33%
|
36,67%
|
36,25%
|
43,1%
|
44,08%
|
44,78%
|
46,24%
|
51,03%
|
Resultaat voor belastingen (EBT)
1 |
1.341
|
1.249
|
696,3
|
1.108
|
637,8
|
530,7
|
1.359
|
840,4
|
734,4
|
663,6
|
694,8
|
733,6
|
762,1
|
755,8
|
830,5
|
Nettowinst (verlies)
1 |
1.247
|
1.149
|
609,9
|
1.014
|
585,8
|
463,2
|
1.215
|
746,2
|
629,5
|
584,3
|
642,3
|
697,7
|
732,8
|
737,1
|
800,8
|
Nettomarge
|
116,09%
|
106,72%
|
55,77%
|
88,03%
|
36,82%
|
28,35%
|
73,54%
|
41,98%
|
35,85%
|
31,97%
|
34,44%
|
36,41%
|
37,4%
|
36,1%
|
38,94%
|
WPA
2 |
1,670
|
1,500
|
0,8000
|
1,320
|
0,6200
|
0,5000
|
1,310
|
0,8000
|
0,6800
|
0,6300
|
0,6527
|
0,7282
|
0,7212
|
0,7600
|
0,8500
|
Dividend per aandeel
2 |
0,6300
|
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,8700
|
0,8700
|
0,8700
|
0,8700
|
0,9600
|
0,9548
|
0,9548
|
0,9548
|
1,006
|
0,9984
|
Datum van publicatie
|
19-01-22
|
19-04-22
|
18-07-22
|
19-10-22
|
18-01-23
|
18-04-23
|
18-07-23
|
17-10-23
|
17-01-24
|
17-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.817
|
16.251
|
17.159
|
23.597
|
28.470
|
30.693
|
31.737
|
32.024
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,074
x
|
5,483
x
|
5,37
x
|
5,765
x
|
5,112
x
|
5,19
x
|
4,718
x
|
4,216
x
|
Free Cash Flow
|
1.472
|
-6,08
|
2.996
|
457
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,97%
|
5,39%
|
8,97%
|
7,75%
|
5,74%
|
4,36%
|
4,79%
|
5,92%
|
ROA (netto-inkomsten/totale activa)
|
3,99%
|
3,07%
|
5,12%
|
4,59%
|
3,38%
|
2,23%
|
2,52%
|
3%
|
Totale activa
1 |
39.225
|
48.049
|
57.306
|
73.192
|
90.460
|
113.538
|
122.469
|
114.118
|
Nettoactief per aandeel
2 |
35,30
|
43,20
|
45,20
|
57,60
|
57,50
|
61,20
|
60,20
|
55,60
|
Cashflow per aandeel
|
3,460
|
3,000
|
3,920
|
5,080
|
5,650
|
-
|
-
|
-
|
Capex
1 |
1.185
|
2.943
|
3.139
|
3.669
|
4.091
|
4.805
|
4.665
|
3.942
|
Capex/omzet
|
41,86%
|
77,63%
|
75,67%
|
74,68%
|
60%
|
63,53%
|
56,33%
|
42,1%
|
Datum van publicatie
|
22-01-20
|
26-01-21
|
19-01-22
|
18-01-23
|
17-01-24
|
-
|
-
|
-
|
Laatste slotkoers
110,5
USD Gemiddelde koersdoel
131,4
USD Spread / Gemiddelde doel +18,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,49% | 43,1 mld. | | -19,14% | 9,72 mld. | | -10,00% | 7,73 mld. | | -11,89% | 7,47 mld. | | -6,11% | 6,52 mld. | | -10,70% | 6,31 mld. | | -10,54% | 6,16 mld. | | -9,72% | 5,43 mld. | | +6,63% | 5,31 mld. |
industrie vastgoed
|