Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
257,7
USD
|
-0,37%
|
|
-1,02%
|
-15,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
37.200
|
40.372
|
65.681
|
49.212
|
53.630
|
45.284
|
-
|
-
|
Bedrijfswaarde
1 |
38.693
|
42.659
|
72.421
|
55.308
|
62.363
|
55.613
|
55.909
|
56.495
|
K/w-verhouding
|
29,2
x
|
36,7
x
|
37,9
x
|
11,9
x
|
27,6
x
|
24,8
x
|
23,2
x
|
22,1
x
|
Dividendrendement
|
3,76%
|
3,46%
|
2,14%
|
7,55%
|
3,93%
|
4,76%
|
4,92%
|
4,96%
|
Marktkapitalisatie/omzet
|
13,1
x
|
13,8
x
|
20,5
x
|
11,8
x
|
11,9
x
|
9,58
x
|
9,15
x
|
8,75
x
|
Bedrijfswaarde/omzet
|
13,6
x
|
14,6
x
|
22,6
x
|
13,2
x
|
13,8
x
|
11,8
x
|
11,3
x
|
10,9
x
|
Bedrijfswaarde/EBITDA
|
19,6
x
|
21,7
x
|
30,3
x
|
18,3
x
|
19,1
x
|
16,2
x
|
15,6
x
|
15,3
x
|
Bedrijfswaarde/FCF
|
33.416.538
x
|
-
|
-
|
23.596.872
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
-
|
-
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
4,1
x
|
4,71
x
|
7,04
x
|
4,87
x
|
5,35
x
|
6,51
x
|
6,93
x
|
8,9
x
|
Aantal aandelen (in duizenden)
|
174.680
|
174.822
|
175.355
|
175.638
|
175.836
|
175.703
|
-
|
-
|
Referentieprijs
2 |
213,0
|
230,9
|
374,6
|
280,2
|
305,0
|
257,7
|
257,7
|
257,7
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.847
|
2.915
|
3.204
|
4.182
|
4.518
|
4.729
|
4.947
|
5.174
|
EBITDA
1 |
1.978
|
1.964
|
2.394
|
3.015
|
3.263
|
3.437
|
3.581
|
3.682
|
Bedrijfsresultaat (EBIT)
1 |
1.465
|
1.411
|
1.681
|
2.126
|
2.293
|
2.297
|
2.393
|
2.485
|
Operationele Marge
|
51,47%
|
48,41%
|
52,46%
|
50,84%
|
50,75%
|
48,56%
|
48,38%
|
48,03%
|
Resultaat voor belastingen (EBT)
1 |
1.526
|
1.361
|
1.960
|
4.366
|
2.171
|
2.004
|
2.173
|
2.281
|
Nettowinst (verlies)
1 |
1.273
|
1.098
|
1.732
|
4.142
|
1.949
|
1.839
|
1.960
|
2.073
|
Nettomarge
|
44,71%
|
37,68%
|
54,08%
|
99,05%
|
43,14%
|
38,88%
|
39,62%
|
40,07%
|
WPA
2 |
7,290
|
6,290
|
9,870
|
23,50
|
11,06
|
10,40
|
11,12
|
11,69
|
Free Cash Flow
|
1.158
|
-
|
-
|
2.344
|
-
|
-
|
-
|
-
|
FCF-marge
|
40,67%
|
-
|
-
|
56,04%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
58,54%
|
-
|
-
|
77,75%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
90,97%
|
-
|
-
|
56,58%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
8,000
|
8,000
|
8,000
|
21,15
|
12,00
|
12,28
|
12,67
|
12,79
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
22-02-22
|
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 |
894,9
|
869,7
|
973,4
|
1.032
|
1.088
|
1.089
|
1.094
|
1.120
|
1.144
|
1.160
|
1.150
|
1.183
|
1.206
|
1.204
|
1.217
|
EBITDA
1 |
626,5
|
665,2
|
689,4
|
748
|
781,6
|
795,5
|
796,3
|
814,5
|
826,3
|
833,1
|
831,3
|
865
|
875,1
|
865,2
|
848,6
|
Bedrijfsresultaat (EBIT)
1 |
438
|
459,9
|
467,2
|
529,3
|
560,8
|
569
|
574,7
|
592,3
|
587,5
|
545,6
|
558,6
|
590,8
|
595,4
|
571,8
|
550,3
|
Operationele Marge
|
48,94%
|
52,88%
|
48%
|
51,29%
|
51,54%
|
52,27%
|
52,52%
|
52,9%
|
51,36%
|
47,04%
|
48,55%
|
49,93%
|
49,38%
|
47,51%
|
45,21%
|
Resultaat voor belastingen (EBT)
1 |
448,9
|
622
|
516,3
|
653,8
|
2.769
|
414,9
|
520,4
|
-
|
613,3
|
444,3
|
477,5
|
509,8
|
515,6
|
500,8
|
519,8
|
Nettowinst (verlies)
1 |
442,3
|
558,1
|
464,1
|
603,4
|
2.712
|
362,6
|
467,6
|
528,3
|
563,2
|
389,7
|
446,6
|
476
|
480,7
|
461
|
460
|
Nettomarge
|
49,43%
|
64,17%
|
47,68%
|
58,46%
|
249,25%
|
33,31%
|
42,73%
|
47,18%
|
49,24%
|
33,59%
|
38,82%
|
40,22%
|
39,87%
|
38,3%
|
37,8%
|
WPA
2 |
2,520
|
3,170
|
2,630
|
3,420
|
15,38
|
2,060
|
2,650
|
3,000
|
3,200
|
2,210
|
2,444
|
2,633
|
2,667
|
2,613
|
2,611
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,000
|
2,000
|
15,15
|
2,000
|
2,000
|
3,000
|
3,000
|
3,000
|
3,072
|
3,072
|
3,072
|
3,076
|
3,146
|
Datum van publicatie
|
01-11-21
|
22-02-22
|
03-05-22
|
04-08-22
|
01-11-22
|
21-02-23
|
03-05-23
|
02-08-23
|
30-10-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.493
|
2.287
|
6.741
|
6.096
|
8.733
|
10.329
|
10.625
|
11.211
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7547
x
|
1,164
x
|
2,816
x
|
2,022
x
|
2,677
x
|
3,005
x
|
2,967
x
|
3,045
x
|
Free Cash Flow
|
1.158
|
-
|
-
|
2.344
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14%
|
12,5%
|
19,4%
|
42,7%
|
19,4%
|
29,7%
|
30,3%
|
30,6%
|
ROA (netto-inkomsten/totale activa)
|
11,4%
|
9,48%
|
11,9%
|
23,7%
|
10,4%
|
9,21%
|
10,6%
|
12%
|
Totale activa
1 |
11.147
|
11.591
|
14.599
|
17.467
|
18.681
|
19.955
|
18.534
|
17.320
|
Nettoactief per aandeel
2 |
52,00
|
49,00
|
53,20
|
57,50
|
57,00
|
39,60
|
37,20
|
29,00
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
17,70
|
-
|
17,20
|
17,70
|
18,40
|
Capex
1 |
910
|
1.152
|
5.599
|
773
|
-
|
856
|
716
|
752
|
Capex/omzet
|
31,96%
|
39,51%
|
174,78%
|
18,49%
|
-
|
18,11%
|
14,47%
|
14,53%
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
257,7
USD Gemiddelde koersdoel
311
USD Spread / Gemiddelde doel +20,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,50% | 45,28 mld. | | -16,75% | 28,24 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. | | -2,65% | 943 mln. | | -14,83% | 896 mln. | | -13,37% | 422 mln. |
opslaagruimte vastgoed
|