Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Nabeurs
02:00:00
|
53,71
USD
|
-0,17%
|
|
53,32
|
-0,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.997
|
21.821
|
40.507
|
39.780
|
41.569
|
46.252
|
-
|
-
|
Bedrijfswaarde
1 |
31.845
|
29.814
|
55.691
|
57.720
|
62.856
|
71.095
|
73.262
|
75.689
|
K/w-verhouding
|
53,4
x
|
54,5
x
|
82,3
x
|
44,7
x
|
45,6
x
|
34,9
x
|
31,5
x
|
31,5
x
|
Dividendrendement
|
3,68%
|
4,49%
|
3,96%
|
4,68%
|
5,31%
|
5,84%
|
6,06%
|
6,37%
|
Marktkapitalisatie/omzet
|
17
x
|
14
x
|
20,7
x
|
12,1
x
|
10,5
x
|
10,5
x
|
10
x
|
11
x
|
Bedrijfswaarde/omzet
|
22,5
x
|
19,1
x
|
28,4
x
|
17,5
x
|
15,9
x
|
16,2
x
|
15,9
x
|
17,9
x
|
Bedrijfswaarde/EBITDA
|
23,8
x
|
20,2
x
|
30,1
x
|
19,4
x
|
17,4
x
|
15,3
x
|
14,5
x
|
14,4
x
|
Bedrijfswaarde/FCF
|
-12.600.986
x
|
26.936.307
x
|
42.736.718
x
|
23.384.118
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2,51
x
|
2,04
x
|
1,69
x
|
1,46
x
|
1,31
x
|
1,2
x
|
1,18
x
|
1,26
x
|
Aantal aandelen (in duizenden)
|
325.919
|
350.990
|
565.813
|
627.154
|
723.949
|
861.150
|
-
|
-
|
Referentieprijs
2 |
73,63
|
62,17
|
71,59
|
63,43
|
57,42
|
53,71
|
53,71
|
53,71
|
Datum van publicatie
|
19-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.416
|
1.560
|
1.960
|
3.300
|
3.958
|
4.401
|
4.607
|
4.222
|
EBITDA
1 |
1.337
|
1.474
|
1.850
|
2.979
|
3.617
|
4.657
|
5.044
|
5.272
|
Bedrijfsresultaat (EBIT)
1 |
742,6
|
796,8
|
952
|
1.309
|
1.722
|
2.478
|
2.640
|
2.687
|
Operationele Marge
|
52,45%
|
51,07%
|
48,57%
|
39,66%
|
43,51%
|
56,32%
|
57,31%
|
63,63%
|
Resultaat voor belastingen (EBT)
1 |
451,6
|
487,4
|
392,4
|
917,6
|
928,9
|
1.714
|
1.817
|
1.912
|
Nettowinst (verlies)
1 |
436,5
|
395,5
|
359,5
|
869,4
|
872,3
|
1.392
|
1.472
|
1.534
|
Nettomarge
|
30,83%
|
25,35%
|
18,34%
|
26,35%
|
22,04%
|
31,63%
|
31,96%
|
36,33%
|
WPA
2 |
1,380
|
1,140
|
0,8700
|
1,420
|
1,260
|
1,540
|
1,704
|
1,707
|
Free Cash Flow
|
-2.527
|
1.107
|
1.303
|
2.468
|
-
|
-
|
-
|
-
|
FCF-marge
|
-178,51%
|
70,94%
|
66,48%
|
74,81%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
75,1%
|
70,44%
|
82,86%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
279,87%
|
362,52%
|
283,91%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,711
|
2,794
|
2,833
|
2,967
|
3,051
|
3,138
|
3,255
|
3,421
|
Datum van publicatie
|
19-02-20
|
22-02-21
|
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 |
462,4
|
643,3
|
755,6
|
800,8
|
825,9
|
873,3
|
865,7
|
995,3
|
1.009
|
1.029
|
1.100
|
1.129
|
1.138
|
1.148
|
1.151
|
EBITDA
1 |
438,4
|
610,8
|
722,3
|
724,1
|
750,5
|
782
|
840,8
|
887,7
|
932,6
|
956,4
|
1.113
|
1.164
|
1.178
|
1.190
|
1.210
|
Bedrijfsresultaat (EBIT)
1 |
239,6
|
277,6
|
318,5
|
314,7
|
331,4
|
343,9
|
389,4
|
249,1
|
437
|
480,5
|
649,1
|
650,2
|
660,3
|
666,6
|
573,4
|
Operationele Marge
|
51,81%
|
43,15%
|
42,16%
|
39,29%
|
40,13%
|
39,37%
|
44,98%
|
25,03%
|
43,32%
|
46,71%
|
59,01%
|
57,61%
|
58,01%
|
58,08%
|
49,81%
|
Resultaat voor belastingen (EBT)
1 |
141,4
|
14,6
|
211
|
238,5
|
-
|
-
|
-
|
-
|
-
|
-
|
379,2
|
419,2
|
425,3
|
428,1
|
407,6
|
Nettowinst (verlies)
1 |
135
|
4,041
|
199,4
|
223,2
|
219,6
|
227,3
|
225
|
195,4
|
233,5
|
218,4
|
351,1
|
354
|
362
|
361,5
|
328,7
|
Nettomarge
|
29,19%
|
0,63%
|
26,39%
|
27,87%
|
26,58%
|
26,02%
|
25,99%
|
19,63%
|
23,14%
|
21,23%
|
31,92%
|
31,37%
|
31,8%
|
31,5%
|
28,56%
|
WPA
2 |
0,3400
|
0,0100
|
0,3400
|
0,3700
|
0,3600
|
0,3600
|
0,3400
|
0,2900
|
0,3300
|
0,3000
|
0,4278
|
0,4161
|
0,4230
|
0,4262
|
0,3838
|
Dividend per aandeel
2 |
0,7070
|
0,7180
|
0,7395
|
0,7410
|
0,7425
|
0,7440
|
0,7515
|
0,7650
|
0,7665
|
0,7680
|
0,7740
|
0,7775
|
0,7810
|
0,7832
|
0,7887
|
Datum van publicatie
|
01-11-21
|
22-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
21-02-23
|
03-05-23
|
02-08-23
|
06-11-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.848
|
7.993
|
15.184
|
17.940
|
21.287
|
24.842
|
27.009
|
29.436
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,872
x
|
5,423
x
|
8,208
x
|
6,022
x
|
5,885
x
|
5,335
x
|
5,354
x
|
5,583
x
|
Free Cash Flow
|
-2.527
|
1.107
|
1.303
|
2.468
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
4,89%
|
3,81%
|
3,34%
|
3,23%
|
2,83%
|
4,38%
|
4,05%
|
4,56%
|
ROA (netto-inkomsten/totale activa)
|
2,58%
|
2,01%
|
1,13%
|
1,87%
|
1,62%
|
2,11%
|
2,15%
|
2,3%
|
Totale activa
1 |
16.907
|
19.648
|
31.939
|
46.406
|
53.727
|
65.950
|
68.639
|
66.777
|
Nettoactief per aandeel
2 |
29,30
|
30,40
|
42,40
|
43,50
|
43,80
|
44,70
|
45,40
|
42,70
|
Cashflow per aandeel
|
3,380
|
3,230
|
3,190
|
4,190
|
-
|
-
|
-
|
-
|
Capex
1 |
23,5
|
8,71
|
19,1
|
95,5
|
-
|
92
|
100
|
105
|
Capex/omzet
|
1,66%
|
0,56%
|
0,97%
|
2,89%
|
-
|
2,09%
|
2,17%
|
2,49%
|
Datum van publicatie
|
19-02-20
|
22-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
53,71
USD Gemiddelde koersdoel
60,91
USD Spread / Gemiddelde doel +13,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -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. | | +4,97% | 5,28 mld. |
andere commerciele vastgoed
|