Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
196,2
USD
|
-0,86%
|
|
+0,09%
|
-22,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.136
|
31.349
|
42.318
|
30.264
|
27.370
|
21.197
|
-
|
-
|
Bedrijfswaarde
1 |
37.332
|
42.136
|
54.254
|
43.029
|
39.510
|
32.974
|
32.783
|
32.495
|
K/w-verhouding
|
188
x
|
1.343
x
|
182
x
|
66,4
x
|
55
x
|
39,3
x
|
32
x
|
30
x
|
Dividendrendement
|
0,31%
|
0,7%
|
0,6%
|
1,01%
|
1,34%
|
2,02%
|
2,34%
|
2,73%
|
Marktkapitalisatie/omzet
|
13,5
x
|
15
x
|
18,3
x
|
11,5
x
|
10,1
x
|
7,88
x
|
7,64
x
|
7,38
x
|
Bedrijfswaarde/omzet
|
18,5
x
|
20,2
x
|
23,5
x
|
16,3
x
|
14,6
x
|
12,3
x
|
11,8
x
|
11,3
x
|
Bedrijfswaarde/EBITDA
|
26,5
x
|
28,2
x
|
33,8
x
|
24,3
x
|
20,9
x
|
17,3
x
|
16,6
x
|
15,9
x
|
Bedrijfswaarde/FCF
|
44,9
x
|
42,2
x
|
46,4
x
|
39
x
|
30,2
x
|
24,4
x
|
27,4
x
|
29,5
x
|
FCF Yield
|
2,23%
|
2,37%
|
2,16%
|
2,56%
|
3,31%
|
4,1%
|
3,65%
|
3,39%
|
Price to Book
|
-7,35
x
|
-6,42
x
|
-8,02
x
|
-5,74
x
|
-5,3
x
|
-4,13
x
|
-4
x
|
-3,78
x
|
Aantal aandelen (in duizenden)
|
112.601
|
111.115
|
108.781
|
107.966
|
107.887
|
108.021
|
-
|
-
|
Referentieprijs
2 |
241,0
|
282,1
|
389,0
|
280,3
|
253,7
|
196,2
|
196,2
|
196,2
|
Datum van publicatie
|
20-02-20
|
22-02-21
|
28-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.015
|
2.083
|
2.309
|
2.633
|
2.712
|
2.691
|
2.774
|
2.874
|
EBITDA
1 |
1.411
|
1.493
|
1.606
|
1.769
|
1.894
|
1.909
|
1.973
|
2.038
|
Bedrijfsresultaat (EBIT)
1 |
583,5
|
633,7
|
782,5
|
925,4
|
923,7
|
1.029
|
1.184
|
1.256
|
Operationele Marge
|
28,96%
|
30,42%
|
33,89%
|
35,14%
|
34,06%
|
38,21%
|
42,69%
|
43,71%
|
Resultaat voor belastingen (EBT)
1 |
186,9
|
-17,75
|
252,6
|
525,8
|
548,5
|
582,1
|
719,7
|
713,7
|
Nettowinst (verlies)
1 |
147
|
24,1
|
237,6
|
461,4
|
501,8
|
558,2
|
674,7
|
667,7
|
Nettomarge
|
7,3%
|
1,16%
|
10,29%
|
17,52%
|
18,51%
|
20,74%
|
24,32%
|
23,24%
|
WPA
2 |
1,280
|
0,2100
|
2,140
|
4,220
|
4,610
|
4,993
|
6,134
|
6,538
|
Free Cash Flow
1 |
830,7
|
997,5
|
1.169
|
1.103
|
1.308
|
1.351
|
1.198
|
1.101
|
FCF-marge
|
41,23%
|
47,88%
|
50,65%
|
41,89%
|
48,23%
|
50,2%
|
43,18%
|
38,32%
|
Kasstroomconversie (ebitda)
|
58,89%
|
66,83%
|
72,81%
|
62,37%
|
69,05%
|
70,77%
|
60,7%
|
54,04%
|
Kasstroomconversie (nettowinst)
|
565,11%
|
4.138,18%
|
492,16%
|
239,1%
|
260,59%
|
242,07%
|
177,52%
|
164,91%
|
Dividend per aandeel
2 |
0,7400
|
1,975
|
2,320
|
2,840
|
3,400
|
3,958
|
4,589
|
5,350
|
Datum van publicatie
|
20-02-20
|
22-02-21
|
28-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
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 |
589,3
|
595,3
|
619,8
|
652
|
675,6
|
686,1
|
675,5
|
678,5
|
682,5
|
675
|
669,9
|
671,8
|
672,9
|
677,2
|
693,3
|
EBITDA
1 |
407
|
409,1
|
423,8
|
437,8
|
446,8
|
460,7
|
459,3
|
471,7
|
482,1
|
480,7
|
472,6
|
476,9
|
478,8
|
481,4
|
489,7
|
Bedrijfsresultaat (EBIT)
1 |
211,8
|
197,4
|
216,8
|
231
|
243
|
234,7
|
224,1
|
241,2
|
248,6
|
209,7
|
252,4
|
258,7
|
258
|
259,5
|
-
|
Operationele Marge
|
35,94%
|
33,16%
|
34,98%
|
35,43%
|
35,97%
|
34,2%
|
33,18%
|
35,55%
|
36,42%
|
31,06%
|
37,68%
|
38,51%
|
38,34%
|
38,31%
|
-
|
Resultaat voor belastingen (EBT)
1 |
36,96
|
48,35
|
228,8
|
65,59
|
102,6
|
128,8
|
144,1
|
172,8
|
93,22
|
138,4
|
141,3
|
155,1
|
152,4
|
156,5
|
173,6
|
Nettowinst (verlies)
1 |
47,8
|
48,9
|
188,6
|
69,52
|
100
|
103,3
|
101,2
|
203,6
|
87,42
|
109,5
|
130,4
|
140,9
|
141,3
|
144,2
|
114,1
|
Nettomarge
|
8,11%
|
8,22%
|
30,43%
|
10,66%
|
14,8%
|
15,05%
|
14,98%
|
30,01%
|
12,81%
|
16,23%
|
19,47%
|
20,97%
|
21%
|
21,29%
|
16,45%
|
WPA
2 |
0,4300
|
0,4400
|
1,720
|
0,6400
|
0,9100
|
0,9400
|
0,9300
|
1,870
|
0,8000
|
1,010
|
1,196
|
1,282
|
1,283
|
1,309
|
1,054
|
Dividend per aandeel
2 |
0,5800
|
0,5800
|
0,7100
|
0,7100
|
0,7100
|
0,7100
|
0,8500
|
0,8500
|
0,8500
|
0,8500
|
0,9793
|
0,9836
|
0,9836
|
1,005
|
1,139
|
Datum van publicatie
|
01-11-21
|
28-02-22
|
25-04-22
|
01-08-22
|
31-10-22
|
21-02-23
|
01-05-23
|
31-07-23
|
02-11-23
|
26-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.196
|
10.787
|
11.935
|
12.765
|
12.140
|
11.777
|
11.586
|
11.298
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
7,228
x
|
7,227
x
|
7,43
x
|
7,216
x
|
6,41
x
|
6,168
x
|
5,872
x
|
5,544
x
|
Free Cash Flow
1 |
831
|
997
|
1.169
|
1.103
|
1.308
|
1.351
|
1.198
|
1.101
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-0,57%
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
1,74%
|
2%
|
3,31%
|
4,53%
|
4,83%
|
5,71%
|
6,71%
|
6,67%
|
Totale activa
1 |
8.460
|
1.206
|
7.186
|
10.193
|
10.382
|
9.780
|
10.050
|
10.016
|
Nettoactief per aandeel
2 |
-32,80
|
-43,90
|
-48,50
|
-48,90
|
-47,90
|
-47,50
|
-49,10
|
-52,00
|
Cashflow per aandeel
2 |
8,590
|
9,920
|
11,70
|
12,00
|
14,20
|
14,40
|
15,20
|
14,60
|
Capex
1 |
154
|
129
|
134
|
214
|
237
|
231
|
184
|
188
|
Capex/omzet
|
7,66%
|
6,17%
|
5,79%
|
8,14%
|
8,73%
|
8,57%
|
6,65%
|
6,53%
|
Datum van publicatie
|
20-02-20
|
22-02-21
|
28-02-22
|
21-02-23
|
26-02-24
|
-
|
-
|
-
|
Laatste slotkoers
196,2
USD Gemiddelde koersdoel
258,6
USD Spread / Gemiddelde doel +31,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,65% | 21,2 mld. | | -20,47% | 80,17 mld. | | -9,16% | 69,43 mld. | | +6,13% | 44,6 mld. | | -18,76% | 40,66 mld. | | +10,77% | 22,72 mld. | | +7,61% | 11,69 mld. | | +12,68% | 2,61 mld. | | -12,82% | 2,15 mld. | | 0,00% | 1,39 mld. |
andere gespecialiseerde vastgoed
|