Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,88
USD
|
+0,73%
|
|
+8,29%
|
+4,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.368
|
930,8
|
2.005
|
1.872
|
2.985
|
3.153
|
-
|
-
|
Bedrijfswaarde
1 |
2.921
|
2.414
|
3.241
|
3.036
|
4.402
|
4.563
|
4.546
|
4.545
|
K/w-verhouding
|
15,8
x
|
-24,9
x
|
241
x
|
23,3
x
|
30,1
x
|
36,9
x
|
33
x
|
-
|
Dividendrendement
|
9,61%
|
7,15%
|
3,71%
|
4,47%
|
3,5%
|
3,65%
|
3,82%
|
4,23%
|
Marktkapitalisatie/omzet
|
2,86
x
|
2,39
x
|
4,7
x
|
4,23
x
|
6,43
x
|
6,3
x
|
6,09
x
|
5,8
x
|
Bedrijfswaarde/omzet
|
6,11
x
|
6,19
x
|
7,6
x
|
6,86
x
|
9,48
x
|
9,12
x
|
8,78
x
|
8,36
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
11,5
x
|
13,9
x
|
12,7
x
|
17,6
x
|
15,6
x
|
15,1
x
|
14,5
x
|
Bedrijfswaarde/FCF
|
-
|
14,8
x
|
19,1
x
|
23,5
x
|
-
|
72,2
x
|
61,1
x
|
-
|
FCF Yield
|
-
|
6,75%
|
5,23%
|
4,26%
|
-
|
1,39%
|
1,64%
|
-
|
Price to Book
|
3,16
x
|
2,85
x
|
4,31
x
|
4,03
x
|
5,44
x
|
5,71
x
|
5,63
x
|
-
|
Aantal aandelen (in duizenden)
|
92.893
|
93.453
|
103.985
|
104.347
|
107.683
|
109.193
|
-
|
-
|
Referentieprijs
2 |
14,73
|
9,960
|
19,28
|
17,94
|
27,72
|
28,88
|
28,88
|
28,88
|
Datum van publicatie
|
27-01-20
|
17-02-21
|
17-02-22
|
21-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
478,3
|
390
|
426,5
|
442,6
|
464,4
|
500,4
|
517,7
|
543,9
|
EBITDA
1 |
266,8
|
209,8
|
233,6
|
238,3
|
249,7
|
291,6
|
301,9
|
312,6
|
Bedrijfsresultaat (EBIT)
1 |
143,5
|
20,75
|
110
|
115,2
|
133,8
|
149,5
|
148,2
|
135,5
|
Operationele Marge
|
30%
|
5,32%
|
25,78%
|
26,04%
|
28,82%
|
29,88%
|
28,63%
|
24,92%
|
Resultaat voor belastingen (EBT)
1 |
92,73
|
-36,28
|
9,558
|
85,83
|
103,9
|
89,13
|
101,8
|
-
|
Nettowinst (verlies)
1 |
86,52
|
-36,97
|
8,314
|
81,19
|
97,96
|
88,07
|
99,41
|
-
|
Nettomarge
|
18,09%
|
-9,48%
|
1,95%
|
18,34%
|
21,09%
|
17,6%
|
19,2%
|
-
|
WPA
2 |
0,9300
|
-0,4000
|
0,0800
|
0,7700
|
0,9200
|
0,7832
|
0,8739
|
-
|
Free Cash Flow
1 |
-
|
162,9
|
169,4
|
129,2
|
-
|
63,24
|
74,44
|
-
|
FCF-marge
|
-
|
41,76%
|
39,71%
|
29,19%
|
-
|
12,64%
|
14,38%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
77,62%
|
72,5%
|
54,21%
|
-
|
21,69%
|
24,66%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
2.037,02%
|
159,13%
|
-
|
71,81%
|
74,89%
|
-
|
Dividend per aandeel
2 |
1,415
|
0,7125
|
0,7150
|
0,8025
|
0,9700
|
1,055
|
1,104
|
1,223
|
Datum van publicatie
|
27-01-20
|
17-02-21
|
17-02-22
|
21-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
112,5
|
112,1
|
108,9
|
105,8
|
111,4
|
116,5
|
108,9
|
110,6
|
117,3
|
127,5
|
122,5
|
122,8
|
125,5
|
129,5
|
127,4
|
EBITDA
1 |
63,27
|
59,64
|
59,34
|
58,64
|
60,09
|
60,33
|
59,53
|
60,38
|
63,54
|
66,27
|
74,54
|
75,22
|
75,75
|
76,23
|
74,43
|
Bedrijfsresultaat (EBIT)
1 |
33,52
|
29,42
|
30,4
|
27,59
|
32,56
|
24,69
|
32,47
|
33,24
|
36,28
|
31,86
|
41,03
|
41,03
|
40,09
|
39,14
|
-
|
Operationele Marge
|
29,8%
|
26,24%
|
27,92%
|
26,07%
|
29,21%
|
21,2%
|
29,8%
|
30,04%
|
30,91%
|
24,99%
|
33,48%
|
33,41%
|
31,93%
|
30,22%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
13,69
|
-
|
20,82
|
-
|
19,2
|
24,86
|
25,3
|
-
|
-
|
23,44
|
24,33
|
25,61
|
24,19
|
27,58
|
Nettowinst (verlies)
1 |
-10,98
|
12,98
|
20,3
|
19,68
|
23,04
|
18,14
|
23,34
|
23,94
|
27,21
|
23,45
|
21,91
|
22,33
|
23,76
|
24,38
|
24,41
|
Nettomarge
|
-9,76%
|
11,58%
|
18,65%
|
18,6%
|
20,68%
|
15,57%
|
21,43%
|
21,64%
|
23,19%
|
18,4%
|
17,88%
|
18,18%
|
18,93%
|
18,82%
|
19,15%
|
WPA
2 |
-0,1100
|
0,1200
|
0,1900
|
0,1900
|
0,2200
|
0,1700
|
0,2200
|
0,2300
|
0,2600
|
0,2200
|
0,1898
|
0,1919
|
0,1989
|
0,2086
|
0,2200
|
Dividend per aandeel
2 |
0,1775
|
0,1825
|
0,2000
|
0,2000
|
0,2200
|
0,2200
|
0,2200
|
0,2450
|
0,2600
|
0,2600
|
0,2600
|
0,2650
|
0,2682
|
0,2708
|
0,2700
|
Datum van publicatie
|
01-11-21
|
17-02-22
|
05-05-22
|
08-08-22
|
02-11-22
|
21-02-23
|
27-04-23
|
03-08-23
|
06-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.553
|
1.483
|
1.236
|
1.164
|
1.417
|
1.409
|
1.392
|
1.392
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,821
x
|
7,067
x
|
5,29
x
|
4,883
x
|
5,676
x
|
4,834
x
|
4,613
x
|
4,451
x
|
Free Cash Flow
1 |
-
|
163
|
169
|
129
|
-
|
63,2
|
74,4
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
27,2%
|
-9,55%
|
2,03%
|
16,7%
|
18,5%
|
14%
|
17,3%
|
24,3%
|
ROA (netto-inkomsten/totale activa)
|
5,32%
|
-1,65%
|
0,38%
|
3,58%
|
4,31%
|
3,22%
|
3,65%
|
-
|
Totale activa
1 |
1.628
|
2.237
|
2.174
|
2.269
|
2.271
|
2.736
|
2.721
|
-
|
Nettoactief per aandeel
2 |
4,660
|
3,500
|
4,480
|
4,450
|
5,090
|
5,050
|
5,130
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-01-20
|
17-02-21
|
17-02-22
|
21-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
28,88
USD Gemiddelde koersdoel
29,43
USD Spread / Gemiddelde doel +1,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,18% | 3,15 mld. | | -0,20% | 46,38 mld. | | -13,75% | 12,39 mld. | | -22,69% | 11,06 mld. | | -13,01% | 10,74 mld. | | -5,43% | 7,45 mld. | | -6,66% | 6,54 mld. | | -8,23% | 5,8 mld. | | -7,60% | 5,6 mld. | | -7,00% | 4,67 mld. |
winkel vastgoed
|