Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,91
USD
|
-0,16%
|
|
+4,15%
|
-0,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.686
|
11.317
|
18.548
|
12.608
|
12.595
|
12.485
|
-
|
-
|
Bedrijfswaarde
1 |
18.360
|
16.269
|
23.932
|
18.094
|
18.390
|
18.175
|
18.287
|
18.468
|
K/w-verhouding
|
74,1
x
|
192
x
|
125
x
|
149
x
|
28,6
x
|
97,5
x
|
83,5
x
|
66,3
x
|
Dividendrendement
|
2,93%
|
3,75%
|
2,42%
|
3,92%
|
4,39%
|
4,53%
|
4,73%
|
4,86%
|
Marktkapitalisatie/omzet
|
12
x
|
9,16
x
|
14,4
x
|
8,34
x
|
7,77
x
|
7,53
x
|
7,3
x
|
6,97
x
|
Bedrijfswaarde/omzet
|
16,1
x
|
13,2
x
|
18,5
x
|
12
x
|
11,3
x
|
11
x
|
10,7
x
|
10,3
x
|
Bedrijfswaarde/EBITDA
|
25,4
x
|
21,2
x
|
31,1
x
|
19,7
x
|
18,4
x
|
17,8
x
|
17,4
x
|
16,8
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
36,6
x
|
24,2
x
|
35,3
x
|
23,2
x
|
22,4
x
|
-
|
FCF Yield
|
-
|
-
|
2,73%
|
4,12%
|
2,83%
|
4,3%
|
4,46%
|
-
|
Price to Book
|
4,34
x
|
3,52
x
|
5,54
x
|
3,11
x
|
3,16
x
|
3,58
x
|
4,09
x
|
4,9
x
|
Aantal aandelen (in duizenden)
|
293.053
|
294.481
|
309.186
|
325.542
|
328.928
|
329.329
|
-
|
-
|
Referentieprijs
2 |
46,70
|
38,43
|
59,99
|
38,73
|
38,29
|
37,91
|
37,91
|
37,91
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
06-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.138
|
1.236
|
1.291
|
1.512
|
1.621
|
1.657
|
1.709
|
1.791
|
EBITDA
1 |
723,1
|
766
|
770,1
|
917,6
|
997,9
|
1.024
|
1.053
|
1.101
|
Bedrijfsresultaat (EBIT)
1 |
215,8
|
129,8
|
268
|
250,8
|
283,8
|
319,9
|
349
|
401,9
|
Operationele Marge
|
18,96%
|
10,5%
|
20,76%
|
16,58%
|
17,51%
|
19,3%
|
20,41%
|
22,44%
|
Resultaat voor belastingen (EBT)
1 |
203,4
|
71,52
|
162,4
|
92,93
|
476,6
|
131,8
|
155,7
|
195,7
|
Nettowinst (verlies)
1 |
180,9
|
60,04
|
145,8
|
82,51
|
439,5
|
126,5
|
148,9
|
181,1
|
Nettomarge
|
15,89%
|
4,86%
|
11,29%
|
5,46%
|
27,12%
|
7,63%
|
8,71%
|
10,11%
|
WPA
2 |
0,6300
|
0,2000
|
0,4800
|
0,2600
|
1,340
|
0,3888
|
0,4538
|
0,5717
|
Free Cash Flow
1 |
-
|
-
|
653,8
|
746,2
|
520,3
|
782
|
815
|
-
|
FCF-marge
|
-
|
-
|
50,65%
|
49,34%
|
32,11%
|
47,19%
|
47,68%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
84,91%
|
81,32%
|
52,14%
|
76,37%
|
77,42%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
448,48%
|
904,37%
|
118,39%
|
618,15%
|
547,36%
|
-
|
Dividend per aandeel
2 |
1,370
|
1,440
|
1,450
|
1,520
|
1,680
|
1,716
|
1,793
|
1,842
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
06-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
328,7
|
348,2
|
356,2
|
367,7
|
390
|
398,4
|
398,3
|
403,1
|
408,4
|
410,9
|
409,8
|
411,8
|
417,7
|
418,9
|
422,2
|
EBITDA
1 |
194,2
|
211,9
|
214,8
|
223,3
|
234,4
|
245,1
|
243,1
|
245,5
|
252,3
|
257
|
255,4
|
255,5
|
258,8
|
260,6
|
256,8
|
Bedrijfsresultaat (EBIT)
1 |
33,17
|
123,9
|
47,89
|
50,74
|
62,92
|
89,27
|
66,18
|
70,62
|
78,07
|
68,94
|
78,9
|
78,97
|
81,8
|
83,35
|
84,39
|
Operationele Marge
|
10,09%
|
35,59%
|
13,45%
|
13,8%
|
16,13%
|
22,41%
|
16,62%
|
17,52%
|
19,12%
|
16,78%
|
19,25%
|
19,17%
|
19,58%
|
19,9%
|
19,99%
|
Resultaat voor belastingen (EBT)
1 |
19,57
|
126,3
|
14,95
|
5,676
|
25,52
|
46,78
|
33,16
|
371,5
|
35,85
|
36,05
|
30,96
|
32,39
|
34,9
|
37,58
|
39,24
|
Nettowinst (verlies)
1 |
16,67
|
116,4
|
12,61
|
3,975
|
22,5
|
43,42
|
29,78
|
346,3
|
31,64
|
31,76
|
33,49
|
29,97
|
31,9
|
33,31
|
32,95
|
Nettomarge
|
5,07%
|
33,43%
|
3,54%
|
1,08%
|
5,77%
|
10,9%
|
7,48%
|
85,92%
|
7,75%
|
7,73%
|
8,17%
|
7,28%
|
7,64%
|
7,95%
|
7,8%
|
WPA
2 |
0,0600
|
0,3700
|
0,0400
|
0,0100
|
0,0700
|
0,1300
|
0,0900
|
1,050
|
0,1000
|
0,1000
|
0,1016
|
0,0868
|
0,0950
|
0,0999
|
0,1088
|
Dividend per aandeel
2 |
0,3625
|
0,3625
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4294
|
0,4317
|
0,4317
|
0,4317
|
0,4553
|
Datum van publicatie
|
26-10-21
|
08-02-22
|
26-04-22
|
26-07-22
|
26-10-22
|
06-02-23
|
26-04-23
|
26-07-23
|
26-10-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.674
|
4.952
|
5.384
|
5.486
|
5.796
|
5.691
|
5.802
|
5.983
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,464
x
|
6,466
x
|
6,992
x
|
5,979
x
|
5,808
x
|
5,558
x
|
5,512
x
|
5,434
x
|
Free Cash Flow
1 |
-
|
-
|
654
|
746
|
520
|
782
|
815
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
5,77%
|
1,82%
|
4,37%
|
2,19%
|
10,9%
|
3,3%
|
4,53%
|
6,62%
|
ROA (netto-inkomsten/totale activa)
|
2,09%
|
0,62%
|
1,43%
|
0,76%
|
3,92%
|
0,93%
|
1,17%
|
1,54%
|
Totale activa
1 |
8.674
|
9.637
|
10.206
|
10.907
|
11.206
|
13.555
|
12.698
|
11.774
|
Nettoactief per aandeel
2 |
10,80
|
10,90
|
10,80
|
12,50
|
12,10
|
10,60
|
9,280
|
7,740
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
2,540
|
2,530
|
2,690
|
2,830
|
2,980
|
Capex
1 |
-
|
-
|
-
|
236
|
312
|
235
|
157
|
103
|
Capex/omzet
|
-
|
-
|
-
|
15,61%
|
19,27%
|
14,16%
|
9,16%
|
5,74%
|
Datum van publicatie
|
11-02-20
|
09-02-21
|
08-02-22
|
06-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,91
USD Gemiddelde koersdoel
39,65
USD Spread / Gemiddelde doel +4,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,99% | 12,48 mld. | | +2,26% | 27,19 mld. | | +6,51% | 24,68 mld. | | +1,79% | 21,27 mld. | | -3,89% | 15,08 mld. | | -10,90% | 14,84 mld. | | +1,25% | 13,34 mld. | | -14,19% | 11,29 mld. | | +0,33% | 10,84 mld. | | +10,60% | 5,57 mld. |
residentieel vastgoed
|