UNIBAIL-RODAMCO-WESTFIELD SE Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 76,52 EUR | +1,06% |
|
+1,11% | +14,35% |
| 12/09 | UNIBAIL-RODAMCO-WESTFIELD SE : Bernstein verhoogt advies | ZM |
| 09/09 | Fitch bevestigt ratings, vooruitzichten voor Unibail-Rodamco-Westfield | MT |
Voorlopige winst- en verliesrekening: Unibail-Rodamco-Westfield SE
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 2.418 | 1.898 | 1.833 | 2.231 | 2.322 | 2.839 | 2.733 | 2.741 |
| Variatie | - | -21,5% | -3,39% | 21,7% | 4,07% | 22,26% | -3,72% | 0,26% |
| EBITDA 1 | 2.492 | 1.734 | 1.650 | 2.209 | 2.199 | 2.258 | 2.240 | 2.245 |
| Variatie | - | -30,4% | -4,87% | 33,88% | -0,45% | 2,68% | -0,78% | 0,22% |
| Bedrijfsresultaat (EBIT) 1 | 2.464 | 1.661 | 1.641 | 2.152 | 2.148 | 2.032 | 2.129 | 2.177 |
| Variatie | - | -32,57% | -1,25% | 31,15% | -0,19% | -5,38% | 4,77% | 2,22% |
| Betaalde rente 1 | -391,7 | -431,5 | -465,9 | -474 | -436,1 | -588,5 | -614,6 | -603,1 |
| Resultaat voor belastingen (EBT) 1 | 40,1 | -7.956 | -1.024 | 351,2 | -1.771 | 482,3 | 1.035 | 834,8 |
| Variatie | - | - | -87,13% | - | - | - | 114,61% | -19,35% |
| Nettowinst (verlies) 1 | 1.103 | -7.213 | -972,1 | 178,2 | -1.629 | 569,3 | 1.388 | 1.568 |
| Variatie | - | - | -86,52% | - | - | - | 143,72% | 12,96% |
| Datum van publicatie | 12-02-20 | 10-02-21 | 10-02-22 | 08-02-23 | 08-02-24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: Unibail-Rodamco-Westfield SE
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 26.409 | 27.688 | 25.945 | 22.972 | 21.974 | 22.207 | 20.588 | 19.899 |
| Variatie | - | 4,84% | -6,3% | -11,46% | -4,34% | 1,06% | -7,29% | -3,35% |
| Datum van publicatie | 12-02-20 | 10-02-21 | 10-02-22 | 08-02-23 | 08-02-24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: Unibail-Rodamco-Westfield SE
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 1.525 | 671 | 898,7 | 904,8 | 1.181 | 1.000 | 356,7 | 318,3 |
| Variatie | - | -56,01% | 33,93% | 0,68% | 30,53% | -15,29% | -64,35% | -10,75% |
| Vrije kasstroom (FCF) 1 | 361,7 | 752,1 | 821,9 | 1.531 | 875,5 | 2.022 | 5.596 | 2.615 |
| Variatie | - | 107,93% | 9,28% | 86,32% | -42,83% | 130,95% | 176,76% | -53,27% |
| Datum van publicatie | 12-02-20 | 10-02-21 | 10-02-22 | 08-02-23 | 08-02-24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Unibail-Rodamco-Westfield SE
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 103,07% | 91,39% | 90% | 99% | 94,7% | 79,53% | 81,96% | 81,92% |
| EBIT-marge (%) | 101,91% | 87,55% | 89,49% | 96,44% | 92,49% | 71,59% | 77,9% | 79,42% |
| EBT-marge (%) | 1,66% | -419,24% | -55,86% | 15,74% | -76,28% | 16,99% | 37,87% | 30,46% |
| Nettomarge (%) | 45,64% | -380,07% | -53,02% | 7,99% | -70,16% | 20,05% | 50,76% | 57,19% |
| FCF-marge (%) | 14,96% | 39,63% | 44,83% | 68,63% | 37,7% | 71,22% | 204,72% | 95,41% |
| Vrije kasstroom/nettoresultaat (%) | 32,78% | -10,43% | -84,55% | 859,37% | -53,74% | 355,14% | 403,28% | 166,83% |
Winstgevendheid | ||||||||
| ROA | 2,64% | 1,65% | 1,71% | 2,36% | 2,6% | 2,47% | 2,24% | 2,4% |
| ROE | 6,1% | 4,26% | 5,58% | 6,78% | 7,71% | 8,89% | 8,23% | 7,98% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 10,6x | 15,96x | 15,72x | 10,4x | 9,99x | 9,83x | 9,19x | 8,86x |
| Schuld/vrije kasstroom | 73,01x | 36,81x | 31,57x | 15x | 25,1x | 10,98x | 3,68x | 7,61x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 63,1% | 35,36% | 49,02% | 40,55% | 50,86% | 35,24% | 13,05% | 11,61% |
| CAPEX / EBITDA (%) | 61,21% | 38,69% | 54,47% | 40,96% | 53,71% | 44,31% | 15,92% | 14,18% |
| CAPEX / FCF (%) | 421,73% | 89,22% | 109,34% | 59,08% | 134,89% | 49,48% | 6,37% | 12,17% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 13,44 | 10,12 | 12,42 | 17,56 | 14,8 | 10,38 | 9,65 | 9,795 |
| Variatie | - | -24,66% | 22,7% | 41,41% | -15,74% | -29,86% | -7,03% | 1,5% |
| Dividend per aandeel 1 | 10,8 | - | - | - | 2,5 | 3,224 | 4,111 | 4,341 |
| Variatie | - | - | - | - | - | 28,96% | 27,5% | 5,6% |
| Nettoactief per aandeel 1 | 201,9 | 140 | 122,1 | 137,5 | 124,5 | 113,8 | 115,1 | 122,2 |
| Variatie | - | -30,67% | -12,76% | 12,56% | -9,4% | -8,67% | 1,22% | 6,15% |
| WPA 1 | 7,854 | -52,1 | -7,02 | 1,28 | -11,72 | 4,845 | 7,028 | 8,393 |
| Variatie | - | -763,31% | -86,53% | -118,23% | -1.015,62% | -141,34% | 45,06% | 19,42% |
| Aantal aandelen (in duizend) | 138.379 | 138.472 | 138.594 | 138.767 | 139.041 | 139.366 | 139.366 | 139.366 |
| Datum van publicatie | 12-02-20 | 10-02-21 | 10-02-22 | 08-02-23 | 08-02-24 | - | - | - |
1EUR
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 15,8x | 10,9x |
| PBR-ratio | 0,67x | 0,66x |
| EV/omzet | 11,6x | 11,4x |
| Dividendrendement | 4,21% | 5,37% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trading rating
Beleggingsrating
ESG Refinitiv
A
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
15
Laatste slotkoers
76,52EUR
Gemiddelde koersdoel
81,65EUR
Spread / Gemiddelde doel
+6,70%
