Beurs gesloten -
Xetra
17:35:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,87
EUR
|
+2,50%
|
|
+2,70%
|
-9,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.029
|
33.817
|
37.665
|
17.525
|
23.250
|
21.075
|
-
|
-
|
Bedrijfswaarde
1 |
49.648
|
57.861
|
84.006
|
60.981
|
65.446
|
60.602
|
59.390
|
58.634
|
K/w-verhouding
|
22,3
x
|
10,2
x
|
11,5
x
|
-26,9
x
|
-3,66
x
|
-14,8
x
|
14,4
x
|
10,9
x
|
Dividendrendement
|
3,27%
|
2,83%
|
3,42%
|
-
|
3,15%
|
4,35%
|
4,3%
|
4,66%
|
Marktkapitalisatie/omzet
|
12,5
x
|
14,8
x
|
15,9
x
|
5,54
x
|
7,15
x
|
6,4
x
|
6,32
x
|
6,09
x
|
Bedrijfswaarde/omzet
|
23,9
x
|
25,3
x
|
35,6
x
|
19,3
x
|
20,1
x
|
18,4
x
|
17,8
x
|
16,9
x
|
Bedrijfswaarde/EBITDA
|
28,2
x
|
30,3
x
|
37
x
|
22,1
x
|
25,3
x
|
23,3
x
|
22,1
x
|
20,9
x
|
Bedrijfswaarde/FCF
|
-92,6
x
|
-103
x
|
88,3
x
|
-156
x
|
82,1
x
|
14,7
x
|
26,6
x
|
18,3
x
|
FCF Yield
|
-1,08%
|
-0,97%
|
1,13%
|
-0,64%
|
1,22%
|
6,82%
|
3,76%
|
5,48%
|
Price to Book
|
1,28
x
|
1,4
x
|
1,13
x
|
0,56
x
|
0,74
x
|
0,88
x
|
0,86
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
542.274
|
565.887
|
776.597
|
795.850
|
814.645
|
814.645
|
-
|
-
|
Referentieprijs
2 |
48,00
|
59,76
|
48,50
|
22,02
|
28,54
|
25,87
|
25,87
|
25,87
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
18-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.075
|
2.286
|
2.362
|
3.163
|
3.253
|
3.293
|
3.335
|
3.460
|
EBITDA
1 |
1.760
|
1.910
|
2.269
|
2.763
|
2.584
|
2.600
|
2.688
|
2.805
|
Bedrijfsresultaat (EBIT)
1 |
-415,7
|
1.818
|
-1.213
|
1.484
|
2.119
|
2.462
|
2.457
|
2.549
|
Operationele Marge
|
-20,03%
|
79,51%
|
-51,36%
|
46,91%
|
65,13%
|
74,78%
|
73,68%
|
73,67%
|
Resultaat voor belastingen (EBT)
1 |
3.139
|
5.014
|
5.482
|
-732,7
|
-9.185
|
-1.119
|
2.945
|
2.570
|
Nettowinst (verlies)
1 |
1.147
|
3.228
|
2.642
|
-643,8
|
-6.285
|
-1.249
|
1.681
|
1.990
|
Nettomarge
|
55,28%
|
141,24%
|
111,87%
|
-20,35%
|
-193,19%
|
-37,92%
|
50,4%
|
57,51%
|
WPA
2 |
2,150
|
5,870
|
4,220
|
-0,8200
|
-7,800
|
-1,751
|
1,801
|
2,365
|
Free Cash Flow
1 |
-536,1
|
-564,1
|
951,6
|
-391,2
|
797,5
|
4.130
|
2.230
|
3.212
|
FCF-marge
|
-25,84%
|
-24,68%
|
40,29%
|
-12,37%
|
24,51%
|
125,43%
|
66,88%
|
92,84%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
41,93%
|
-
|
30,87%
|
158,88%
|
82,97%
|
114,52%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
36,02%
|
-
|
-
|
-
|
132,69%
|
161,42%
|
Dividend per aandeel
2 |
1,570
|
1,690
|
1,660
|
-
|
0,9000
|
1,124
|
1,112
|
1,206
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
18-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
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 |
-
|
1.170
|
592,2
|
598,9
|
590,4
|
598,3
|
600,3
|
1.374
|
800,2
|
809,1
|
806,7
|
837,4
|
816,3
|
818,4
|
814,5
|
810,6
|
-
|
EBITDA
1 |
942,2
|
1.022
|
-
|
728,4
|
729,7
|
672,3
|
708,1
|
653
|
657,1
|
681,2
|
671,7
|
573,8
|
625,3
|
619,1
|
635
|
680,3
|
705,3
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
620,6
|
-
|
-
|
-
|
-
|
-
|
-
|
361,3
|
598,2
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
104,8%
|
-
|
-
|
-
|
-
|
-
|
-
|
44,65%
|
74,15%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-3.842
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
1.176
|
-1.141
|
-64,7
|
1.706
|
329,1
|
-2.615
|
-
|
-
|
404,5
|
-2.772
|
-516,7
|
-1.416
|
-153,8
|
-251,7
|
353,6
|
Nettomarge
|
-
|
-
|
198,62%
|
-190,52%
|
-10,96%
|
285,22%
|
54,82%
|
-190,24%
|
-
|
-
|
50,14%
|
-330,98%
|
-63,31%
|
-173,04%
|
-18,89%
|
-31,06%
|
-
|
WPA
2 |
-
|
-
|
2,040
|
-2,410
|
-0,0800
|
2,330
|
-
|
-3,420
|
-
|
-
|
0,5000
|
-3,430
|
-0,6343
|
-1,729
|
-0,1856
|
-0,3038
|
0,4266
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,660
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,9000
|
-
|
-
|
-
|
1,176
|
-
|
Datum van publicatie
|
05-08-20
|
06-08-21
|
04-11-21
|
18-03-22
|
05-05-22
|
03-08-22
|
04-11-22
|
16-03-23
|
04-05-23
|
04-08-23
|
03-11-23
|
14-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23.619
|
24.043
|
46.342
|
43.457
|
42.196
|
39.527
|
38.315
|
37.559
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
13,42
x
|
12,59
x
|
20,42
x
|
15,73
x
|
16,33
x
|
15,2
x
|
14,25
x
|
13,39
x
|
Free Cash Flow
1 |
-536
|
-564
|
952
|
-391
|
798
|
4.130
|
2.230
|
3.212
|
ROE (netto-inkomsten/eigen vermogen)
|
5,85%
|
14,5%
|
9,2%
|
4,62%
|
-
|
4,6%
|
7,05%
|
6,76%
|
ROA (netto-inkomsten/totale activa)
|
2,17%
|
5,43%
|
3,13%
|
1,43%
|
-6,5%
|
-0,21%
|
2,19%
|
2,52%
|
Totale activa
1 |
52.943
|
59.447
|
84.368
|
-45.008
|
96.692
|
581.476
|
76.696
|
78.917
|
Nettoactief per aandeel
2 |
37,50
|
42,70
|
42,90
|
39,40
|
38,50
|
29,20
|
30,20
|
32,40
|
Cashflow per aandeel
2 |
2,920
|
2,600
|
2,910
|
2,640
|
2,360
|
2,400
|
2,430
|
2,490
|
Capex
1 |
173
|
1.995
|
872
|
2.476
|
1.104
|
1.197
|
1.303
|
1.414
|
Capex/omzet
|
8,32%
|
87,26%
|
36,94%
|
78,25%
|
33,92%
|
36,36%
|
39,07%
|
40,87%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
18-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
25,87
EUR Gemiddelde koersdoel
32,32
EUR Spread / Gemiddelde doel +24,94% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,36% | 22,5 mld. | | +9,02% | 10,79 mld. | | -34,32% | 10,32 mld. | | -28,99% | 7,2 mld. | | -5,56% | 7,01 mld. | | -0,34% | 6,53 mld. | | -3,03% | 6,09 mld. | | +12,96% | 3,57 mld. | | -5,92% | 3,54 mld. | | +27,36% | 3,32 mld. |
residentieel onroerend goed ontwikkeling
|