Beurs gesloten -
Nyse
22:00:02 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,61
USD
|
+0,74%
|
|
+5,46%
|
+1,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.472
|
11.862
|
3.754
|
3.816
|
3.453
|
3.465
|
-
|
-
|
Bedrijfswaarde
1 |
9.192
|
11.591
|
3.085
|
3.408
|
2.754
|
1.314
|
1.188
|
1.053
|
K/w-verhouding
|
335
x
|
362
x
|
10,8
x
|
14,5
x
|
13,2
x
|
13,9
x
|
13,3
x
|
12,9
x
|
Dividendrendement
|
-
|
0%
|
1,8%
|
-
|
-
|
5,19%
|
5,46%
|
5,4%
|
Marktkapitalisatie/omzet
|
7,87
x
|
8,86
x
|
3,28
x
|
3,77
x
|
3,45
x
|
3,35
x
|
3,23
x
|
3,09
x
|
Bedrijfswaarde/omzet
|
7,64
x
|
8,66
x
|
2,69
x
|
3,37
x
|
2,75
x
|
1,27
x
|
1,11
x
|
0,94
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
19,5
x
|
7,67
x
|
11,3
x
|
8,91
x
|
7,13
x
|
5,04
x
|
4,9
x
|
Bedrijfswaarde/FCF
|
24,3
x
|
24,5
x
|
6,12
x
|
9,65
x
|
8,41
x
|
4,03
x
|
3,5
x
|
2,93
x
|
FCF Yield
|
4,12%
|
4,08%
|
16,3%
|
10,4%
|
11,9%
|
24,8%
|
28,6%
|
34,1%
|
Price to Book
|
73,8
x
|
4,38
x
|
0,89
x
|
-
|
-
|
0,98
x
|
0,95
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
118.385
|
119.077
|
127.347
|
124.721
|
123.052
|
121.111
|
-
|
-
|
Referentieprijs
2 |
80,01
|
99,62
|
29,48
|
30,60
|
28,06
|
28,61
|
28,61
|
28,61
|
Datum van publicatie
|
19-02-20
|
02-02-21
|
24-02-22
|
16-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.203
|
1.339
|
1.146
|
1.012
|
999,9
|
1.033
|
1.074
|
1.121
|
EBITDA
1 |
545,8
|
593,2
|
402
|
301,1
|
308,9
|
184,4
|
235,7
|
215
|
Bedrijfsresultaat (EBIT)
1 |
462,4
|
486,8
|
282,2
|
181,9
|
158,3
|
170,1
|
188,4
|
202,1
|
Operationele Marge
|
38,43%
|
36,36%
|
24,62%
|
17,97%
|
15,83%
|
16,47%
|
17,54%
|
18,02%
|
Resultaat voor belastingen (EBT)
1 |
528,9
|
567,2
|
344,8
|
257
|
278
|
282
|
301,8
|
320,1
|
Nettowinst (verlies)
1 |
457,3
|
526,5
|
340,3
|
263,5
|
261,7
|
250,8
|
262,7
|
271,4
|
Nettomarge
|
38%
|
39,33%
|
29,69%
|
26,04%
|
26,17%
|
24,28%
|
24,46%
|
24,2%
|
WPA
2 |
0,2391
|
0,2750
|
2,719
|
2,110
|
2,131
|
2,057
|
2,146
|
2,222
|
Free Cash Flow
1 |
378,7
|
473,2
|
503,9
|
353,3
|
327,5
|
325,9
|
339,5
|
359
|
FCF-marge
|
31,47%
|
35,34%
|
43,96%
|
34,92%
|
32,76%
|
31,55%
|
31,62%
|
32,02%
|
Kasstroomconversie (ebitda)
|
69,39%
|
79,77%
|
125,32%
|
117,34%
|
106,02%
|
176,77%
|
144,04%
|
166,97%
|
Kasstroomconversie (nettowinst)
|
82,81%
|
89,87%
|
148,07%
|
134,12%
|
125,17%
|
129,94%
|
129,25%
|
132,31%
|
Dividend per aandeel
2 |
-
|
0,002110
|
0,5300
|
-
|
-
|
1,486
|
1,562
|
1,546
|
Datum van publicatie
|
19-02-20
|
02-02-21
|
24-02-22
|
16-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
268,2
|
221,3
|
256,7
|
252,5
|
276
|
220,7
|
256,5
|
260,4
|
266
|
222,7
|
264,8
|
274,7
|
270,4
|
222,7
|
265,5
|
EBITDA
1 |
34,61
|
59,51
|
79,81
|
54,07
|
107,3
|
74,88
|
83,26
|
65,89
|
86,59
|
76,9
|
45,23
|
41,36
|
57
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
28,02
|
36,28
|
44,62
|
26,26
|
74,83
|
37,87
|
47,79
|
22,69
|
51,04
|
38,2
|
43,34
|
39,7
|
50,47
|
42,09
|
44,34
|
Operationele Marge
|
10,45%
|
16,4%
|
17,38%
|
10,4%
|
27,11%
|
17,16%
|
18,63%
|
8,71%
|
19,19%
|
17,16%
|
16,36%
|
14,45%
|
18,67%
|
18,9%
|
16,7%
|
Resultaat voor belastingen (EBT)
1 |
24,18
|
45,98
|
67,61
|
45,05
|
97,92
|
65,73
|
75,94
|
58,52
|
79,32
|
61,85
|
72,03
|
68,25
|
81,71
|
58,78
|
64,25
|
Nettowinst (verlies)
1 |
40,71
|
46,24
|
62,7
|
67,86
|
84,68
|
56,52
|
68,75
|
77,07
|
60,14
|
52,55
|
61,15
|
59,91
|
67,51
|
57,63
|
62,94
|
Nettomarge
|
15,18%
|
20,9%
|
24,43%
|
26,88%
|
30,68%
|
25,61%
|
26,8%
|
29,59%
|
22,61%
|
23,6%
|
23,09%
|
21,81%
|
24,96%
|
25,88%
|
23,71%
|
WPA
2 |
0,3215
|
0,3669
|
0,5006
|
0,5438
|
0,6852
|
0,4562
|
0,5570
|
0,6272
|
0,4955
|
-
|
0,5142
|
0,4896
|
0,5274
|
0,4740
|
0,5170
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8550
|
-
|
0,8550
|
-
|
0,8550
|
Datum van publicatie
|
24-02-22
|
24-05-22
|
03-08-22
|
03-11-22
|
16-02-23
|
11-05-23
|
27-07-23
|
02-11-23
|
06-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
280
|
271
|
669
|
408
|
699
|
2.151
|
2.277
|
2.412
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
379
|
473
|
504
|
353
|
328
|
326
|
340
|
359
|
ROE (netto-inkomsten/eigen vermogen)
|
24,8%
|
21,1%
|
12,8%
|
9,32%
|
9,03%
|
7,72%
|
7,68%
|
7,59%
|
ROA (netto-inkomsten/totale activa)
|
18,3%
|
15,9%
|
8,22%
|
7,46%
|
7,13%
|
6,35%
|
6,47%
|
6,2%
|
Totale activa
1 |
2.495
|
3.316
|
4.138
|
3.531
|
3.668
|
3.949
|
4.062
|
4.374
|
Nettoactief per aandeel
2 |
1,080
|
22,70
|
33,00
|
-
|
-
|
29,10
|
30,00
|
30,60
|
Cashflow per aandeel
2 |
0,2100
|
3,960
|
4,290
|
-
|
-
|
2,660
|
2,760
|
2,740
|
Capex
1 |
28,8
|
40,8
|
33,4
|
16,8
|
10,8
|
25,6
|
26,6
|
27,7
|
Capex/omzet
|
2,39%
|
3,05%
|
2,91%
|
1,66%
|
1,08%
|
2,47%
|
2,47%
|
2,47%
|
Datum van publicatie
|
19-02-20
|
02-02-21
|
24-02-22
|
16-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
28,61
USD Gemiddelde koersdoel
32,23
USD Spread / Gemiddelde doel +12,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,96% | 3,46 mld. | | +4,45% | 17,7 mld. | | +0,95% | 12,72 mld. | | -5,02% | 11,7 mld. | | +7,20% | 11,26 mld. | | +20,66% | 5,03 mld. | | -21,30% | 3,36 mld. | | +17,09% | 3,15 mld. | | +25,50% | 3,15 mld. | | +9,93% | 3,13 mld. |
Reclame & Marketing - NEC
|