Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,24
USD
|
+3,65%
|
|
+10,64%
|
-30,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.115
|
1.688
|
1.896
|
1.019
|
827,8
|
606,5
|
-
|
-
|
Bedrijfswaarde
1 |
2.115
|
4.889
|
1.896
|
7.413
|
827,8
|
7.106
|
606,5
|
606,5
|
K/w-verhouding
|
16,9
x
|
4,85
x
|
50,4
x
|
2,58
x
|
-6,45
x
|
1,33
x
|
-33,5
x
|
1,76
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1
x
|
0,71
x
|
0,79
x
|
0,28
x
|
0,25
x
|
0,16
x
|
0,18
x
|
0,16
x
|
Bedrijfswaarde/omzet
|
1
x
|
2,05
x
|
0,79
x
|
2,02
x
|
0,25
x
|
1,84
x
|
0,18
x
|
0,16
x
|
Bedrijfswaarde/EBITDA
|
2,96
x
|
5,2
x
|
2,57
x
|
5,47
x
|
1,12
x
|
5,43
x
|
0,81
x
|
0,49
x
|
Bedrijfswaarde/FCF
|
11,3
x
|
9,02
x
|
20,4
x
|
18,9
x
|
2,76
x
|
13,5
x
|
3,11
x
|
1,06
x
|
FCF Yield
|
8,89%
|
11,1%
|
4,9%
|
5,3%
|
36,2%
|
7,42%
|
32,1%
|
94,4%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
99.121
|
94.763
|
94.647
|
91.259
|
92.699
|
95.198
|
-
|
-
|
Referentieprijs
2 |
21,44
|
17,89
|
20,16
|
11,19
|
8,960
|
6,240
|
6,240
|
6,240
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.122
|
2.381
|
2.413
|
3.676
|
3.281
|
3.863
|
3.330
|
3.798
|
EBITDA
1 |
714
|
941
|
739
|
1.356
|
742
|
1.309
|
752,8
|
1.250
|
Bedrijfsresultaat (EBIT)
1 |
478
|
752
|
381
|
990
|
383
|
1.009
|
428,8
|
902,2
|
Operationele Marge
|
22,53%
|
31,58%
|
15,79%
|
26,93%
|
11,67%
|
26,11%
|
12,88%
|
23,75%
|
Resultaat voor belastingen (EBT)
1 |
255
|
544
|
168
|
614
|
-82
|
684,4
|
47
|
545
|
Nettowinst (verlies)
1 |
127
|
358
|
38
|
403
|
-128
|
447,6
|
-17,77
|
341,3
|
Nettomarge
|
5,98%
|
15,04%
|
1,57%
|
10,96%
|
-3,9%
|
11,58%
|
-0,53%
|
8,99%
|
WPA
2 |
1,270
|
3,690
|
0,4000
|
4,330
|
-1,390
|
4,704
|
-0,1860
|
3,550
|
Free Cash Flow
1 |
188
|
542
|
93
|
393
|
300
|
527,5
|
194,9
|
572,6
|
FCF-marge
|
8,86%
|
22,76%
|
3,85%
|
10,69%
|
9,14%
|
13,65%
|
5,85%
|
15,08%
|
Kasstroomconversie (ebitda)
|
26,33%
|
57,6%
|
12,58%
|
28,98%
|
40,43%
|
40,31%
|
25,89%
|
45,81%
|
Kasstroomconversie (nettowinst)
|
148,03%
|
151,4%
|
244,74%
|
97,52%
|
-
|
117,86%
|
-
|
167,75%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
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 |
721
|
827
|
868
|
909
|
1.072
|
801
|
813
|
803
|
864
|
823
|
840,3
|
996,2
|
1.206
|
798,5
|
812,2
|
EBITDA
1 |
224
|
251
|
309
|
336
|
454
|
163
|
226
|
210
|
205
|
197
|
215,9
|
376,3
|
524,6
|
171,2
|
184,8
|
Bedrijfsresultaat (EBIT)
1 |
105
|
172
|
218
|
245
|
363
|
67
|
119
|
84
|
113
|
124
|
143,4
|
288
|
437,3
|
75,16
|
96,33
|
Operationele Marge
|
14,56%
|
20,8%
|
25,12%
|
26,95%
|
33,86%
|
8,36%
|
14,64%
|
10,46%
|
13,08%
|
15,07%
|
17,06%
|
28,91%
|
36,27%
|
9,41%
|
11,86%
|
Resultaat voor belastingen (EBT)
1 |
42
|
83
|
137
|
150
|
244
|
-42
|
9
|
-37
|
-12
|
119
|
29,5
|
194,5
|
349,8
|
-38,84
|
-14,17
|
Nettowinst (verlies)
1 |
16
|
49
|
86
|
95
|
173
|
-44
|
-9
|
-53
|
-22
|
75
|
6,174
|
127,1
|
240,2
|
-
|
-
|
Nettomarge
|
2,22%
|
5,93%
|
9,91%
|
10,45%
|
16,14%
|
-5,49%
|
-1,11%
|
-6,6%
|
-2,55%
|
9,11%
|
0,73%
|
12,76%
|
19,92%
|
-
|
-
|
WPA
2 |
0,1700
|
0,5200
|
0,9100
|
1,030
|
1,880
|
-0,4800
|
-0,1000
|
-0,5700
|
-0,2400
|
0,7900
|
0,0650
|
1,342
|
2,532
|
-0,2200
|
-0,0700
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
06-05-22
|
05-08-22
|
04-11-22
|
24-02-23
|
05-05-23
|
04-08-23
|
08-11-23
|
23-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
3.201
|
-
|
6.394
|
-
|
6.500
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,402
x
|
-
|
4,715
x
|
-
|
4,967
x
|
-
|
-
|
Free Cash Flow
1 |
188
|
542
|
93
|
393
|
300
|
528
|
195
|
573
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
110
|
110
|
207
|
436
|
348
|
128
|
114
|
117
|
Capex/omzet
|
5,18%
|
4,62%
|
8,58%
|
11,86%
|
10,61%
|
3,32%
|
3,41%
|
3,09%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
25-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
6,24
USD Gemiddelde koersdoel
10,83
USD Spread / Gemiddelde doel +73,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,36% | 606 mln. | | +15,14% | 189 mld. | | +17,44% | 17,24 mld. | | -19,34% | 8,29 mld. | | -21,26% | 7,42 mld. | | 0,00% | 4,14 mld. | | +25,79% | 4,02 mld. | | +22,47% | 3,8 mld. | | +1,82% | 3,45 mld. | | +38,92% | 2,54 mld. |
Uitzending - Andere
|