Beurs gesloten -
Nasdaq
22:00:00 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
158,2
USD
|
+0,39%
|
|
-6,67%
|
+0,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.410
|
4.809
|
6.174
|
6.600
|
5.319
|
5.195
|
-
|
-
|
Bedrijfswaarde
1 |
13.670
|
12.325
|
13.398
|
13.348
|
12.021
|
11.274
|
10.989
|
10.502
|
K/w-verhouding
|
24,4
x
|
6,29
x
|
7,95
x
|
7,24
x
|
16,3
x
|
6,17
x
|
9,8
x
|
5,04
x
|
Dividendrendement
|
1,54%
|
2,05%
|
1,85%
|
-
|
3,44%
|
4,27%
|
4,69%
|
5,07%
|
Marktkapitalisatie/omzet
|
1,78
x
|
1,07
x
|
1,33
x
|
1,27
x
|
1,08
x
|
0,93
x
|
1,01
x
|
0,92
x
|
Bedrijfswaarde/omzet
|
4,5
x
|
2,74
x
|
2,88
x
|
2,56
x
|
2,44
x
|
2,03
x
|
2,14
x
|
1,87
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
6,32
x
|
7,06
x
|
6
x
|
8,18
x
|
5,18
x
|
6,5
x
|
4,76
x
|
Bedrijfswaarde/FCF
|
26,2
x
|
9,45
x
|
10,7
x
|
10,7
x
|
12
x
|
8,73
x
|
11,6
x
|
7,59
x
|
FCF Yield
|
3,81%
|
10,6%
|
9,34%
|
9,33%
|
8,32%
|
11,5%
|
8,63%
|
13,2%
|
Price to Book
|
2,73
x
|
1,95
x
|
2,16
x
|
-
|
2,29
x
|
2,02
x
|
1,91
x
|
1,56
x
|
Aantal aandelen (in duizenden)
|
46.139
|
44.045
|
40.891
|
37.708
|
33.931
|
32.830
|
-
|
-
|
Referentieprijs
2 |
117,2
|
109,2
|
151,0
|
175,0
|
156,8
|
158,2
|
158,2
|
158,2
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.039
|
4.501
|
4.648
|
5.211
|
4.933
|
5.557
|
5.144
|
5.631
|
EBITDA
1 |
898,1
|
1.951
|
1.897
|
2.223
|
1.469
|
2.178
|
1.691
|
2.207
|
Bedrijfsresultaat (EBIT)
1 |
622,4
|
1.361
|
1.175
|
1.312
|
708
|
1.402
|
976,8
|
1.503
|
Operationele Marge
|
20,48%
|
30,24%
|
25,29%
|
25,18%
|
14,35%
|
25,22%
|
18,99%
|
26,7%
|
Resultaat voor belastingen (EBT)
1 |
373,3
|
1.105
|
1.093
|
1.217
|
401
|
1.090
|
642,2
|
1.160
|
Nettowinst (verlies)
1 |
230,3
|
811,4
|
834,6
|
971,1
|
346
|
824,3
|
496,2
|
906,3
|
Nettomarge
|
7,58%
|
18,03%
|
17,95%
|
18,64%
|
7,01%
|
14,83%
|
9,65%
|
16,09%
|
WPA
2 |
4,800
|
17,37
|
18,98
|
24,16
|
9,640
|
25,64
|
16,15
|
31,41
|
Free Cash Flow
1 |
520,9
|
1.305
|
1.251
|
1.246
|
1.000
|
1.291
|
948,5
|
1.383
|
FCF-marge
|
17,14%
|
28,98%
|
26,92%
|
23,91%
|
20,27%
|
23,23%
|
18,44%
|
24,57%
|
Kasstroomconversie (ebitda)
|
58%
|
66,86%
|
65,97%
|
56,04%
|
68,07%
|
59,29%
|
56,09%
|
62,68%
|
Kasstroomconversie (nettowinst)
|
226,22%
|
160,77%
|
149,93%
|
128,28%
|
289,02%
|
156,63%
|
191,15%
|
152,64%
|
Dividend per aandeel
2 |
1,800
|
2,240
|
2,800
|
-
|
5,400
|
6,758
|
7,417
|
8,026
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
1.246
|
1.210
|
1.245
|
1.269
|
1.487
|
1.257
|
1.240
|
1.132
|
1.304
|
1.284
|
1.281
|
1.387
|
1.610
|
1.276
|
1.275
|
EBITDA
1 |
496,1
|
642,7
|
486,3
|
488,8
|
598,2
|
491
|
331
|
236
|
411
|
542
|
409,3
|
503,5
|
709,8
|
511,3
|
397,9
|
Bedrijfsresultaat (EBIT)
1 |
324,8
|
329,4
|
333,4
|
355,3
|
294
|
204
|
179
|
94
|
230
|
275
|
250,7
|
349,2
|
544
|
241,6
|
233,8
|
Operationele Marge
|
26,07%
|
27,22%
|
26,78%
|
28%
|
19,78%
|
16,23%
|
14,44%
|
8,3%
|
17,64%
|
21,42%
|
19,56%
|
25,18%
|
33,79%
|
18,93%
|
18,34%
|
Resultaat voor belastingen (EBT)
1 |
328,9
|
303,9
|
298,1
|
369,4
|
245,7
|
130
|
110
|
14
|
147
|
228
|
158,2
|
258
|
456,9
|
142,5
|
129,7
|
Nettowinst (verlies)
1 |
264
|
251,6
|
227,5
|
288,7
|
203,3
|
111
|
96
|
25
|
115
|
175
|
110,7
|
194,2
|
346,2
|
110,1
|
102,1
|
Nettomarge
|
21,19%
|
20,79%
|
18,27%
|
22,75%
|
13,67%
|
8,83%
|
7,74%
|
2,21%
|
8,82%
|
13,63%
|
8,64%
|
14%
|
21,5%
|
8,63%
|
8,01%
|
WPA
2 |
6,190
|
5,990
|
5,560
|
7,300
|
5,300
|
2,970
|
2,640
|
0,7000
|
3,320
|
5,160
|
3,167
|
5,888
|
10,90
|
4,005
|
3,512
|
Dividend per aandeel
2 |
-
|
0,9000
|
0,9000
|
0,9000
|
-
|
1,350
|
1,350
|
1,350
|
1,350
|
-
|
1,690
|
1,690
|
1,690
|
-
|
-
|
Datum van publicatie
|
22-02-22
|
10-05-22
|
04-08-22
|
08-11-22
|
28-02-23
|
09-05-23
|
08-08-23
|
08-11-23
|
28-02-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.261
|
7.515
|
7.224
|
6.747
|
6.702
|
6.078
|
5.793
|
5.307
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,197
x
|
3,852
x
|
3,809
x
|
3,036
x
|
4,562
x
|
2,791
x
|
3,426
x
|
2,405
x
|
Free Cash Flow
1 |
521
|
1.305
|
1.251
|
1.246
|
1.000
|
1.291
|
948
|
1.383
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
35,7%
|
31,1%
|
34,5%
|
13,7%
|
53%
|
30,1%
|
39,2%
|
ROA (netto-inkomsten/totale activa)
|
2,19%
|
5,92%
|
6,26%
|
7,49%
|
2,8%
|
11%
|
8,27%
|
10,9%
|
Totale activa
1 |
10.526
|
13.697
|
13.334
|
12.972
|
12.378
|
7.490
|
5.999
|
8.316
|
Nettoactief per aandeel
2 |
43,00
|
56,10
|
69,90
|
-
|
68,40
|
78,30
|
82,70
|
101,0
|
Cashflow per aandeel
2 |
8,710
|
26,80
|
27,60
|
34,90
|
27,90
|
33,90
|
27,60
|
44,50
|
Capex
1 |
198
|
217
|
151
|
157
|
149
|
151
|
147
|
152
|
Capex/omzet
|
6,5%
|
4,82%
|
3,24%
|
3,02%
|
3,02%
|
2,71%
|
2,85%
|
2,7%
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
158,2
USD Gemiddelde koersdoel
201,9
USD Spread / Gemiddelde doel +27,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,96% | 5,17 mld. | | -32,34% | 18,82 mld. | | +13,28% | 14,84 mld. | | -15,90% | 4,92 mld. | | +32,02% | 3,25 mld. | | -6,59% | 3,16 mld. | | -6,27% | 2,38 mld. | | +5,10% | 1,84 mld. | | -44,79% | 1,71 mld. | | -25,08% | 1,68 mld. |
Televisie-uitzendingen
|