Beurs gesloten -
Nasdaq
22:00:00 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,01
USD
|
+0,33%
|
|
+0,84%
|
-18,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.962
|
23.028
|
19.669
|
11.069
|
9.833
|
8.391
|
-
|
-
|
Bedrijfswaarde
1 |
44.049
|
39.777
|
31.111
|
11.069
|
21.975
|
20.851
|
20.594
|
19.610
|
K/w-verhouding
|
7,83
x
|
9,51
x
|
4,35
x
|
10,5
x
|
-14,5
x
|
-36,2
x
|
8,81
x
|
6,72
x
|
Dividendrendement
|
1,86%
|
2,58%
|
3,18%
|
-
|
2,64%
|
1,67%
|
1,67%
|
1,67%
|
Marktkapitalisatie/omzet
|
0,93
x
|
0,91
x
|
0,69
x
|
0,37
x
|
0,33
x
|
0,27
x
|
0,27
x
|
0,27
x
|
Bedrijfswaarde/omzet
|
1,58
x
|
1,57
x
|
1,09
x
|
0,37
x
|
0,74
x
|
0,68
x
|
0,67
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
7,96
x
|
7,75
x
|
7
x
|
3,38
x
|
9,19
x
|
7,19
x
|
6,99
x
|
6,09
x
|
Bedrijfswaarde/FCF
|
50,2
x
|
20,2
x
|
51,9
x
|
-
|
392
x
|
65,3
x
|
34,4
x
|
20,7
x
|
FCF Yield
|
1,99%
|
4,95%
|
1,93%
|
-
|
0,25%
|
1,53%
|
2,91%
|
4,84%
|
Price to Book
|
1,95
x
|
1,5
x
|
0,86
x
|
-
|
0,43
x
|
0,35
x
|
0,34
x
|
0,33
x
|
Aantal aandelen (in duizenden)
|
615.000
|
617.246
|
647.414
|
649.174
|
651.406
|
666.479
|
-
|
-
|
Referentieprijs
2 |
41,97
|
37,26
|
30,18
|
16,88
|
14,79
|
12,01
|
12,01
|
12,01
|
Datum van publicatie
|
20-02-20
|
24-02-21
|
15-02-22
|
16-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.812
|
25.285
|
28.586
|
30.154
|
29.652
|
30.514
|
30.648
|
31.551
|
EBITDA
1 |
5.531
|
5.132
|
4.444
|
3.276
|
2.390
|
2.902
|
2.946
|
3.221
|
Bedrijfsresultaat (EBIT)
1 |
5.088
|
4.702
|
4.054
|
2.871
|
1.972
|
2.468
|
2.538
|
2.936
|
Operationele Marge
|
18,29%
|
18,6%
|
14,18%
|
9,52%
|
6,65%
|
8,09%
|
8,28%
|
9,3%
|
Resultaat voor belastingen (EBT)
1 |
3.345
|
3.147
|
5.206
|
1.266
|
-1.253
|
314,4
|
1.647
|
1.975
|
Nettowinst (verlies)
1 |
3.308
|
2.422
|
4.543
|
1.104
|
-608
|
-302,6
|
784,1
|
1.192
|
Nettomarge
|
11,89%
|
9,58%
|
15,89%
|
3,66%
|
-2,05%
|
-0,99%
|
2,56%
|
3,78%
|
WPA
2 |
5,360
|
3,920
|
6,940
|
1,610
|
-1,020
|
-0,3316
|
1,363
|
1,788
|
Free Cash Flow
1 |
877
|
1.970
|
599
|
-
|
56
|
319,4
|
599,1
|
948,2
|
FCF-marge
|
3,15%
|
7,79%
|
2,1%
|
-
|
0,19%
|
1,05%
|
1,95%
|
3,01%
|
Kasstroomconversie (ebitda)
|
15,86%
|
38,39%
|
13,48%
|
-
|
2,34%
|
11,01%
|
20,34%
|
29,44%
|
Kasstroomconversie (nettowinst)
|
26,51%
|
81,34%
|
13,19%
|
-
|
-
|
-
|
76,41%
|
79,56%
|
Dividend per aandeel
2 |
0,7800
|
0,9600
|
0,9600
|
-
|
0,3900
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
20-02-20
|
24-02-21
|
15-02-22
|
16-02-23
|
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 |
8.000
|
7.328
|
7.779
|
6.916
|
8.131
|
7.265
|
7.616
|
7.133
|
7.638
|
7.685
|
7.296
|
7.258
|
8.244
|
7.477
|
7.761
|
EBITDA
1 |
557
|
913
|
963
|
786
|
614
|
548
|
606
|
716
|
520
|
987
|
582,7
|
713,9
|
649
|
836,2
|
693,9
|
Bedrijfsresultaat (EBIT)
1 |
456
|
817
|
869
|
694
|
491
|
448
|
501
|
611
|
412
|
887
|
481,6
|
618,9
|
480,2
|
672,2
|
717
|
Operationele Marge
|
5,7%
|
11,15%
|
11,17%
|
10,03%
|
6,04%
|
6,17%
|
6,58%
|
8,57%
|
5,39%
|
11,54%
|
6,6%
|
8,53%
|
5,82%
|
8,99%
|
9,24%
|
Resultaat voor belastingen (EBT)
1 |
2.417
|
470
|
519
|
323
|
-46
|
-1.463
|
-349
|
376
|
183
|
-635
|
242,2
|
397,3
|
324,6
|
500,4
|
456,6
|
Nettowinst (verlies)
1 |
2.058
|
433
|
419
|
231
|
21
|
-1.118
|
-299
|
295
|
514
|
-554
|
27,26
|
195,2
|
83,96
|
358
|
312,3
|
Nettomarge
|
25,72%
|
5,91%
|
5,39%
|
3,34%
|
0,26%
|
-15,39%
|
-3,93%
|
4,14%
|
6,73%
|
-7,21%
|
0,37%
|
2,69%
|
1,02%
|
4,79%
|
4,02%
|
WPA
2 |
3,110
|
0,6400
|
0,6200
|
0,3300
|
0,0100
|
-1,740
|
-0,4800
|
0,4300
|
0,7700
|
-0,8700
|
0,0952
|
0,2848
|
0,1511
|
0,4925
|
0,2525
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2400
|
0,2400
|
-
|
0,2400
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
Datum van publicatie
|
15-02-22
|
03-05-22
|
04-08-22
|
02-11-22
|
16-02-23
|
04-05-23
|
07-08-23
|
02-11-23
|
28-02-24
|
29-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.087
|
16.749
|
11.442
|
-
|
12.142
|
12.461
|
12.203
|
11.220
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,27
x
|
3,264
x
|
2,575
x
|
-
|
5,08
x
|
4,294
x
|
4,143
x
|
3,484
x
|
Free Cash Flow
1 |
877
|
1.970
|
599
|
-
|
56
|
319
|
599
|
948
|
ROE (netto-inkomsten/eigen vermogen)
|
26,1%
|
18,2%
|
12,1%
|
-
|
1,76%
|
3,85%
|
4,04%
|
4,99%
|
ROA (netto-inkomsten/totale activa)
|
6,57%
|
5,08%
|
4,12%
|
-
|
-1,09%
|
2,57%
|
2,46%
|
3,15%
|
Totale activa
1 |
50.324
|
47.715
|
110.288
|
-
|
55.970
|
-11.758
|
31.813
|
37.885
|
Nettoactief per aandeel
2 |
21,50
|
24,90
|
34,90
|
-
|
34,50
|
34,00
|
34,90
|
36,40
|
Cashflow per aandeel
2 |
1,990
|
3,710
|
1,450
|
-
|
0,5900
|
0,9100
|
1,330
|
2,130
|
Capex
1 |
353
|
324
|
354
|
-
|
328
|
298
|
330
|
330
|
Capex/omzet
|
1,27%
|
1,28%
|
1,24%
|
-
|
1,11%
|
0,98%
|
1,08%
|
1,05%
|
Datum van publicatie
|
20-02-20
|
24-02-21
|
15-02-22
|
16-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
12,01
USD Gemiddelde koersdoel
13,1
USD Spread / Gemiddelde doel +9,04% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -18,80% | 8,39 mld. | | +12,46% | 185 mld. | | +13,88% | 16,7 mld. | | -27,35% | 6,84 mld. | | +24,92% | 4 mld. | | +27,04% | 3,96 mld. | | 0,00% | 3,95 mld. | | -1,55% | 3,34 mld. | | +36,65% | 2,49 mld. | | +13,90% | 2,42 mld. |
Uitzending - Andere
|