Geschatte realtime
Tradegate
17:35:39 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,718
EUR
|
+1,62%
|
|
+8,47%
|
+38,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.145
|
3.111
|
3.169
|
1.890
|
1.253
|
1.722
|
-
|
-
|
Bedrijfswaarde
1 |
5.323
|
5.079
|
5.021
|
3.503
|
2.799
|
3.224
|
3.117
|
2.968
|
K/w-verhouding
|
7,73
x
|
11,7
x
|
7,08
x
|
418
x
|
-10,1
x
|
8,3
x
|
7,57
x
|
6,93
x
|
Dividendrendement
|
6,11%
|
3,56%
|
5,71%
|
0,6%
|
0,9%
|
4,08%
|
4,22%
|
4,03%
|
Marktkapitalisatie/omzet
|
0,76
x
|
0,77
x
|
0,71
x
|
0,45
x
|
0,33
x
|
0,43
x
|
0,42
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
1,29
x
|
1,25
x
|
1,12
x
|
0,84
x
|
0,73
x
|
0,81
x
|
0,77
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
6,1
x
|
7,19
x
|
5,98
x
|
5,16
x
|
4,84
x
|
5,54
x
|
5,21
x
|
4,76
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
23,7
x
|
19,2
x
|
9,03
x
|
24,1
x
|
12,8
x
|
11,1
x
|
10,1
x
|
FCF Yield
|
5,97%
|
4,21%
|
5,2%
|
11,1%
|
4,14%
|
7,78%
|
9,01%
|
9,86%
|
Price to Book
|
2,97
x
|
2,33
x
|
1,81
x
|
1,25
x
|
1
x
|
1,15
x
|
1,03
x
|
0,94
x
|
Aantal aandelen (in duizenden)
|
226.080
|
226.141
|
226.228
|
226.305
|
226.485
|
226.700
|
-
|
-
|
Referentieprijs
2 |
13,91
|
13,76
|
14,01
|
8,350
|
5,534
|
7,595
|
7,595
|
7,595
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
29-04-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.135
|
4.047
|
4.494
|
4.163
|
3.852
|
3.967
|
4.062
|
4.159
|
EBITDA
1 |
872
|
706
|
840
|
678,2
|
578
|
581,7
|
598,4
|
624
|
Bedrijfsresultaat (EBIT)
1 |
578
|
553
|
553
|
236
|
-87
|
371,3
|
390,7
|
403,2
|
Operationele Marge
|
13,98%
|
13,66%
|
12,31%
|
5,67%
|
-2,26%
|
9,36%
|
9,62%
|
9,69%
|
Resultaat voor belastingen (EBT)
1 |
572
|
370
|
607
|
97
|
-164
|
290,1
|
301,9
|
323,3
|
Nettowinst (verlies)
1 |
413
|
267
|
449
|
5
|
-124
|
207,2
|
227,2
|
248
|
Nettomarge
|
9,99%
|
6,6%
|
9,99%
|
0,12%
|
-3,22%
|
5,22%
|
5,59%
|
5,96%
|
WPA
2 |
1,800
|
1,180
|
1,980
|
0,0200
|
-0,5470
|
0,9155
|
1,003
|
1,095
|
Free Cash Flow
1 |
318
|
214
|
261
|
388
|
116
|
250,9
|
281
|
292,6
|
FCF-marge
|
7,69%
|
5,29%
|
5,81%
|
9,32%
|
3,01%
|
6,33%
|
6,92%
|
7,03%
|
Kasstroomconversie (ebitda)
|
36,47%
|
30,31%
|
31,07%
|
57,21%
|
20,07%
|
43,13%
|
46,95%
|
46,89%
|
Kasstroomconversie (nettowinst)
|
77%
|
80,15%
|
58,13%
|
7.760%
|
-
|
121,08%
|
123,66%
|
117,97%
|
Dividend per aandeel
2 |
0,8500
|
0,4900
|
0,8000
|
0,0500
|
0,0500
|
0,3100
|
0,3208
|
0,3059
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
29-04-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.453
|
954
|
1.055
|
2.009
|
921
|
1.233
|
816
|
868
|
1.683
|
888
|
1.281
|
2.169
|
867
|
896,5
|
902,9
|
1.316
|
-
|
-
|
EBITDA
|
370
|
123
|
-
|
289
|
-
|
271,2
|
53
|
79
|
133
|
110
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
294
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
20,23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,95%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-234
|
-
|
-
|
-
|
-
|
27
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
187
|
31
|
-23
|
-
|
-158
|
155
|
-28
|
-54
|
-
|
15
|
-57
|
-
|
2
|
1,473
|
24,17
|
173,7
|
-
|
-
|
Nettomarge
|
12,87%
|
3,25%
|
-2,18%
|
-
|
-17,16%
|
12,57%
|
-3,43%
|
-6,22%
|
-
|
1,69%
|
-4,45%
|
-
|
0,23%
|
0,16%
|
2,68%
|
13,2%
|
-
|
-
|
WPA
2 |
0,8200
|
0,1400
|
-0,1000
|
-
|
-0,7000
|
0,6800
|
-
|
-0,2400
|
-
|
0,0600
|
-0,2570
|
-
|
0,0100
|
0,006510
|
0,1067
|
0,7668
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4065
|
-
|
-
|
Datum van publicatie
|
03-03-22
|
16-05-22
|
30-07-22
|
30-07-22
|
18-11-22
|
29-04-23
|
26-05-23
|
03-08-23
|
03-08-23
|
14-11-23
|
07-03-24
|
07-03-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.178
|
1.968
|
1.852
|
1.613
|
1.546
|
1.502
|
1.395
|
1.246
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,498
x
|
2,788
x
|
2,205
x
|
2,378
x
|
2,675
x
|
2,582
x
|
2,331
x
|
1,997
x
|
Free Cash Flow
1 |
318
|
214
|
261
|
388
|
116
|
251
|
281
|
293
|
ROE (netto-inkomsten/eigen vermogen)
|
42,5%
|
18,5%
|
23,4%
|
19%
|
16,3%
|
17,6%
|
15,1%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
6,31%
|
3,23%
|
5,3%
|
4,75%
|
3,78%
|
3,53%
|
3,91%
|
4,23%
|
Totale activa
1 |
6.543
|
8.275
|
8.476
|
105,2
|
-3.282
|
5.869
|
5.808
|
5.866
|
Nettoactief per aandeel
2 |
4,680
|
5,890
|
7,760
|
6,660
|
5,560
|
6,620
|
7,350
|
8,040
|
Cashflow per aandeel
2 |
7,070
|
6,660
|
6,770
|
5,970
|
5,500
|
5,070
|
5,980
|
5,970
|
Capex
1 |
1.285
|
1.297
|
1.278
|
1.112
|
1.147
|
1.247
|
1.276
|
1.296
|
Capex/omzet
|
31,08%
|
32,05%
|
28,44%
|
26,71%
|
29,78%
|
31,43%
|
31,41%
|
31,16%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
29-04-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,595
EUR Gemiddelde koersdoel
7,831
EUR Spread / Gemiddelde doel +3,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +38,87% | 1,87 mld. | | +14,33% | 189 mld. | | +19,64% | 17,24 mld. | | -13,42% | 8,29 mld. | | -22,24% | 7,42 mld. | | 0,00% | 4,1 mld. | | +25,55% | 4,02 mld. | | +24,54% | 3,8 mld. | | +2,27% | 3,45 mld. | | +38,92% | 2,54 mld. |
Uitzending - Andere
|