Beurs gesloten -
Xetra
17:35:06 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,15
EUR
|
+1,30%
|
|
+5,41%
|
-10,90%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.756
|
6.100
|
7.214
|
6.103
|
5.410
|
4.820
|
-
|
-
|
Bedrijfswaarde
1 |
7.599
|
5.864
|
6.557
|
5.923
|
5.701
|
4.362
|
4.844
|
4.972
|
K/w-verhouding
|
8,96
x
|
12,4
x
|
5,54
x
|
9,07
x
|
11,6
x
|
10,8
x
|
10,2
x
|
9,15
x
|
Dividendrendement
|
9,1%
|
6,29%
|
10,7%
|
10,1%
|
7,87%
|
10,8%
|
8,88%
|
9,44%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,01
x
|
1,09
x
|
0,84
x
|
0,87
x
|
0,73
x
|
0,71
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
1,14
x
|
0,97
x
|
0,99
x
|
0,82
x
|
0,91
x
|
0,66
x
|
0,71
x
|
0,69
x
|
Bedrijfswaarde/EBITDA
|
5,41
x
|
5,55
x
|
5,04
x
|
4,63
x
|
6,36
x
|
4,41
x
|
4,59
x
|
4,59
x
|
Bedrijfswaarde/FCF
|
7,77
x
|
7,2
x
|
8,9
x
|
22,6
x
|
15,8
x
|
3,22
x
|
8,01
x
|
-
|
FCF Yield
|
12,9%
|
13,9%
|
11,2%
|
4,42%
|
6,31%
|
31%
|
12,5%
|
-
|
Price to Book
|
2,07
x
|
1,65
x
|
1,59
x
|
1,38
x
|
1,27
x
|
1,05
x
|
1,13
x
|
1,07
x
|
Aantal aandelen (in duizenden)
|
153.619
|
153.505
|
154.743
|
154.743
|
154.743
|
154.743
|
-
|
-
|
Referentieprijs
2 |
43,98
|
39,74
|
46,62
|
39,44
|
34,96
|
31,15
|
31,15
|
31,15
|
Datum van publicatie
|
12-03-20
|
12-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.651
|
6.017
|
6.637
|
7.224
|
6.234
|
6.575
|
6.818
|
7.160
|
EBITDA
1 |
1.405
|
1.057
|
1.300
|
1.279
|
896
|
988,9
|
1.054
|
1.084
|
Bedrijfsresultaat (EBIT)
1 |
1.161
|
903
|
1.908
|
1.083
|
782
|
761,1
|
845,8
|
979,7
|
Operationele Marge
|
17,46%
|
15,01%
|
28,75%
|
14,99%
|
12,54%
|
11,58%
|
12,41%
|
13,68%
|
Resultaat voor belastingen (EBT)
1 |
1.156
|
875
|
1.881
|
932
|
607
|
727,8
|
790,3
|
887,3
|
Nettowinst (verlies)
1 |
754
|
492
|
1.301
|
673
|
467
|
443,3
|
469,8
|
521,8
|
Nettomarge
|
11,34%
|
8,18%
|
19,6%
|
9,32%
|
7,49%
|
6,74%
|
6,89%
|
7,29%
|
WPA
2 |
4,910
|
3,200
|
8,410
|
4,350
|
3,020
|
2,881
|
3,062
|
3,405
|
Free Cash Flow
1 |
978
|
815
|
737
|
262
|
360
|
1.353
|
605
|
-
|
FCF-marge
|
14,7%
|
13,54%
|
11,1%
|
3,63%
|
5,77%
|
20,58%
|
8,87%
|
-
|
Kasstroomconversie (ebitda)
|
69,61%
|
77,11%
|
56,69%
|
20,48%
|
40,18%
|
136,82%
|
57,38%
|
-
|
Kasstroomconversie (nettowinst)
|
129,71%
|
165,65%
|
56,65%
|
38,93%
|
77,09%
|
305,18%
|
128,77%
|
-
|
Dividend per aandeel
2 |
4,000
|
2,500
|
5,000
|
4,000
|
2,750
|
3,367
|
2,765
|
2,940
|
Datum van publicatie
|
12-03-20
|
12-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
-
|
1.455
|
2.168
|
1.562
|
1.714
|
2.218
|
1.422
|
1.687
|
3.109
|
1.552
|
1.573
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,04%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
863
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
5,580
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-08-21
|
04-11-21
|
17-03-22
|
16-06-22
|
16-09-22
|
16-03-23
|
08-05-23
|
08-08-23
|
08-08-23
|
14-12-23
|
14-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
843
|
-
|
-
|
-
|
291
|
-
|
23,7
|
152
|
Nettokaspositie
1 |
-
|
236
|
657
|
180
|
-
|
458
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6
x
|
-
|
-
|
-
|
0,3248
x
|
-
|
0,0224
x
|
0,1402
x
|
Free Cash Flow
1 |
978
|
815
|
737
|
262
|
360
|
1.353
|
605
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
23,8%
|
14,1%
|
17,4%
|
13,3%
|
10,8%
|
10,2%
|
10,9%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
8,73%
|
5,45%
|
7,33%
|
6,57%
|
4,81%
|
-
|
-
|
-
|
Totale activa
1 |
8.641
|
9.025
|
17.754
|
10.239
|
9.700
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
21,30
|
24,10
|
29,30
|
28,60
|
27,50
|
29,70
|
27,60
|
29,10
|
Cashflow per aandeel
2 |
7,070
|
6,070
|
6,020
|
2,990
|
3,470
|
3,810
|
3,650
|
-
|
Capex
1 |
107
|
118
|
195
|
201
|
177
|
224
|
230
|
235
|
Capex/omzet
|
1,61%
|
1,96%
|
2,94%
|
2,78%
|
2,84%
|
3,4%
|
3,37%
|
3,29%
|
Datum van publicatie
|
12-03-20
|
12-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
31,15
EUR Gemiddelde koersdoel
34,29
EUR Spread / Gemiddelde doel +10,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,90% | 5,16 mld. | | -27,59% | 20,19 mld. | | +17,32% | 15,48 mld. | | +4,04% | 5,44 mld. | | -5,56% | 3,1 mld. | | -2,48% | 2,53 mld. | | +7,73% | 1,91 mld. | | -43,10% | 1,71 mld. | | -28,47% | 1,59 mld. | | -29,58% | 1,49 mld. |
Televisie-uitzendingen
|