Beurs gesloten -
London S.E.
17:35:20 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
839,4
GBX
|
-0,94%
|
|
-0,85%
|
+11,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.253
|
9.729
|
12.859
|
8.736
|
8.050
|
9.005
|
-
|
-
|
Bedrijfswaarde
1 |
14.793
|
10.424
|
13.760
|
11.216
|
8.050
|
11.455
|
11.093
|
10.676
|
K/w-verhouding
|
21,5
x
|
-3,3
x
|
21,3
x
|
13,4
x
|
74,6
x
|
12,7
x
|
10,4
x
|
9,24
x
|
Dividendrendement
|
2,13%
|
3%
|
2,79%
|
4,8%
|
-
|
4,56%
|
4,75%
|
4,91%
|
Marktkapitalisatie/omzet
|
1,22
x
|
1
x
|
1,24
x
|
0,74
x
|
0,68
x
|
0,76
x
|
0,74
x
|
0,72
x
|
Bedrijfswaarde/omzet
|
1,36
x
|
1,07
x
|
1,32
x
|
0,95
x
|
0,68
x
|
0,97
x
|
0,91
x
|
0,85
x
|
Bedrijfswaarde/EBITDA
|
6,94
x
|
5,75
x
|
6,8
x
|
4,95
x
|
3,6
x
|
5,3
x
|
4,99
x
|
4,65
x
|
Bedrijfswaarde/FCF
|
9,79
x
|
5,68
x
|
7,91
x
|
22,8
x
|
-
|
11,7
x
|
9,73
x
|
8,61
x
|
FCF Yield
|
10,2%
|
17,6%
|
12,6%
|
4,39%
|
-
|
8,54%
|
10,3%
|
11,6%
|
Price to Book
|
1,65
x
|
2,02
x
|
3,79
x
|
2,54
x
|
-
|
2,51
x
|
2,22
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
1.242.655
|
1.216.111
|
1.148.624
|
1.065.133
|
1.069.034
|
1.072.750
|
-
|
-
|
Referentieprijs
2 |
10,66
|
8,000
|
11,20
|
8,202
|
7,530
|
8,394
|
8,394
|
8,394
|
Datum van publicatie
|
27-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.847
|
9.762
|
10.397
|
11.799
|
11.860
|
11.821
|
12.126
|
12.507
|
EBITDA
1 |
2.131
|
1.812
|
2.024
|
2.267
|
2.233
|
2.162
|
2.223
|
2.298
|
Bedrijfsresultaat (EBIT)
1 |
1.623
|
1.271
|
1.580
|
1.816
|
1.786
|
1.754
|
1.871
|
1.953
|
Operationele Marge
|
14,96%
|
13,02%
|
15,19%
|
15,39%
|
15,06%
|
14,84%
|
15,43%
|
15,61%
|
Resultaat voor belastingen (EBT)
1 |
982,1
|
-2.791
|
950,8
|
1.160
|
346
|
1.199
|
1.371
|
1.564
|
Nettowinst (verlies)
1 |
624,1
|
-2.974
|
637,7
|
682,7
|
110,4
|
777,4
|
904,8
|
1.020
|
Nettomarge
|
5,75%
|
-30,46%
|
6,13%
|
5,79%
|
0,93%
|
6,58%
|
7,46%
|
8,16%
|
WPA
2 |
0,4950
|
-2,427
|
0,5250
|
0,6120
|
0,1010
|
0,6628
|
0,8100
|
0,9087
|
Free Cash Flow
1 |
1.511
|
1.836
|
1.740
|
492,5
|
-
|
977,9
|
1.140
|
1.239
|
FCF-marge
|
13,93%
|
18,81%
|
16,73%
|
4,17%
|
-
|
8,27%
|
9,4%
|
9,91%
|
Kasstroomconversie (ebitda)
|
70,9%
|
101,32%
|
85,97%
|
21,73%
|
-
|
45,23%
|
51,27%
|
53,94%
|
Kasstroomconversie (nettowinst)
|
242,14%
|
-
|
272,81%
|
72,14%
|
-
|
125,79%
|
125,99%
|
121,46%
|
Dividend per aandeel
2 |
0,2270
|
0,2400
|
0,3120
|
0,3940
|
-
|
0,3830
|
0,3985
|
0,4122
|
Datum van publicatie
|
27-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
4.698
|
5.583
|
4.179
|
6.133
|
2.640
|
2.858
|
5.498
|
2.574
|
2.935
|
6.755
|
2.986
|
3.304
|
6.290
|
2.829
|
4.392
|
7.221
|
2.837
|
1.802
|
4.639
|
2.687
|
2.934
|
5.643
|
2.854
|
3.304
|
6.138
|
EBITDA
|
1.088
|
479,6
|
1.178
|
838,6
|
-
|
-
|
1.185
|
-
|
-
|
874,8
|
-
|
-
|
1.392
|
-
|
-
|
895,9
|
-
|
-
|
1.337
|
-
|
-
|
791,5
|
-
|
-
|
1.450
|
Bedrijfsresultaat (EBIT)
|
872,2
|
381,8
|
888,8
|
590
|
-
|
-
|
960,9
|
-
|
-
|
639,1
|
-
|
-
|
-
|
-
|
-
|
666,3
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
18,57%
|
6,84%
|
21,27%
|
9,62%
|
-
|
-
|
17,48%
|
-
|
-
|
9,46%
|
-
|
-
|
-
|
-
|
-
|
9,23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
503,9
|
-2.571
|
-209,6
|
394,4
|
-
|
-
|
556,4
|
-
|
-
|
418,6
|
-
|
-
|
741,2
|
-
|
-
|
204,3
|
-
|
-
|
141,7
|
-
|
-
|
186,5
|
-
|
-
|
755,4
|
Nettowinst (verlies)
|
311,7
|
-2.633
|
-340,5
|
252,7
|
-
|
-
|
385
|
-
|
-
|
257,9
|
-
|
-
|
424,8
|
-
|
-
|
112
|
-
|
-
|
-
|
-
|
-
|
136,1
|
-
|
-
|
551,4
|
Nettomarge
|
6,63%
|
-47,17%
|
-8,15%
|
4,12%
|
-
|
-
|
7%
|
-
|
-
|
3,82%
|
-
|
-
|
6,75%
|
-
|
-
|
1,55%
|
-
|
-
|
-
|
-
|
-
|
2,41%
|
-
|
-
|
8,98%
|
WPA
|
0,2470
|
-2,150
|
-0,2770
|
0,2060
|
-
|
-
|
0,1790
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
0,1000
|
0,1400
|
0,1250
|
-
|
-
|
0,1870
|
-
|
-
|
0,1500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27-02-20
|
27-08-20
|
11-03-21
|
05-08-21
|
24-11-21
|
24-02-22
|
24-02-22
|
27-04-22
|
05-08-22
|
05-08-22
|
26-10-22
|
23-02-23
|
23-02-23
|
27-04-23
|
04-08-23
|
04-08-23
|
26-10-23
|
22-02-24
|
22-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.540
|
696
|
901
|
2.479
|
-
|
2.451
|
2.088
|
1.671
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,7223
x
|
0,3838
x
|
0,4453
x
|
1,094
x
|
-
|
1,134
x
|
0,9393
x
|
0,7272
x
|
Free Cash Flow
1 |
1.511
|
1.837
|
1.740
|
493
|
-
|
978
|
1.140
|
1.239
|
ROE (netto-inkomsten/eigen vermogen)
|
11,3%
|
11,5%
|
22,9%
|
30,1%
|
-
|
24,5%
|
23,5%
|
22,1%
|
ROA (netto-inkomsten/totale activa)
|
3,02%
|
1,95%
|
2,98%
|
3,88%
|
-
|
2,76%
|
3,28%
|
3,55%
|
Totale activa
1 |
20.671
|
-152.503
|
21.392
|
17.593
|
-
|
28.197
|
27.581
|
28.725
|
Nettoactief per aandeel
2 |
6,460
|
3,960
|
2,950
|
3,220
|
-
|
3,350
|
3,790
|
4,240
|
Cashflow per aandeel
2 |
1,470
|
1,680
|
1,670
|
0,6300
|
-
|
1,040
|
1,210
|
1,290
|
Capex
1 |
339
|
218
|
263
|
208
|
-
|
280
|
272
|
268
|
Capex/omzet
|
3,13%
|
2,24%
|
2,53%
|
1,77%
|
-
|
2,37%
|
2,24%
|
2,15%
|
Datum van publicatie
|
27-02-20
|
11-03-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
8,394
GBP Gemiddelde koersdoel
8,839
GBP Spread / Gemiddelde doel +5,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,47% | 11,55 mld. | | +26,55% | 28,94 mld. | | +9,78% | 18,84 mld. | | +6,96% | 13,66 mld. | | -3,55% | 12,07 mld. | | +18,35% | 5,05 mld. | | -15,65% | 3,63 mld. | | +2,07% | 3,53 mld. | | +14,39% | 3,37 mld. | | +27,58% | 3,23 mld. |
Reclame & Marketing - NEC
|