Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,32
USD
|
-0,63%
|
|
+2,54%
|
+43,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.110
|
1.236
|
2.360
|
1.516
|
1.429
|
2.039
|
-
|
-
|
Bedrijfswaarde
1 |
696,1
|
750,8
|
1.923
|
1.251
|
1.208
|
1.577
|
1.460
|
1.267
|
K/w-verhouding
|
12,6
x
|
17,7
x
|
18,6
x
|
186
x
|
28,8
x
|
27,4
x
|
25,4
x
|
22,9
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,17
x
|
1,5
x
|
2,56
x
|
1,63
x
|
1,4
x
|
1,89
x
|
1,83
x
|
1,67
x
|
Bedrijfswaarde/omzet
|
0,74
x
|
0,91
x
|
2,09
x
|
1,35
x
|
1,18
x
|
1,46
x
|
1,31
x
|
1,04
x
|
Bedrijfswaarde/EBITDA
|
2,33
x
|
2,99
x
|
5,96
x
|
4,68
x
|
4
x
|
4,95
x
|
4,37
x
|
3,4
x
|
Bedrijfswaarde/FCF
|
4,97
x
|
6,36
x
|
11,5
x
|
7,31
x
|
9,17
x
|
9,96
x
|
9,05
x
|
7,37
x
|
FCF Yield
|
20,1%
|
15,7%
|
8,73%
|
13,7%
|
10,9%
|
10%
|
11%
|
13,6%
|
Price to Book
|
1,14
x
|
1,11
x
|
2,03
x
|
1,42
x
|
1,31
x
|
1,71
x
|
1,58
x
|
1,39
x
|
Aantal aandelen (in duizenden)
|
64.078
|
60.242
|
60.722
|
58.169
|
56.420
|
56.143
|
-
|
-
|
Referentieprijs
2 |
17,33
|
20,51
|
38,87
|
26,06
|
25,32
|
36,32
|
36,32
|
36,32
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
946,6
|
825
|
920,8
|
928,2
|
1.023
|
1.078
|
1.113
|
1.219
|
EBITDA
1 |
299
|
251
|
322,5
|
267,3
|
301,8
|
318,5
|
334,4
|
372,7
|
Bedrijfsresultaat (EBIT)
1 |
141,2
|
108,8
|
151,9
|
24,28
|
77,22
|
110,1
|
123,4
|
150
|
Operationele Marge
|
14,92%
|
13,19%
|
16,49%
|
2,62%
|
7,55%
|
10,21%
|
11,08%
|
12,3%
|
Resultaat voor belastingen (EBT)
1 |
135,5
|
106,9
|
153,8
|
42,06
|
74,73
|
115,8
|
126,8
|
154,7
|
Nettowinst (verlies)
1 |
90,74
|
71,68
|
134,5
|
8,952
|
53,26
|
81,51
|
82,05
|
127,8
|
Nettomarge
|
9,59%
|
8,69%
|
14,6%
|
0,96%
|
5,21%
|
7,56%
|
7,37%
|
10,49%
|
WPA
2 |
1,380
|
1,160
|
2,090
|
0,1400
|
0,8800
|
1,327
|
1,428
|
1,583
|
Free Cash Flow
1 |
140,1
|
118,1
|
167,9
|
171,2
|
131,7
|
158,4
|
161,3
|
171,8
|
FCF-marge
|
14,8%
|
14,31%
|
18,23%
|
18,44%
|
12,88%
|
14,69%
|
14,49%
|
14,09%
|
Kasstroomconversie (ebitda)
|
46,87%
|
47,04%
|
52,06%
|
64,04%
|
43,65%
|
49,73%
|
48,25%
|
46,09%
|
Kasstroomconversie (nettowinst)
|
154,41%
|
164,72%
|
124,88%
|
1.912,3%
|
247,37%
|
194,32%
|
196,64%
|
134,36%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
211
|
276,2
|
216,9
|
214,5
|
213,4
|
283,4
|
220,6
|
240,2
|
245,4
|
316,4
|
244,8
|
259,4
|
256,5
|
316,1
|
233,6
|
EBITDA
1 |
68,43
|
110,9
|
62,82
|
49,99
|
50,18
|
104,3
|
38,72
|
55,99
|
68,44
|
138,6
|
52,9
|
66,36
|
70,07
|
129,4
|
47,36
|
Bedrijfsresultaat (EBIT)
1 |
32,18
|
65,74
|
27,66
|
9,178
|
4,478
|
48,64
|
-23,49
|
0,959
|
11,43
|
88,32
|
0,83
|
11,95
|
21,3
|
79,67
|
-9
|
Operationele Marge
|
15,26%
|
23,8%
|
12,75%
|
4,28%
|
2,1%
|
17,16%
|
-10,65%
|
0,4%
|
4,66%
|
27,92%
|
0,34%
|
4,61%
|
8,31%
|
25,2%
|
-3,85%
|
Resultaat voor belastingen (EBT)
1 |
32,03
|
69,07
|
31,69
|
25,59
|
7,963
|
42,5
|
-16,67
|
-0,893
|
8,467
|
83,82
|
8,457
|
12,77
|
21,9
|
80,51
|
-6,5
|
Nettowinst (verlies)
1 |
23,48
|
73,76
|
20,59
|
17,03
|
6,579
|
15,4
|
-11,81
|
-2,876
|
6,927
|
61,02
|
4,933
|
13,73
|
14,12
|
55,32
|
-12
|
Nettomarge
|
11,13%
|
26,71%
|
9,49%
|
7,94%
|
3,08%
|
5,43%
|
-5,35%
|
-1,2%
|
2,82%
|
19,29%
|
2,02%
|
5,3%
|
5,51%
|
17,5%
|
-5,14%
|
WPA
2 |
0,3700
|
1,150
|
0,3200
|
0,2700
|
0,1000
|
0,2500
|
-0,2100
|
-0,0500
|
0,1200
|
1,020
|
0,0529
|
0,1643
|
0,2314
|
0,8714
|
-0,0800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
09-02-22
|
04-05-22
|
03-08-22
|
28-10-22
|
08-02-23
|
03-05-23
|
02-08-23
|
02-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
414
|
485
|
437
|
264
|
220
|
462
|
579
|
772
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
140
|
118
|
168
|
171
|
132
|
158
|
161
|
172
|
ROE (netto-inkomsten/eigen vermogen)
|
9,3%
|
12,6%
|
11,8%
|
15,7%
|
18%
|
13,9%
|
13,2%
|
14,4%
|
ROA (netto-inkomsten/totale activa)
|
5,36%
|
7,36%
|
7,01%
|
7,99%
|
8%
|
8,06%
|
7,68%
|
10,5%
|
Totale activa
1 |
1.694
|
973,3
|
1.918
|
112
|
665,5
|
1.011
|
1.069
|
1.221
|
Nettoactief per aandeel
2 |
15,10
|
18,40
|
19,20
|
18,30
|
19,40
|
21,20
|
23,00
|
26,10
|
Cashflow per aandeel
2 |
3,390
|
3,710
|
5,380
|
6,070
|
3,720
|
4,830
|
5,500
|
6,310
|
Capex
1 |
82,7
|
67,3
|
55
|
84,8
|
92,5
|
94,8
|
95,1
|
113
|
Capex/omzet
|
8,74%
|
8,16%
|
5,97%
|
9,14%
|
9,05%
|
8,79%
|
8,54%
|
9,25%
|
Datum van publicatie
|
11-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
36,32
USD Gemiddelde koersdoel
38,18
USD Spread / Gemiddelde doel +5,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +43,44% | 2,04 mld. | | +24,29% | 27,88 mld. | | +10,84% | 18,78 mld. | | +8,39% | 13,65 mld. | | -3,58% | 11,88 mld. | | +7,89% | 10,86 mld. | | +7,47% | 4,45 mld. | | -12,44% | 3,74 mld. | | +35,03% | 3,4 mld. | | +16,26% | 3,31 mld. |
Reclame & Marketing - NEC
|