Geschatte realtime
Tradegate
15:10:01 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,2
EUR
|
+23,05%
|
|
0,00%
|
+15,20%
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.707
|
16.197
|
21.054
|
17.302
|
16.661
|
15.000
|
-
|
-
|
Bedrijfswaarde
1 |
26.224
|
19.498
|
23.119
|
19.308
|
19.599
|
17.544
|
16.705
|
16.429
|
K/w-verhouding
|
14,3
x
|
16,6
x
|
10,3
x
|
15,2
x
|
14,6
x
|
10,3
x
|
9,25
x
|
10,1
x
|
Dividendrendement
|
0,63%
|
1,72%
|
1,24%
|
1,49%
|
1,47%
|
1,56%
|
1,63%
|
1,76%
|
Marktkapitalisatie/omzet
|
1,99
x
|
1,32
x
|
1,63
x
|
1,24
x
|
1,12
x
|
1,07
x
|
0,99
x
|
1,03
x
|
Bedrijfswaarde/omzet
|
2,3
x
|
1,58
x
|
1,79
x
|
1,38
x
|
1,31
x
|
1,25
x
|
1,11
x
|
1,13
x
|
Bedrijfswaarde/EBITDA
|
9,78
x
|
7,02
x
|
7,49
x
|
6,53
x
|
6,14
x
|
6,29
x
|
5,48
x
|
5,99
x
|
Bedrijfswaarde/FCF
|
11,5
x
|
9,72
x
|
10,7
x
|
12,2
x
|
13,6
x
|
10,6
x
|
8,92
x
|
9,69
x
|
FCF Yield
|
8,73%
|
10,3%
|
9,32%
|
8,17%
|
7,36%
|
9,41%
|
11,2%
|
10,3%
|
Price to Book
|
2,29
x
|
1,61
x
|
1,99
x
|
1,56
x
|
1,74
x
|
1,47
x
|
1,3
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
620.525
|
603.721
|
580.208
|
556.749
|
504.638
|
466.731
|
-
|
-
|
Referentieprijs
2 |
36,64
|
26,82
|
37,13
|
32,16
|
34,00
|
33,33
|
33,33
|
33,33
|
Datum van publicatie
|
07-08-19
|
04-08-20
|
04-08-21
|
10-08-22
|
08-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.389
|
12.303
|
12.909
|
13.974
|
14.913
|
13.987
|
15.115
|
14.583
|
EBITDA
1 |
2.681
|
2.779
|
3.087
|
2.955
|
3.191
|
2.790
|
3.046
|
2.743
|
Bedrijfsresultaat (EBIT)
1 |
2.431
|
2.497
|
2.765
|
2.574
|
2.764
|
2.390
|
2.619
|
2.373
|
Operationele Marge
|
21,35%
|
20,3%
|
21,42%
|
18,42%
|
18,53%
|
17,09%
|
17,33%
|
16,27%
|
Resultaat voor belastingen (EBT)
1 |
2.224
|
1.464
|
2.918
|
1.694
|
1.736
|
2.161
|
2.249
|
1.972
|
Nettowinst (verlies)
1 |
1.595
|
999
|
2.150
|
1.205
|
1.239
|
1.564
|
1.652
|
1.454
|
Nettomarge
|
14%
|
8,12%
|
16,66%
|
8,62%
|
8,31%
|
11,18%
|
10,93%
|
9,97%
|
WPA
2 |
2,570
|
1,620
|
3,610
|
2,110
|
2,330
|
3,236
|
3,603
|
3,286
|
Free Cash Flow
1 |
2.289
|
2.006
|
2.155
|
1.577
|
1.443
|
1.650
|
1.872
|
1.696
|
FCF-marge
|
20,1%
|
16,3%
|
16,69%
|
11,29%
|
9,68%
|
11,8%
|
12,39%
|
11,63%
|
Kasstroomconversie (ebitda)
|
85,38%
|
72,18%
|
69,81%
|
53,37%
|
45,22%
|
59,16%
|
61,47%
|
61,82%
|
Kasstroomconversie (nettowinst)
|
143,51%
|
200,8%
|
100,23%
|
130,87%
|
116,46%
|
105,53%
|
113,33%
|
116,62%
|
Dividend per aandeel
2 |
0,2300
|
0,4600
|
0,4600
|
0,4800
|
0,5000
|
0,5189
|
0,5438
|
0,5868
|
Datum van publicatie
|
07-08-19
|
04-08-20
|
04-08-21
|
10-08-22
|
08-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
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
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
4.441
|
3.455
|
3.033
|
3.192
|
4.605
|
4.084
|
3.032
|
3.207
|
4.234
|
3.447
|
3.097
|
3.381
|
4.525
|
4.016
|
3.166
|
EBITDA
1 |
310
|
811
|
770
|
1.092
|
531
|
833
|
735
|
869
|
350
|
891
|
683,8
|
934,3
|
497
|
954,3
|
674,1
|
Bedrijfsresultaat (EBIT)
1 |
213
|
714
|
667
|
989
|
424
|
723
|
628
|
769
|
249
|
789
|
584,9
|
770,3
|
390,2
|
904,1
|
513
|
Operationele Marge
|
4,8%
|
20,67%
|
21,99%
|
30,98%
|
9,21%
|
17,7%
|
20,71%
|
23,98%
|
5,88%
|
22,89%
|
18,89%
|
22,79%
|
8,62%
|
22,51%
|
16,2%
|
Resultaat voor belastingen (EBT)
1 |
-95
|
390
|
447
|
845
|
437
|
-51
|
505
|
561
|
131
|
961
|
508,5
|
815,3
|
308
|
702
|
544
|
Nettowinst (verlies)
1 |
-85
|
283
|
306
|
605
|
313
|
-54
|
375
|
407
|
109
|
666
|
374,6
|
599,1
|
196,5
|
528,6
|
376,7
|
Nettomarge
|
-1,91%
|
8,19%
|
10,09%
|
18,95%
|
6,8%
|
-1,32%
|
12,37%
|
12,69%
|
2,57%
|
19,32%
|
12,09%
|
17,72%
|
4,34%
|
13,16%
|
11,9%
|
WPA
2 |
-0,1500
|
0,5000
|
0,5500
|
1,100
|
0,5800
|
-0,1000
|
0,7400
|
0,8200
|
0,2300
|
1,400
|
0,7873
|
1,288
|
0,5100
|
1,250
|
0,8040
|
Dividend per aandeel
2 |
-
|
0,2400
|
0,2500
|
0,2500
|
-
|
0,2500
|
-
|
0,2600
|
-
|
-
|
0,2600
|
0,2600
|
0,2652
|
0,2600
|
0,2704
|
Datum van publicatie
|
09-02-22
|
10-05-22
|
10-08-22
|
01-11-22
|
08-02-23
|
09-05-23
|
08-08-23
|
02-11-23
|
07-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juni |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.517
|
3.301
|
2.065
|
2.006
|
2.938
|
2.544
|
1.705
|
1.429
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,312
x
|
1,188
x
|
0,6689
x
|
0,6788
x
|
0,9207
x
|
0,912
x
|
0,5597
x
|
0,521
x
|
Free Cash Flow
1 |
2.289
|
2.006
|
2.155
|
1.577
|
1.443
|
1.650
|
1.872
|
1.696
|
ROE (netto-inkomsten/eigen vermogen)
|
16,3%
|
15,3%
|
16,2%
|
10,7%
|
11,4%
|
14,7%
|
14,8%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
9,78%
|
4,84%
|
7,67%
|
5,34%
|
5,63%
|
7,44%
|
7,68%
|
6,6%
|
Totale activa
1 |
16.315
|
20.628
|
28.031
|
22.555
|
22.025
|
21.033
|
21.521
|
22.042
|
Nettoactief per aandeel
2 |
16,00
|
16,70
|
18,70
|
20,60
|
19,50
|
22,70
|
25,50
|
27,50
|
Cashflow per aandeel
2 |
4,060
|
3,840
|
4,440
|
3,310
|
3,390
|
4,150
|
5,010
|
4,900
|
Capex
1 |
235
|
359
|
484
|
307
|
357
|
334
|
357
|
368
|
Capex/omzet
|
2,06%
|
2,92%
|
3,75%
|
2,2%
|
2,39%
|
2,39%
|
2,36%
|
2,52%
|
Datum van publicatie
|
07-08-19
|
04-08-20
|
04-08-21
|
10-08-22
|
08-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,33
USD Gemiddelde koersdoel
37,25
USD Spread / Gemiddelde doel +11,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,39% | 5,02 mld. | | -17,05% | 4,9 mld. | | +6,37% | 3,58 mld. | | +42,51% | 3,41 mld. | | -13,86% | 2,24 mld. | | -40,31% | 1,9 mld. | | -7,26% | 1,68 mld. | | -30,45% | 1,48 mld. | | -35,59% | 1,43 mld. |
Televisie-uitzendingen
|