Beurs gesloten -
Nyse
22:00:02 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,77
USD
|
+1,84%
|
|
+0,36%
|
-17,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
127.892
|
92.327
|
107.948
|
50.051
|
31.580
|
27.575
|
-
|
-
|
Bedrijfswaarde
1 |
221.625
|
195.003
|
217.631
|
112.530
|
94.822
|
86.909
|
78.919
|
73.445
|
K/w-verhouding
|
27,2
x
|
-106
x
|
20
x
|
1,16
x
|
-3,1
x
|
9,02
x
|
20,7
x
|
10,3
x
|
Dividendrendement
|
0,79%
|
1,07%
|
0,91%
|
1,98%
|
3,09%
|
3,5%
|
3,5%
|
3,5%
|
Marktkapitalisatie/omzet
|
1,26
x
|
0,95
x
|
1,04
x
|
0,66
x
|
0,43
x
|
0,41
x
|
0,41
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
2,18
x
|
2
x
|
2,1
x
|
1,49
x
|
1,29
x
|
1,31
x
|
1,18
x
|
1,1
x
|
Bedrijfswaarde/EBITDA
|
5,8
x
|
5,15
x
|
4,99
x
|
4,41
x
|
3,92
x
|
3,66
x
|
3,3
x
|
3,06
x
|
Bedrijfswaarde/FCF
|
25,2
x
|
15
x
|
35,5
x
|
-23,2
x
|
233
x
|
26,5
x
|
25,8
x
|
17,1
x
|
FCF Yield
|
3,97%
|
6,68%
|
2,82%
|
-4,31%
|
0,43%
|
3,78%
|
3,87%
|
5,85%
|
Price to Book
|
1,41
x
|
1,24
x
|
1,35
x
|
0,39
x
|
0,26
x
|
0,23
x
|
0,23
x
|
0,25
x
|
Aantal aandelen (in duizenden)
|
2.882.400
|
2.820.007
|
2.800.200
|
2.824.548
|
2.784.876
|
2.757.508
|
-
|
-
|
Referentieprijs
2 |
44,37
|
32,74
|
38,55
|
17,72
|
11,34
|
10,00
|
10,00
|
10,00
|
Datum van publicatie
|
20-02-20
|
19-02-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
101.492
|
97.362
|
103.522
|
75.527
|
73.768
|
66.512
|
67.072
|
66.890
|
EBITDA
1 |
38.218
|
37.876
|
43.602
|
25.505
|
24.218
|
23.762
|
23.933
|
24.040
|
Bedrijfsresultaat (EBIT)
1 |
17.209
|
16.616
|
22.183
|
4.388
|
2.664
|
3.882
|
4.029
|
4.919
|
Operationele Marge
|
16,96%
|
17,07%
|
21,43%
|
5,81%
|
3,61%
|
5,84%
|
6,01%
|
7,35%
|
Resultaat voor belastingen (EBT)
1 |
8.979
|
5.679
|
14.072
|
-13.261
|
-8.171
|
-43,24
|
2.891
|
857,3
|
Nettowinst (verlies)
1 |
4.722
|
-892,3
|
5.386
|
43.151
|
-10.236
|
2.590
|
1.436
|
2.444
|
Nettomarge
|
4,65%
|
-0,92%
|
5,2%
|
57,13%
|
-13,88%
|
3,89%
|
2,14%
|
3,65%
|
WPA
2 |
1,630
|
-0,3100
|
1,930
|
15,25
|
-3,660
|
1,108
|
0,4839
|
0,9674
|
Free Cash Flow
1 |
8.797
|
13.029
|
6.128
|
-4.848
|
407,3
|
3.284
|
3.056
|
4.298
|
FCF-marge
|
8,67%
|
13,38%
|
5,92%
|
-6,42%
|
0,55%
|
4,94%
|
4,56%
|
6,43%
|
Kasstroomconversie (ebitda)
|
23,02%
|
34,4%
|
14,06%
|
-
|
1,68%
|
13,82%
|
12,77%
|
17,88%
|
Kasstroomconversie (nettowinst)
|
186,3%
|
-
|
113,77%
|
-
|
-
|
126,81%
|
212,79%
|
175,87%
|
Dividend per aandeel
2 |
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
Datum van publicatie
|
20-02-20
|
19-02-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
28.812
|
18.609
|
18.534
|
19.252
|
19.132
|
18.520
|
18.520
|
18.316
|
18.412
|
15.951
|
16.532
|
16.567
|
16.656
|
17.725
|
19.557
|
EBITDA
1 |
15.502
|
6.715
|
6.760
|
6.654
|
5.539
|
6.515
|
6.347
|
5.467
|
5.889
|
5.668
|
5.825
|
5.767
|
5.794
|
7.118
|
7.298
|
Bedrijfsresultaat (EBIT)
1 |
9.826
|
1.637
|
1.552
|
1.362
|
-163,9
|
1.204
|
992,2
|
-77,1
|
544,8
|
632,7
|
628
|
1.105
|
938,1
|
1.813
|
2.762
|
Operationele Marge
|
34,1%
|
8,8%
|
8,37%
|
7,08%
|
-0,86%
|
6,5%
|
5,36%
|
-0,42%
|
2,96%
|
3,97%
|
3,8%
|
6,67%
|
5,63%
|
10,23%
|
14,12%
|
Resultaat voor belastingen (EBT)
1 |
9.101
|
-2.787
|
4.701
|
914,8
|
-16.090
|
-
|
265,6
|
-76,2
|
-7.462
|
1.436
|
-155,8
|
206,3
|
304,2
|
1.182
|
1.557
|
Nettowinst (verlies)
1 |
3.029
|
52.642
|
3.140
|
1.118
|
-13.750
|
-788,9
|
133,5
|
-918,5
|
-8.662
|
951,8
|
78
|
617
|
594
|
-
|
-
|
Nettomarge
|
10,51%
|
282,88%
|
16,94%
|
5,81%
|
-71,87%
|
-4,26%
|
0,72%
|
-5,01%
|
-47,04%
|
5,97%
|
0,47%
|
3,72%
|
3,57%
|
-
|
-
|
WPA
2 |
1,080
|
18,68
|
1,110
|
0,4000
|
-
|
-0,2800
|
0,0500
|
-0,3300
|
-3,100
|
0,3500
|
-0,1700
|
0,0500
|
0,0700
|
-0,0300
|
-
|
Dividend per aandeel
|
0,3500
|
-
|
0,3500
|
-
|
-
|
-
|
0,3500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
24-02-22
|
26-04-22
|
26-07-22
|
27-10-22
|
23-02-23
|
25-04-23
|
26-07-23
|
26-10-23
|
23-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
93.733
|
102.676
|
109.683
|
62.479
|
63.241
|
59.334
|
51.344
|
45.870
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,453
x
|
2,711
x
|
2,516
x
|
2,45
x
|
2,611
x
|
2,497
x
|
2,145
x
|
1,908
x
|
Free Cash Flow
1 |
8.797
|
13.029
|
6.128
|
-4.848
|
407
|
3.284
|
3.057
|
4.299
|
ROE (netto-inkomsten/eigen vermogen)
|
5,24%
|
-1,08%
|
7%
|
-12,2%
|
-8,27%
|
0,09%
|
0,94%
|
2,12%
|
ROA (netto-inkomsten/totale activa)
|
1,61%
|
-0,31%
|
1,91%
|
-4,31%
|
-3,64%
|
-0,51%
|
-0,18%
|
0,71%
|
Totale activa
1 |
293.791
|
287.839
|
282.075
|
-1.001.548
|
280.890
|
-508.299
|
-811.513
|
345.710
|
Nettoactief per aandeel
2 |
31,40
|
26,40
|
28,60
|
45,30
|
43,10
|
43,10
|
43,50
|
40,70
|
Cashflow per aandeel
2 |
9,680
|
11,90
|
10,50
|
4,410
|
5,440
|
6,570
|
7,510
|
6,790
|
Capex
1 |
19.109
|
20.132
|
23.268
|
17.315
|
14.708
|
13.534
|
13.104
|
12.572
|
Capex/omzet
|
18,83%
|
20,68%
|
22,48%
|
22,93%
|
19,94%
|
20,35%
|
19,54%
|
18,8%
|
Datum van publicatie
|
20-02-20
|
19-02-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
21,11
MXN Spread / Gemiddelde doel +111,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,97% | 181 mld. | | +13,80% | 16,68 mld. | | -29,75% | 7,25 mld. | | +35,18% | 4,1 mld. | | +27,21% | 4,03 mld. | | 0,00% | 3,82 mld. | | +2,35% | 3,49 mld. | | +31,57% | 2,48 mld. | | +17,02% | 2,42 mld. |
Uitzending - Andere
|