GRUPO TELEVISA, S.A.B. Toevoegen aan een lijst
|
slotkoers
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 10,77 MXN | +6,21% |
|
+12,89% | -5,03% |
| 26/04 | Televisa gaat Sky en kabel "zo snel mogelijk" samenvoegen | RE |
| 26/04 | Transcript : Grupo Televisa, S.A.B., Q1 2024 Earnings Call, Apr 26, 2024 |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 127.892 | 92.327 | 107.948 | 50.051 | 31.580 | 29.822 | - | - |
| Bedrijfswaarde 1 | 221.625 | 195.003 | 217.631 | 112.530 | 94.822 | 90.463 | 79.948 | 72.862 |
| K/w-verhouding | 27,2 x | -106 x | 20 x | 1,16 x | -3,1 x | 15,3 x | 63,1 x | 15 x |
| Dividendrendement | 0,79% | 1,07% | 0,91% | 1,98% | 3,09% | 3,25% | 3,25% | 3,25% |
| Marktkapitalisatie/omzet | 1,26 x | 0,95 x | 1,04 x | 0,66 x | 0,43 x | 0,45 x | 0,44 x | 0,44 x |
| Bedrijfswaarde/omzet | 2,18 x | 2 x | 2,1 x | 1,49 x | 1,29 x | 1,37 x | 1,17 x | 1,08 x |
| Bedrijfswaarde/EBITDA | 5,8 x | 5,15 x | 4,99 x | 4,41 x | 3,92 x | 3,93 x | 3,31 x | 2,99 x |
| Bedrijfswaarde/FCF | 25,2 x | 15 x | 35,5 x | -23,2 x | 233 x | -16,8 x | 10,3 x | 8,35 x |
| FCF Yield | 3,97% | 6,68% | 2,82% | -4,31% | 0,43% | -5,95% | 9,69% | 12% |
| Price to Book | 1,41 x | 1,24 x | 1,35 x | 0,39 x | 0,26 x | 0,26 x | 0,25 x | 0,26 x |
| Aantal aandelen (in duizenden) | 2.882.400 | 2.820.007 | 2.800.200 | 2.824.548 | 2.784.876 | 2.769.030 | - | - |
| Referentieprijs 2 | 44,37 | 32,74 | 38,55 | 17,72 | 11,34 | 10,77 | 10,77 | 10,77 |
| Datum van publicatie | 20-02-20 | 19-02-21 | 24-02-22 | 23-02-23 | 23-02-24 | - | - | - |
1MXN in Miljoen2MXN
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 101.492 | 97.362 | 103.522 | 75.527 | 73.768 | 65.959 | 68.279 | 67.209 |
| EBITDA 1 | 38.218 | 37.876 | 43.602 | 25.505 | 24.218 | 23.026 | 24.142 | 24.353 |
| Bedrijfsresultaat (EBIT) 1 | 17.209 | 16.616 | 22.183 | 4.388 | 2.664 | 3.014 | 3.932 | 5.078 |
| Operationele Marge | 16,96% | 17,07% | 21,43% | 5,81% | 3,61% | 4,57% | 5,76% | 7,56% |
| Resultaat voor belastingen (EBT) 1 | 8.979 | 5.679 | 14.072 | -13.261 | -8.171 | -3.068 | 2.891 | 857,3 |
| Nettowinst (verlies) 1 | 4.722 | -892,3 | 5.386 | 43.151 | -10.236 | 744,5 | 1.179 | 2.277 |
| Nettomarge | 4,65% | -0,92% | 5,2% | 57,13% | -13,88% | 1,13% | 1,73% | 3,39% |
| WPA 2 | 1,630 | -0,3100 | 1,930 | 15,25 | -3,660 | 0,7033 | 0,1706 | 0,7183 |
| Free Cash Flow 1 | 8.797 | 13.029 | 6.128 | -4.848 | 407,3 | -5.385 | 7.746 | 8.730 |
| FCF-marge | 8,67% | 13,38% | 5,92% | -6,42% | 0,55% | -8,16% | 11,34% | 12,99% |
| Kasstroomconversie (ebitda) | 23,02% | 34,4% | 14,06% | - | 1,68% | - | 32,09% | 35,85% |
| Kasstroomconversie (nettowinst) | 186,3% | - | 113,77% | - | - | - | 656,78% | 383,33% |
| 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 | - | - | - |
1MXN in Miljoen2MXN
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| 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 | 26.128 | 28.812 | 18.609 | 18.534 | 19.252 | 19.132 | 18.520 | 18.520 | 18.316 | 18.412 | 15.951 | 16.194 | 16.344 | 16.463 | 19.579 |
| EBITDA 1 | 10.179 | 15.502 | 6.715 | 6.760 | 6.654 | 5.539 | 6.515 | 6.347 | 5.467 | 5.889 | 5.668 | 5.631 | 5.518 | 5.691 | 7.118 |
| Bedrijfsresultaat (EBIT) 1 | 4.831 | 9.826 | 1.637 | 1.552 | 1.362 | -163,9 | 1.204 | 992,2 | -77,1 | 544,8 | 632,7 | 320,8 | 644,6 | 470,4 | 2.627 |
| Operationele Marge | 18,49% | 34,1% | 8,8% | 8,37% | 7,08% | -0,86% | 6,5% | 5,36% | -0,42% | 2,96% | 3,97% | 1,98% | 3,94% | 2,86% | 13,42% |
| Resultaat voor belastingen (EBT) 1 | 1.179 | 9.101 | -2.787 | 4.701 | 914,8 | -16.090 | - | 265,6 | -76,2 | -7.462 | 1.436 | -965,5 | -580,9 | 112,3 | 1.182 |
| Nettowinst (verlies) 1 | 760,6 | 3.029 | 52.642 | 3.140 | 1.118 | -13.750 | -788,9 | 133,5 | -918,5 | -8.662 | 951,8 | -455,8 | 30,41 | 251,7 | - |
| Nettomarge | 2,91% | 10,51% | 282,88% | 16,94% | 5,81% | -71,87% | -4,26% | 0,72% | -5,01% | -47,04% | 5,97% | -2,81% | 0,19% | 1,53% | - |
| WPA 2 | 0,2800 | 1,080 | 18,68 | 1,110 | 0,4000 | - | -0,2800 | 0,0500 | -0,3300 | -3,100 | 0,3500 | -0,0800 | 0,0800 | 0,1000 | - |
| Dividend per aandeel | - | 0,3500 | - | 0,3500 | - | - | - | 0,3500 | - | - | - | - | - | - | - |
| Datum van publicatie | 21-10-21 | 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 | - | - | - | - |
1MXN in Miljoen2MXN
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 93.733 | 102.676 | 109.683 | 62.479 | 63.241 | 60.641 | 50.125 | 43.039 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,453 x | 2,711 x | 2,516 x | 2,45 x | 2,611 x | 2,634 x | 2,076 x | 1,767 x |
| Free Cash Flow 1 | 8.797 | 13.029 | 6.128 | -4.848 | 407 | -5.385 | 7.746 | 8.730 |
| ROE (netto-inkomsten/eigen vermogen) | 5,24% | -1,08% | 7% | -12,2% | -8,27% | 0,15% | 1,22% | 2,55% |
| ROA (netto-inkomsten/totale activa) | 1,61% | -0,31% | 1,91% | -4,31% | -3,64% | -0,36% | 0,07% | 0,9% |
| Totale activa 1 | 293.791 | 287.839 | 282.075 | -1.001.548 | 280.890 | -205.662 | 1.709.272 | 253.043 |
| Nettoactief per aandeel 2 | 31,40 | 26,40 | 28,60 | 45,30 | 43,10 | 42,00 | 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 | 13.137 | 13.697 | 13.095 |
| Capex/omzet | 18,83% | 20,68% | 22,48% | 22,93% | 19,94% | 19,92% | 20,06% | 19,48% |
| Datum van publicatie | 20-02-20 | 19-02-21 | 24-02-22 | 23-02-23 | 23-02-24 | - | - | - |
1MXN in Miljoen2MXN
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B+
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
10
Laatste slotkoers
10,77
MXN
Gemiddelde koersdoel
15,84
MXN
Spread / Gemiddelde doel
+47,05%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -5,03% | 1,74 mld. | |
| +24,85% | 207 mld. | |
| +9,98% | 16,08 mld. | |
| -19,47% | 8,36 mld. | |
| -15,67% | 7,93 mld. | |
| 0,00% | 4,58 mld. | |
| +37,01% | 4,24 mld. | |
| +11,41% | 3,5 mld. | |
| +0,19% | 3,4 mld. | |
| +46,62% | 2,68 mld. |
- Beurs
- Aandelen
- Koers TLEVISA CPO
- Financiën Grupo Televisa, S.A.B.
