Beurs gesloten -
Euronext Paris
17:35:08 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
19,56
EUR
|
+0,57%
|
|
+3,22%
|
+7,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.851
|
3.963
|
4.683
|
3.769
|
3.878
|
4.169
|
-
|
-
|
Bedrijfswaarde
1 |
7.046
|
5.087
|
5.625
|
4.747
|
4.884
|
5.024
|
4.883
|
4.813
|
K/w-verhouding
|
22
x
|
-6,56
x
|
-324
x
|
28,5
x
|
18,6
x
|
18,7
x
|
14,9
x
|
13,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
1,6%
|
1,65%
|
2,18%
|
Marktkapitalisatie/omzet
|
1,5
x
|
1,71
x
|
1,71
x
|
1,14
x
|
1,09
x
|
1,08
x
|
1,02
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
1,81
x
|
2,2
x
|
2,05
x
|
1,43
x
|
1,37
x
|
1,3
x
|
1,2
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
8,77
x
|
346
x
|
14,7
x
|
8,54
x
|
7,94
x
|
6,92
x
|
6,07
x
|
5,65
x
|
Bedrijfswaarde/FCF
|
6,29
x
|
7,6
x
|
6,75
x
|
6,34
x
|
-4.884
x
|
30
x
|
22,6
x
|
14,2
x
|
FCF Yield
|
15,9%
|
13,2%
|
14,8%
|
15,8%
|
-0,02%
|
3,34%
|
4,43%
|
7,04%
|
Price to Book
|
2,62
x
|
2,49
x
|
2,89
x
|
2,14
x
|
1,99
x
|
1,9
x
|
1,78
x
|
1,61
x
|
Aantal aandelen (in duizenden)
|
212.903
|
212.738
|
212.868
|
212.692
|
213.093
|
213.126
|
-
|
-
|
Referentieprijs
2 |
27,48
|
18,63
|
22,00
|
17,72
|
18,20
|
19,56
|
19,56
|
19,56
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.890
|
2.312
|
2.745
|
3.316
|
3.570
|
3.877
|
4.077
|
4.225
|
EBITDA
1 |
803
|
14,7
|
383,9
|
555,9
|
615
|
725,5
|
804,2
|
851,9
|
Bedrijfsresultaat (EBIT)
1 |
471,6
|
-253,7
|
16,3
|
212
|
266,2
|
371,4
|
438,6
|
501
|
Operationele Marge
|
12,12%
|
-10,97%
|
0,59%
|
6,39%
|
7,46%
|
9,58%
|
10,76%
|
11,86%
|
Resultaat voor belastingen (EBT)
1 |
272,2
|
-636,5
|
-58,5
|
127,8
|
132,2
|
332
|
379,6
|
389,8
|
Nettowinst (verlies)
1 |
265,5
|
-604,6
|
-14,5
|
132,1
|
209,2
|
222,1
|
275,5
|
306,3
|
Nettomarge
|
6,82%
|
-26,15%
|
-0,53%
|
3,98%
|
5,86%
|
5,73%
|
6,76%
|
7,25%
|
WPA
2 |
1,247
|
-2,842
|
-0,0680
|
0,6210
|
0,9780
|
1,048
|
1,310
|
1,433
|
Free Cash Flow
1 |
1.120
|
669,3
|
832,8
|
748,4
|
-1
|
167,6
|
216,5
|
338,7
|
FCF-marge
|
28,8%
|
28,95%
|
30,34%
|
22,57%
|
-0,03%
|
4,32%
|
5,31%
|
8,02%
|
Kasstroomconversie (ebitda)
|
139,54%
|
4.553,06%
|
216,93%
|
134,63%
|
-
|
23,11%
|
26,92%
|
39,76%
|
Kasstroomconversie (nettowinst)
|
422,03%
|
-
|
-
|
566,54%
|
-
|
75,48%
|
78,6%
|
110,56%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,3120
|
0,3226
|
0,4256
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
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 |
2.048
|
1.075
|
1.236
|
1.082
|
706,5
|
955,8
|
1.662
|
683
|
791,8
|
1.475
|
808,4
|
1.033
|
1.842
|
721,3
|
863,7
|
1.585
|
855
|
1.130
|
1.985
|
788,5
|
929
|
1.716
|
910,8
|
1.198
|
2.146
|
EBITDA
|
-
|
-
|
95,3
|
-
|
-
|
-
|
-
|
-
|
-
|
495,1
|
-
|
-
|
-
|
-
|
-
|
203,1
|
-
|
-
|
434,1
|
-
|
-
|
262,1
|
-
|
-
|
501,4
|
Bedrijfsresultaat (EBIT)
|
-
|
-258,5
|
-
|
-166,9
|
-
|
-
|
-
|
-
|
-
|
-17,9
|
-
|
-
|
-
|
-
|
-
|
12,5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-24,04%
|
-
|
-15,42%
|
-
|
-
|
-
|
-
|
-
|
-1,21%
|
-
|
-
|
-
|
-
|
-
|
0,79%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,0550
|
-
|
-
|
0,7000
|
-
|
-
|
0,1780
|
-
|
-
|
0,8000
|
-
|
-
|
0,3500
|
-
|
-
|
0,9800
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
05-03-20
|
30-07-20
|
11-03-21
|
29-07-21
|
04-11-21
|
10-03-22
|
10-03-22
|
05-05-22
|
28-07-22
|
28-07-22
|
03-11-22
|
09-03-23
|
09-03-23
|
27-04-23
|
27-07-23
|
27-07-23
|
09-11-23
|
07-03-24
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.195
|
1.124
|
942
|
978
|
1.006
|
855
|
714
|
645
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,488
x
|
76,45
x
|
2,454
x
|
1,759
x
|
1,636
x
|
1,179
x
|
0,8882
x
|
0,7568
x
|
Free Cash Flow
1 |
1.121
|
669
|
833
|
748
|
-1
|
168
|
217
|
339
|
ROE (netto-inkomsten/eigen vermogen)
|
12,3%
|
-20,6%
|
-0,9%
|
8,74%
|
11,3%
|
10,9%
|
11,6%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
2,65%
|
-3,91%
|
-0,15%
|
1,51%
|
2,17%
|
1,85%
|
2,52%
|
-
|
Totale activa
1 |
10.036
|
15.455
|
9.784
|
8.735
|
9.657
|
12.038
|
10.923
|
-
|
Nettoactief per aandeel
2 |
10,50
|
7,500
|
7,610
|
8,290
|
9,150
|
10,30
|
11,00
|
12,20
|
Cashflow per aandeel
2 |
7,040
|
4,170
|
4,710
|
5,170
|
5,150
|
5,320
|
5,690
|
-
|
Capex
1 |
379
|
219
|
169
|
351
|
355
|
355
|
355
|
367
|
Capex/omzet
|
9,74%
|
9,46%
|
6,16%
|
10,59%
|
9,95%
|
9,17%
|
8,71%
|
8,69%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
19,56
EUR Gemiddelde koersdoel
21,36
EUR Spread / Gemiddelde doel +9,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,47% | 4,45 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. | | -12,44% | 3,74 mld. | | +35,03% | 3,4 mld. | | +16,26% | 3,31 mld. | | -7,34% | 2,97 mld. |
Reclame & Marketing - NEC
|