Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
186,8
USD
|
-0,36%
|
|
+3,83%
|
+2,72%
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.651
|
3.524
|
4.162
|
3.658
|
4.493
|
4.473
|
-
|
-
|
Bedrijfswaarde
1 |
5.511
|
3.796
|
4.482
|
3.817
|
4.778
|
4.681
|
4.617
|
4.564
|
K/w-verhouding
|
583
x
|
-19,3
x
|
-298
x
|
71,9
x
|
99,5
x
|
98,5
x
|
79,4
x
|
64,1
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
4,08
x
|
5,84
x
|
10
x
|
4,45
x
|
5,06
x
|
4,93
x
|
4,79
x
|
4,59
x
|
Bedrijfswaarde/omzet
|
3,38
x
|
6,29
x
|
10,8
x
|
4,65
x
|
5,38
x
|
5,16
x
|
4,95
x
|
4,69
x
|
Bedrijfswaarde/EBITDA
|
52,3
x
|
-49,8
x
|
-61,5
x
|
41,9
x
|
53,8
x
|
50,2
x
|
50,8
x
|
44
x
|
Bedrijfswaarde/FCF
|
-200
x
|
-10,5
x
|
-125
x
|
21,8
x
|
31,6
x
|
89,4
x
|
62,7
x
|
59,7
x
|
FCF Yield
|
-0,5%
|
-9,48%
|
-0,8%
|
4,59%
|
3,17%
|
1,12%
|
1,6%
|
1,68%
|
Price to Book
|
2,41
x
|
-17
x
|
-20,4
x
|
-24,9
x
|
-10,8
x
|
-17,8
x
|
-25,7
x
|
-51,3
x
|
Aantal aandelen (in duizenden)
|
23.759
|
23.992
|
24.117
|
24.226
|
23.893
|
23.946
|
-
|
-
|
Referentieprijs
2 |
279,9
|
146,9
|
172,6
|
151,0
|
188,0
|
186,8
|
186,8
|
186,8
|
Datum van publicatie
|
20-08-19
|
14-08-20
|
19-08-21
|
18-08-22
|
17-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.631
|
603,3
|
415,7
|
821,4
|
887,4
|
907,7
|
933,1
|
973,7
|
EBITDA
1 |
105,3
|
-76,16
|
-72,87
|
91,12
|
88,75
|
93,22
|
90,81
|
103,7
|
Bedrijfsresultaat (EBIT)
1 |
-13,87
|
-27,5
|
-78,44
|
86,08
|
85,17
|
93,03
|
88,61
|
100
|
Operationele Marge
|
-0,85%
|
-4,56%
|
-18,87%
|
10,48%
|
9,6%
|
10,25%
|
9,5%
|
10,27%
|
Resultaat voor belastingen (EBT)
1 |
-1,769
|
-98,05
|
-89,32
|
73,93
|
89,92
|
76,15
|
85,65
|
85,24
|
Nettowinst (verlies)
1 |
11,43
|
-182,4
|
-13,95
|
51,13
|
47,79
|
43,99
|
52,65
|
70,04
|
Nettomarge
|
0,7%
|
-30,23%
|
-3,36%
|
6,23%
|
5,39%
|
4,85%
|
5,64%
|
7,19%
|
WPA
2 |
0,4800
|
-7,620
|
-0,5800
|
2,100
|
1,890
|
1,896
|
2,353
|
2,912
|
Free Cash Flow
1 |
-27,58
|
-359,9
|
-35,79
|
175,1
|
151,3
|
52,37
|
73,67
|
76,5
|
FCF-marge
|
-1,69%
|
-59,65%
|
-8,61%
|
21,32%
|
17,05%
|
5,77%
|
7,89%
|
7,86%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
192,19%
|
170,47%
|
56,17%
|
81,12%
|
73,74%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
342,5%
|
316,56%
|
119,03%
|
139,93%
|
109,22%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
20-08-19
|
14-08-20
|
19-08-21
|
18-08-22
|
17-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
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
|
2025 Q3
|
---|
Omzet
1 |
18,79
|
289,6
|
337,8
|
175,2
|
24,09
|
353,7
|
382,7
|
126,9
|
43,05
|
326,9
|
420,6
|
118,7
|
25,7
|
374,3
|
431,5
|
EBITDA
1 |
-33,51
|
37,13
|
62,6
|
24,9
|
-34,87
|
52,36
|
82,59
|
-11,32
|
-14,03
|
29,61
|
88,37
|
-10,76
|
-33,63
|
67,46
|
89,64
|
Bedrijfsresultaat (EBIT)
1 |
-34,94
|
35,92
|
61,39
|
23,71
|
-35,9
|
51,52
|
81,75
|
-12,2
|
-14,82
|
28,82
|
87,28
|
-11,7
|
-34,43
|
66,66
|
88,75
|
Operationele Marge
|
-185,9%
|
12,4%
|
18,18%
|
13,53%
|
-149,02%
|
14,57%
|
21,36%
|
-9,61%
|
-34,44%
|
8,82%
|
20,75%
|
-9,85%
|
-133,97%
|
17,81%
|
20,57%
|
Resultaat voor belastingen (EBT)
1 |
-38,05
|
32,31
|
58,91
|
20,76
|
-39,02
|
46,39
|
94,78
|
-12,22
|
-33,96
|
25,01
|
80,14
|
-11,69
|
-41,09
|
59,68
|
82,55
|
Nettowinst (verlies)
1 |
-16,4
|
15,84
|
24,5
|
27,19
|
-17,82
|
22,49
|
52,38
|
-9,257
|
-18,82
|
14,22
|
59,95
|
-9,361
|
-33,69
|
48,94
|
67,69
|
Nettomarge
|
-87,29%
|
5,47%
|
7,25%
|
15,52%
|
-73,98%
|
6,36%
|
13,69%
|
-7,29%
|
-43,72%
|
4,35%
|
14,25%
|
-7,88%
|
-131,12%
|
13,07%
|
15,69%
|
WPA
2 |
-0,6800
|
0,6500
|
1,000
|
1,110
|
-0,7300
|
0,8400
|
2,180
|
-0,3900
|
-0,7900
|
0,5900
|
2,486
|
-0,3977
|
-1,391
|
2,021
|
2,795
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
09-11-21
|
03-02-22
|
05-05-22
|
18-08-22
|
27-10-22
|
07-02-23
|
04-05-23
|
17-08-23
|
02-11-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: June |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
272
|
320
|
159
|
285
|
208
|
144
|
91,1
|
Nettokaspositie
1 |
1.140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-3,573
x
|
-4,393
x
|
1,745
x
|
3,207
x
|
2,234
x
|
1,588
x
|
0,8778
x
|
Free Cash Flow
1 |
-27,6
|
-360
|
-35,8
|
175
|
151
|
52,4
|
73,7
|
76,5
|
ROE (netto-inkomsten/eigen vermogen)
|
0,44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-1,08%
|
3,92%
|
3,65%
|
6,13%
|
6,83%
|
-
|
Totale activa
1 |
-
|
-
|
1.298
|
1.306
|
1.309
|
718
|
771,3
|
-
|
Nettoactief per aandeel
2 |
116,0
|
-8,630
|
-8,470
|
-6,070
|
-17,40
|
-10,50
|
-7,280
|
-3,640
|
Cashflow per aandeel
2 |
7,580
|
-
|
-2,180
|
4,280
|
6,300
|
1,460
|
2,530
|
3,040
|
Capex
1 |
189
|
363
|
0,47
|
2,93
|
1,18
|
1,75
|
1,67
|
1
|
Capex/omzet
|
11,58%
|
60,25%
|
0,11%
|
0,36%
|
0,13%
|
0,19%
|
0,18%
|
0,1%
|
Datum van publicatie
|
20-08-19
|
14-08-20
|
19-08-21
|
18-08-22
|
17-08-23
|
-
|
-
|
-
|
Laatste slotkoers
186,8
USD Gemiddelde koersdoel
243,4
USD Spread / Gemiddelde doel +30,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,72% | 4,47 mld. | | +11,67% | 8 mld. | | +10,09% | 5,72 mld. | | -8,57% | 5,95 mld. | | +8,88% | 4,16 mld. | | +13,50% | 3,72 mld. | | -1,63% | 3,1 mld. | | +7,51% | 2,75 mld. | | +36,29% | 2,07 mld. | | -2,95% | 1,81 mld. |
Film, TV Productie & Distributie
|