Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
158,9
USD
|
-1,28%
|
|
-3,83%
|
+1,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.410
|
4.809
|
6.174
|
6.600
|
5.319
|
5.312
|
-
|
-
|
Bedrijfswaarde
1 |
13.670
|
12.325
|
13.398
|
13.348
|
12.021
|
11.534
|
11.351
|
9.881
|
K/w-verhouding
|
24,4
x
|
6,29
x
|
7,95
x
|
7,24
x
|
16,3
x
|
6,39
x
|
9,58
x
|
5,2
x
|
Dividendrendement
|
1,54%
|
2,05%
|
1,85%
|
-
|
3,44%
|
4,25%
|
4,67%
|
4,64%
|
Marktkapitalisatie/omzet
|
1,78
x
|
1,07
x
|
1,33
x
|
1,27
x
|
1,08
x
|
0,95
x
|
1,03
x
|
0,95
x
|
Bedrijfswaarde/omzet
|
4,5
x
|
2,74
x
|
2,88
x
|
2,56
x
|
2,44
x
|
2,07
x
|
2,2
x
|
1,77
x
|
Bedrijfswaarde/EBITDA
|
15,2
x
|
6,32
x
|
7,06
x
|
6
x
|
8,18
x
|
5,4
x
|
6,8
x
|
4,69
x
|
Bedrijfswaarde/FCF
|
26,2
x
|
9,45
x
|
10,7
x
|
10,7
x
|
12
x
|
8,83
x
|
11,3
x
|
7,31
x
|
FCF Yield
|
3,81%
|
10,6%
|
9,34%
|
9,33%
|
8,32%
|
11,3%
|
8,84%
|
13,7%
|
Price to Book
|
2,73
x
|
1,95
x
|
2,16
x
|
-
|
2,29
x
|
2,04
x
|
1,91
x
|
-
|
Aantal aandelen (in duizenden)
|
46.139
|
44.045
|
40.891
|
37.708
|
33.931
|
33.429
|
-
|
-
|
Referentieprijs
2 |
117,2
|
109,2
|
151,0
|
175,0
|
156,8
|
158,9
|
158,9
|
158,9
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.039
|
4.501
|
4.648
|
5.211
|
4.933
|
5.575
|
5.152
|
5.568
|
EBITDA
1 |
898,1
|
1.951
|
1.897
|
2.223
|
1.469
|
2.134
|
1.670
|
2.107
|
Bedrijfsresultaat (EBIT)
1 |
622,4
|
1.361
|
1.175
|
1.312
|
708
|
1.399
|
969,5
|
1.467
|
Operationele Marge
|
20,48%
|
30,24%
|
25,29%
|
25,18%
|
14,35%
|
25,1%
|
18,82%
|
26,35%
|
Resultaat voor belastingen (EBT)
1 |
373,3
|
1.105
|
1.093
|
1.217
|
401
|
1.038
|
619
|
1.124
|
Nettowinst (verlies)
1 |
230,3
|
811,4
|
834,6
|
971,1
|
346
|
814,6
|
503,9
|
875
|
Nettomarge
|
7,58%
|
18,03%
|
17,95%
|
18,64%
|
7,01%
|
14,61%
|
9,78%
|
15,72%
|
WPA
2 |
4,800
|
17,37
|
18,98
|
24,16
|
9,640
|
24,89
|
16,60
|
30,53
|
Free Cash Flow
1 |
520,9
|
1.305
|
1.251
|
1.246
|
1.000
|
1.306
|
1.004
|
1.351
|
FCF-marge
|
17,14%
|
28,98%
|
26,92%
|
23,91%
|
20,27%
|
23,43%
|
19,49%
|
24,27%
|
Kasstroomconversie (ebitda)
|
58%
|
66,86%
|
65,97%
|
56,04%
|
68,07%
|
61,2%
|
60,13%
|
64,12%
|
Kasstroomconversie (nettowinst)
|
226,22%
|
160,77%
|
149,93%
|
128,28%
|
289,02%
|
160,35%
|
199,22%
|
154,41%
|
Dividend per aandeel
2 |
1,800
|
2,240
|
2,800
|
-
|
5,400
|
6,758
|
7,417
|
7,381
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
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 |
1.157
|
1.246
|
1.210
|
1.245
|
1.269
|
1.487
|
1.257
|
1.240
|
1.132
|
1.304
|
1.290
|
1.312
|
1.389
|
1.589
|
1.286
|
EBITDA
1 |
410,4
|
496,1
|
642,7
|
486,3
|
488,8
|
598,2
|
491
|
331
|
236
|
411
|
522,7
|
443,1
|
481,9
|
676,5
|
495,5
|
Bedrijfsresultaat (EBIT)
1 |
277,4
|
324,8
|
329,4
|
333,4
|
355,3
|
294
|
204
|
179
|
94
|
230
|
255,8
|
267,7
|
334,8
|
515,9
|
219,8
|
Operationele Marge
|
23,97%
|
26,07%
|
27,22%
|
26,78%
|
28%
|
19,78%
|
16,23%
|
14,44%
|
8,3%
|
17,64%
|
19,84%
|
20,4%
|
24,1%
|
32,46%
|
17,09%
|
Resultaat voor belastingen (EBT)
1 |
235
|
328,9
|
303,9
|
298,1
|
369,4
|
245,7
|
130
|
110
|
14
|
147
|
163,9
|
176,2
|
239
|
419,3
|
120,8
|
Nettowinst (verlies)
1 |
169,6
|
264
|
251,6
|
227,5
|
288,7
|
203,3
|
111
|
96
|
25
|
115
|
133,1
|
148,4
|
188,2
|
328,2
|
100,2
|
Nettomarge
|
14,66%
|
21,19%
|
20,79%
|
18,27%
|
22,75%
|
13,67%
|
8,83%
|
7,74%
|
2,21%
|
8,82%
|
10,32%
|
11,31%
|
13,55%
|
20,65%
|
7,79%
|
WPA
2 |
3,900
|
6,190
|
5,990
|
5,560
|
7,300
|
5,300
|
2,970
|
2,640
|
0,7000
|
3,320
|
3,969
|
4,527
|
5,862
|
10,53
|
3,570
|
Dividend per aandeel
2 |
-
|
-
|
0,9000
|
0,9000
|
0,9000
|
-
|
1,350
|
1,350
|
1,350
|
1,350
|
1,690
|
1,690
|
1,690
|
1,690
|
-
|
Datum van publicatie
|
02-11-21
|
22-02-22
|
10-05-22
|
04-08-22
|
08-11-22
|
28-02-23
|
09-05-23
|
08-08-23
|
08-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.261
|
7.515
|
7.224
|
6.747
|
6.702
|
6.222
|
6.039
|
4.569
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,197
x
|
3,852
x
|
3,809
x
|
3,036
x
|
4,562
x
|
2,915
x
|
3,617
x
|
2,169
x
|
Free Cash Flow
1 |
521
|
1.305
|
1.251
|
1.246
|
1.000
|
1.306
|
1.004
|
1.351
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
35,7%
|
31,1%
|
34,5%
|
13,7%
|
45,2%
|
30,3%
|
24,5%
|
ROA (netto-inkomsten/totale activa)
|
2,19%
|
5,92%
|
6,26%
|
7,49%
|
2,8%
|
10,8%
|
8,23%
|
5,6%
|
Totale activa
1 |
10.526
|
13.697
|
13.334
|
12.972
|
12.378
|
7.537
|
6.121
|
15.624
|
Nettoactief per aandeel
2 |
43,00
|
56,10
|
69,90
|
-
|
68,40
|
78,10
|
83,30
|
-
|
Cashflow per aandeel
2 |
8,710
|
26,80
|
27,60
|
34,90
|
27,90
|
33,10
|
27,80
|
-
|
Capex
1 |
198
|
217
|
151
|
157
|
149
|
142
|
143
|
144
|
Capex/omzet
|
6,5%
|
4,82%
|
3,24%
|
3,02%
|
3,02%
|
2,55%
|
2,78%
|
2,59%
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
28-02-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
158,9
USD Gemiddelde koersdoel
199,3
USD Spread / Gemiddelde doel +25,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +1,38% | 5,31 mld. | | +5,19% | 14,26 mld. | | -16,48% | 4,82 mld. | | +45,47% | 3,58 mld. | | -6,70% | 3,14 mld. | | -11,50% | 2,38 mld. | | +12,06% | 1,95 mld. | | -46,89% | 1,68 mld. | | -26,49% | 1,55 mld. | | -16,21% | 1,5 mld. |
Televisie-uitzendingen
|