Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
95,89
USD
|
-0,85%
|
|
+3,53%
|
+10,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.641
|
13.408
|
15.574
|
16.633
|
17.123
|
18.778
|
-
|
-
|
Bedrijfswaarde
1 |
18.476
|
13.619
|
15.953
|
17.946
|
18.342
|
20.314
|
19.767
|
19.163
|
K/w-verhouding
|
13,4
x
|
14,3
x
|
11,2
x
|
12,8
x
|
12,5
x
|
12,4
x
|
11,5
x
|
10,5
x
|
Dividendrendement
|
3,21%
|
4,17%
|
3,82%
|
3,43%
|
3,24%
|
3,05%
|
3,23%
|
3,46%
|
Marktkapitalisatie/omzet
|
1,18
x
|
1,02
x
|
1,09
x
|
1,16
x
|
1,17
x
|
1,2
x
|
1,15
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
1,24
x
|
1,03
x
|
1,12
x
|
1,26
x
|
1,25
x
|
1,3
x
|
1,21
x
|
1,13
x
|
Bedrijfswaarde/EBITDA
|
7,85
x
|
6,83
x
|
6,71
x
|
7,43
x
|
7,51
x
|
7,81
x
|
7,23
x
|
6,65
x
|
Bedrijfswaarde/FCF
|
10,5
x
|
8,26
x
|
12,5
x
|
21,2
x
|
13,7
x
|
12,4
x
|
10,1
x
|
9,03
x
|
FCF Yield
|
9,49%
|
12,1%
|
8,02%
|
4,73%
|
7,32%
|
8,08%
|
9,91%
|
11,1%
|
Price to Book
|
6,16
x
|
4,35
x
|
4,82
x
|
5,24
x
|
4,74
x
|
4,39
x
|
3,81
x
|
3,31
x
|
Aantal aandelen (in duizenden)
|
217.732
|
214.973
|
212.559
|
203.916
|
197.934
|
195.834
|
-
|
-
|
Referentieprijs
2 |
81,02
|
62,37
|
73,27
|
81,57
|
86,51
|
95,89
|
95,89
|
95,89
|
Datum van publicatie
|
11-02-20
|
18-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.954
|
13.171
|
14.289
|
14.289
|
14.692
|
15.662
|
16.273
|
16.986
|
EBITDA
1 |
2.354
|
1.992
|
2.379
|
2.416
|
2.443
|
2.601
|
2.733
|
2.883
|
Bedrijfsresultaat (EBIT)
1 |
2.122
|
1.770
|
2.167
|
2.197
|
2.232
|
2.373
|
2.506
|
2.650
|
Operationele Marge
|
14,19%
|
13,44%
|
15,16%
|
15,37%
|
15,19%
|
15,15%
|
15,4%
|
15,6%
|
Resultaat voor belastingen (EBT)
1 |
1.938
|
1.409
|
1.989
|
1.945
|
1.993
|
2.207
|
2.324
|
2.498
|
Nettowinst (verlies)
1 |
1.339
|
945,4
|
1.408
|
1.316
|
1.391
|
1.532
|
1.621
|
1.722
|
Nettomarge
|
8,95%
|
7,18%
|
9,85%
|
9,21%
|
9,47%
|
9,78%
|
9,96%
|
10,14%
|
WPA
2 |
6,060
|
4,370
|
6,530
|
6,360
|
6,910
|
7,722
|
8,371
|
9,168
|
Free Cash Flow
1 |
1.754
|
1.649
|
1.280
|
848,3
|
1.344
|
1.641
|
1.959
|
2.123
|
FCF-marge
|
11,73%
|
12,52%
|
8,95%
|
5,94%
|
9,14%
|
10,48%
|
12,04%
|
12,5%
|
Kasstroomconversie (ebitda)
|
74,51%
|
82,77%
|
53,79%
|
35,11%
|
54,99%
|
63,09%
|
71,68%
|
73,64%
|
Kasstroomconversie (nettowinst)
|
130,97%
|
174,44%
|
90,89%
|
64,44%
|
96,56%
|
107,12%
|
120,88%
|
123,29%
|
Dividend per aandeel
2 |
2,600
|
2,600
|
2,800
|
2,800
|
2,800
|
2,927
|
3,101
|
3,322
|
Datum van publicatie
|
11-02-20
|
18-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
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 |
3.856
|
3.410
|
3.567
|
3.443
|
3.868
|
3.443
|
3.610
|
3.578
|
4.061
|
3.630
|
3.819
|
3.832
|
4.365
|
3.747
|
3.987
|
EBITDA
1 |
645,7
|
521,6
|
597,3
|
599,9
|
697,3
|
519,6
|
595,3
|
613,2
|
714,9
|
538,5
|
630,6
|
659,3
|
780
|
553,9
|
657,9
|
Bedrijfsresultaat (EBIT)
1 |
591,5
|
466,4
|
541,6
|
546
|
642,7
|
465,7
|
544,2
|
560,8
|
661,2
|
478,9
|
572,8
|
600
|
720,6
|
497,6
|
603
|
Operationele Marge
|
15,34%
|
13,68%
|
15,18%
|
15,86%
|
16,61%
|
13,52%
|
15,08%
|
15,67%
|
16,28%
|
13,19%
|
15%
|
15,66%
|
16,51%
|
13,28%
|
15,12%
|
Resultaat voor belastingen (EBT)
1 |
578,1
|
310,2
|
501,5
|
516,9
|
616,8
|
327,2
|
-
|
-
|
-
|
452,1
|
531,5
|
549,4
|
675,8
|
-
|
-
|
Nettowinst (verlies)
1 |
416,2
|
173,8
|
348,4
|
364,5
|
429,8
|
227,5
|
366,3
|
371,9
|
425,7
|
318,6
|
369,9
|
382,8
|
471,6
|
-
|
-
|
Nettomarge
|
10,79%
|
5,1%
|
9,77%
|
10,59%
|
11,11%
|
6,61%
|
10,15%
|
10,39%
|
10,48%
|
8,78%
|
9,69%
|
9,99%
|
10,81%
|
-
|
-
|
WPA
2 |
1,950
|
0,8300
|
1,680
|
1,770
|
2,090
|
1,110
|
1,820
|
1,860
|
2,130
|
1,590
|
1,864
|
1,977
|
2,366
|
-
|
-
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7230
|
0,7230
|
0,7851
|
0,7405
|
0,7405
|
Datum van publicatie
|
08-02-22
|
19-04-22
|
19-07-22
|
18-10-22
|
07-02-23
|
18-04-23
|
18-07-23
|
17-10-23
|
06-02-24
|
16-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
835
|
211
|
379
|
1.312
|
1.219
|
1.535
|
989
|
384
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,3547
x
|
0,1057
x
|
0,1591
x
|
0,5431
x
|
0,4988
x
|
0,5902
x
|
0,3618
x
|
0,1333
x
|
Free Cash Flow
1 |
1.754
|
1.649
|
1.280
|
848
|
1.344
|
1.641
|
1.959
|
2.123
|
ROE (netto-inkomsten/eigen vermogen)
|
49,6%
|
31,8%
|
44,3%
|
34,9%
|
40,5%
|
37,8%
|
35,1%
|
33,5%
|
ROA (netto-inkomsten/totale activa)
|
5,21%
|
3,47%
|
5,02%
|
4,75%
|
5,06%
|
5,31%
|
5,51%
|
5,6%
|
Totale activa
1 |
25.700
|
27.215
|
28.034
|
27.712
|
27.524
|
28.861
|
29.441
|
30.747
|
Nettoactief per aandeel
2 |
13,10
|
14,30
|
15,20
|
15,60
|
18,30
|
21,80
|
25,20
|
29,00
|
Cashflow per aandeel
2 |
7,840
|
7,830
|
8,280
|
4,480
|
7,060
|
9,140
|
10,30
|
11,10
|
Capex
1 |
102
|
75,4
|
666
|
78,2
|
78,4
|
118
|
125
|
137
|
Capex/omzet
|
0,68%
|
0,57%
|
4,66%
|
0,55%
|
0,53%
|
0,75%
|
0,77%
|
0,81%
|
Datum van publicatie
|
11-02-20
|
18-02-21
|
08-02-22
|
07-02-23
|
06-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
95,89
USD Gemiddelde koersdoel
107,3
USD Spread / Gemiddelde doel +11,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,84% | 18,78 mld. | | +24,29% | 27,88 mld. | | +8,39% | 13,65 mld. | | -3,58% | 11,88 mld. | | +7,89% | 10,86 mld. | | +7,47% | 4,45 mld. | | -12,44% | 3,74 mld. | | +35,03% | 3,4 mld. | | +16,26% | 3,31 mld. | | -7,34% | 2,97 mld. |
Reclame & Marketing - NEC
|