Beurs gesloten -
Xetra
17:35:20 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,345
EUR
|
-1,87%
|
|
+0,75%
|
+32,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.145
|
3.111
|
3.169
|
1.890
|
1.253
|
1.665
|
-
|
-
|
Bedrijfswaarde
1 |
5.323
|
5.079
|
5.021
|
3.503
|
1.253
|
3.204
|
3.066
|
2.931
|
K/w-verhouding
|
7,73
x
|
11,7
x
|
7,08
x
|
418
x
|
-10,1
x
|
8,45
x
|
7,52
x
|
7,37
x
|
Dividendrendement
|
6,11%
|
3,56%
|
5,71%
|
0,6%
|
-
|
3,79%
|
4,36%
|
3,91%
|
Marktkapitalisatie/omzet
|
0,76
x
|
0,77
x
|
0,71
x
|
0,45
x
|
0,33
x
|
0,42
x
|
0,41
x
|
0,4
x
|
Bedrijfswaarde/omzet
|
1,29
x
|
1,25
x
|
1,12
x
|
0,84
x
|
0,33
x
|
0,81
x
|
0,76
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
6,1
x
|
7,19
x
|
5,98
x
|
5,16
x
|
2,17
x
|
5,57
x
|
5,17
x
|
4,78
x
|
Bedrijfswaarde/FCF
|
16,7
x
|
23,7
x
|
19,2
x
|
9,03
x
|
-
|
16,6
x
|
11
x
|
10,9
x
|
FCF Yield
|
5,97%
|
4,21%
|
5,2%
|
11,1%
|
-
|
6,02%
|
9,07%
|
9,14%
|
Price to Book
|
2,97
x
|
2,33
x
|
1,81
x
|
1,25
x
|
-
|
1,12
x
|
1
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
226.080
|
226.141
|
226.228
|
226.305
|
226.485
|
226.700
|
-
|
-
|
Referentieprijs
2 |
13,91
|
13,76
|
14,01
|
8,350
|
5,534
|
7,345
|
7,345
|
7,345
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
29-04-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.135
|
4.047
|
4.494
|
4.163
|
3.852
|
3.944
|
4.040
|
4.142
|
EBITDA
1 |
872
|
706
|
840
|
678,2
|
578
|
575,2
|
593,7
|
613,3
|
Bedrijfsresultaat (EBIT)
1 |
578
|
553
|
553
|
236
|
-87
|
368,1
|
399,1
|
390,1
|
Operationele Marge
|
13,98%
|
13,66%
|
12,31%
|
5,67%
|
-2,26%
|
9,33%
|
9,88%
|
9,42%
|
Resultaat voor belastingen (EBT)
1 |
572
|
370
|
607
|
97
|
-164
|
274,1
|
285,9
|
288
|
Nettowinst (verlies)
1 |
413
|
267
|
449
|
5
|
-124
|
193,5
|
217,9
|
225,7
|
Nettomarge
|
9,99%
|
6,6%
|
9,99%
|
0,12%
|
-3,22%
|
4,91%
|
5,39%
|
5,45%
|
WPA
2 |
1,800
|
1,180
|
1,980
|
0,0200
|
-0,5470
|
0,8696
|
0,9768
|
0,9962
|
Free Cash Flow
1 |
318
|
214
|
261
|
388
|
-
|
193
|
278,1
|
268
|
FCF-marge
|
7,69%
|
5,29%
|
5,81%
|
9,32%
|
-
|
4,89%
|
6,88%
|
6,47%
|
Kasstroomconversie (ebitda)
|
36,47%
|
30,31%
|
31,07%
|
57,21%
|
-
|
33,55%
|
46,84%
|
43,69%
|
Kasstroomconversie (nettowinst)
|
77%
|
80,15%
|
58,13%
|
7.760%
|
-
|
99,72%
|
127,64%
|
118,76%
|
Dividend per aandeel
2 |
0,8500
|
0,4900
|
0,8000
|
0,0500
|
-
|
0,2782
|
0,3199
|
0,2873
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
29-04-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.055
|
1.453
|
954
|
1.055
|
2.009
|
921
|
1.233
|
816
|
868
|
1.683
|
888
|
1.281
|
2.169
|
829,1
|
879,1
|
894,6
|
1.316
|
-
|
EBITDA
|
162
|
370
|
123
|
-
|
289
|
-
|
271,2
|
53
|
79
|
133
|
110
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
294
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
44
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
20,23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,95%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-234
|
-
|
-
|
-
|
-
|
27
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
73
|
187
|
31
|
-23
|
-
|
-158
|
155
|
-28
|
-54
|
-
|
15
|
-57
|
-
|
-5,323
|
11,71
|
29,81
|
157,1
|
-
|
Nettomarge
|
6,92%
|
12,87%
|
3,25%
|
-2,18%
|
-
|
-17,16%
|
12,57%
|
-3,43%
|
-6,22%
|
-
|
1,69%
|
-4,45%
|
-
|
-0,64%
|
1,33%
|
3,33%
|
11,93%
|
-
|
WPA
2 |
0,3200
|
0,8200
|
0,1400
|
-0,1000
|
-
|
-0,7000
|
0,6800
|
-
|
-0,2400
|
-
|
0,0600
|
-0,2570
|
-
|
-0,0235
|
0,0517
|
0,1316
|
0,6935
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,0500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3932
|
-
|
Datum van publicatie
|
04-11-21
|
03-03-22
|
16-05-22
|
30-07-22
|
30-07-22
|
18-11-22
|
29-04-23
|
26-05-23
|
03-08-23
|
03-08-23
|
14-11-23
|
07-03-24
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.178
|
1.968
|
1.852
|
1.613
|
-
|
1.539
|
1.401
|
1.266
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,498
x
|
2,788
x
|
2,205
x
|
2,378
x
|
-
|
2,676
x
|
2,36
x
|
2,065
x
|
Free Cash Flow
1 |
318
|
214
|
261
|
388
|
-
|
193
|
278
|
268
|
ROE (netto-inkomsten/eigen vermogen)
|
42,5%
|
18,5%
|
23,4%
|
19%
|
-
|
16,5%
|
15,1%
|
14%
|
ROA (netto-inkomsten/totale activa)
|
6,31%
|
3,23%
|
5,3%
|
4,75%
|
-
|
3,53%
|
3,91%
|
4,23%
|
Totale activa
1 |
6.543
|
8.275
|
8.476
|
105,2
|
-
|
5.482
|
5.569
|
5.337
|
Nettoactief per aandeel
2 |
4,680
|
5,890
|
7,760
|
6,660
|
-
|
6,580
|
7,310
|
7,970
|
Cashflow per aandeel
2 |
7,070
|
6,660
|
6,770
|
5,970
|
-
|
5,650
|
5,980
|
5,970
|
Capex
1 |
1.285
|
1.297
|
1.278
|
1.112
|
-
|
1.245
|
1.274
|
1.300
|
Capex/omzet
|
31,08%
|
32,05%
|
28,44%
|
26,71%
|
-
|
31,57%
|
31,54%
|
31,39%
|
Datum van publicatie
|
05-03-20
|
04-03-21
|
03-03-22
|
29-04-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
7,345
EUR Gemiddelde koersdoel
7,704
EUR Spread / Gemiddelde doel +4,89% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +32,72% | 1,78 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. | | +46,62% | 2,68 mld. | | +18,46% | 2,55 mld. |
Uitzending - Andere
|