Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
13,54
USD
|
-0,81%
|
|
-2,03%
|
-11,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.620
|
3.058
|
4.107
|
4.732
|
3.014
|
2.384
|
-
|
-
|
Bedrijfswaarde
1 |
7.770
|
6.571
|
7.282
|
4.732
|
5.743
|
4.736
|
4.614
|
5.271
|
K/w-verhouding
|
12,7
x
|
6,37
x
|
8,67
x
|
7,54
x
|
6,71
x
|
4,4
x
|
6,34
x
|
4,09
x
|
Dividendrendement
|
1,68%
|
-
|
-
|
1,79%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,57
x
|
1,04
x
|
1,37
x
|
1,44
x
|
1,04
x
|
0,74
x
|
0,81
x
|
0,73
x
|
Bedrijfswaarde/omzet
|
3,38
x
|
2,24
x
|
2,43
x
|
1,44
x
|
1,97
x
|
1,47
x
|
1,57
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
6,41
x
|
7,68
x
|
4,18
x
|
7,74
x
|
4,74
x
|
6,5
x
|
5,26
x
|
Bedrijfswaarde/FCF
|
37,2
x
|
8,65
x
|
16,6
x
|
6,22
x
|
13,2
x
|
7,44
x
|
11,7
x
|
8,15
x
|
FCF Yield
|
2,69%
|
11,6%
|
6,02%
|
16,1%
|
7,58%
|
13,4%
|
8,58%
|
12,3%
|
Price to Book
|
2,28
x
|
1,49
x
|
1,63
x
|
-
|
1,02
x
|
0,75
x
|
0,7
x
|
-
|
Aantal aandelen (in duizenden)
|
216.904
|
219.242
|
221.281
|
223.293
|
196.968
|
176.106
|
-
|
-
|
Referentieprijs
2 |
16,69
|
13,95
|
18,56
|
21,19
|
15,30
|
13,54
|
13,54
|
13,54
|
Datum van publicatie
|
11-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.299
|
2.938
|
2.991
|
3.279
|
2.911
|
3.229
|
2.943
|
3.260
|
EBITDA
1 |
707,5
|
1.024
|
948,1
|
1.132
|
742,3
|
999,2
|
710,2
|
1.002
|
Bedrijfsresultaat (EBIT)
1 |
596,9
|
889,7
|
820,3
|
1.011
|
629,1
|
892,3
|
592
|
918,8
|
Operationele Marge
|
25,96%
|
30,29%
|
27,42%
|
30,82%
|
21,61%
|
27,63%
|
20,12%
|
28,19%
|
Resultaat voor belastingen (EBT)
1 |
375,7
|
637,1
|
613,7
|
833,6
|
606,5
|
635,6
|
423
|
650
|
Nettowinst (verlies)
1 |
286,2
|
482,8
|
477
|
630,5
|
476,7
|
548,5
|
360
|
558
|
Nettomarge
|
12,45%
|
16,43%
|
15,95%
|
19,23%
|
16,38%
|
16,99%
|
12,23%
|
17,12%
|
WPA
2 |
1,310
|
2,190
|
2,140
|
2,810
|
2,280
|
3,080
|
2,135
|
3,310
|
Free Cash Flow
1 |
209,1
|
759,6
|
438,5
|
760,8
|
435,5
|
636,4
|
395,9
|
647
|
FCF-marge
|
9,09%
|
25,86%
|
14,66%
|
23,2%
|
14,96%
|
19,71%
|
13,45%
|
19,85%
|
Kasstroomconversie (ebitda)
|
29,56%
|
74,16%
|
46,25%
|
67,22%
|
58,67%
|
63,69%
|
55,75%
|
64,55%
|
Kasstroomconversie (nettowinst)
|
73,06%
|
157,35%
|
91,94%
|
120,67%
|
91,36%
|
116,01%
|
109,98%
|
115,95%
|
Dividend per aandeel
|
0,2800
|
-
|
-
|
0,3800
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
756,5
|
774,6
|
774,1
|
784,9
|
803,1
|
917,1
|
740,3
|
731,5
|
713,2
|
725,9
|
720,2
|
745,8
|
824,9
|
939,6
|
731,4
|
EBITDA
1 |
244,4
|
245,3
|
249,6
|
255,7
|
266
|
360,7
|
205
|
194,3
|
165,9
|
177,1
|
172
|
201,6
|
258,3
|
368,4
|
175,3
|
Bedrijfsresultaat (EBIT)
1 |
211,9
|
213,2
|
219,3
|
225,1
|
235,8
|
330,6
|
176,3
|
166
|
137,5
|
149,2
|
144,2
|
169
|
243,7
|
341,7
|
148,3
|
Operationele Marge
|
28%
|
27,53%
|
28,33%
|
28,68%
|
29,36%
|
36,05%
|
23,82%
|
22,7%
|
19,28%
|
20,56%
|
20,02%
|
22,66%
|
29,55%
|
36,37%
|
20,27%
|
Resultaat voor belastingen (EBT)
1 |
165,6
|
161,8
|
-
|
176
|
190
|
288,6
|
135,8
|
244,3
|
124,1
|
102,4
|
100,4
|
115,3
|
182,8
|
267,6
|
104
|
Nettowinst (verlies)
1 |
128,3
|
129,4
|
134,2
|
131,6
|
146,1
|
218,6
|
104,3
|
200,1
|
96,18
|
76,13
|
78,15
|
98,75
|
155
|
224,4
|
78
|
Nettomarge
|
16,96%
|
16,71%
|
17,34%
|
16,76%
|
18,19%
|
23,84%
|
14,09%
|
27,36%
|
13,49%
|
10,49%
|
10,85%
|
13,24%
|
18,8%
|
23,88%
|
10,67%
|
WPA
2 |
0,5800
|
0,5800
|
-
|
0,5900
|
0,6500
|
0,9700
|
0,4600
|
0,9200
|
0,4800
|
0,4000
|
0,4300
|
0,5100
|
0,8400
|
1,270
|
0,5100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
0,0950
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
04-11-21
|
28-02-22
|
09-05-22
|
08-08-22
|
09-11-22
|
27-02-23
|
10-05-23
|
03-08-23
|
07-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.150
|
3.512
|
3.175
|
-
|
2.729
|
2.352
|
2.229
|
2.887
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,865
x
|
3,429
x
|
3,349
x
|
-
|
3,676
x
|
2,354
x
|
3,139
x
|
2,88
x
|
Free Cash Flow
1 |
209
|
760
|
439
|
761
|
436
|
636
|
396
|
647
|
ROE (netto-inkomsten/eigen vermogen)
|
19,5%
|
27,8%
|
20,9%
|
-
|
12,6%
|
19,3%
|
8,72%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,68%
|
7,35%
|
6,94%
|
-
|
5,08%
|
7,74%
|
3,63%
|
-
|
Totale activa
1 |
6.116
|
6.571
|
6.875
|
-
|
9.390
|
7.088
|
9.915
|
-
|
Nettoactief per aandeel
2 |
7,310
|
9,380
|
11,40
|
-
|
15,00
|
18,00
|
19,30
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
88,4
|
45,5
|
63,1
|
51,3
|
54,7
|
63,6
|
61,6
|
60,2
|
Capex/omzet
|
3,84%
|
1,55%
|
2,11%
|
1,57%
|
1,88%
|
1,97%
|
2,09%
|
1,85%
|
Datum van publicatie
|
11-02-20
|
01-03-21
|
28-02-22
|
27-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
13,54
USD Gemiddelde koersdoel
18,13
USD Spread / Gemiddelde doel +33,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,50% | 2,38 mld. | | -27,15% | 19,87 mld. | | +5,19% | 14,26 mld. | | +1,38% | 5,31 mld. | | -16,48% | 4,82 mld. | | +45,47% | 3,58 mld. | | -6,70% | 3,14 mld. | | +12,06% | 1,95 mld. | | -46,89% | 1,68 mld. | | -26,49% | 1,55 mld. |
Televisie-uitzendingen
|