Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,47
USD
|
+0,99%
|
|
+2,44%
|
-3,58%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.957
|
9.174
|
14.746
|
12.942
|
12.501
|
11.878
|
-
|
-
|
Bedrijfswaarde
1 |
11.091
|
10.131
|
14.433
|
13.312
|
13.317
|
12.401
|
11.783
|
11.210
|
K/w-verhouding
|
13,8
x
|
26,4
x
|
15,7
x
|
14,1
x
|
11,5
x
|
11,9
x
|
11,2
x
|
10,7
x
|
Dividendrendement
|
4,07%
|
4,34%
|
2,88%
|
3,48%
|
3,8%
|
4,16%
|
4,4%
|
4,65%
|
Marktkapitalisatie/omzet
|
1,04
x
|
1,14
x
|
1,62
x
|
1,37
x
|
1,33
x
|
1,26
x
|
1,22
x
|
1,18
x
|
Bedrijfswaarde/omzet
|
1,29
x
|
1,26
x
|
1,58
x
|
1,41
x
|
1,42
x
|
1,31
x
|
1,21
x
|
1,12
x
|
Bedrijfswaarde/EBITDA
|
7,46
x
|
7,84
x
|
8,34
x
|
7,57
x
|
7,62
x
|
7,03
x
|
6,46
x
|
5,94
x
|
Bedrijfswaarde/FCF
|
8,33
x
|
6,03
x
|
7,68
x
|
30,9
x
|
35,5
x
|
11,1
x
|
9,52
x
|
7,87
x
|
FCF Yield
|
12%
|
16,6%
|
13%
|
3,24%
|
2,82%
|
9,01%
|
10,5%
|
12,7%
|
Price to Book
|
3,22
x
|
3,18
x
|
4,19
x
|
3,53
x
|
3,1
x
|
2,87
x
|
2,69
x
|
2,53
x
|
Aantal aandelen (in duizenden)
|
387.732
|
390.035
|
393.755
|
388.525
|
383.004
|
377.424
|
-
|
-
|
Referentieprijs
2 |
23,10
|
23,52
|
37,45
|
33,31
|
32,64
|
31,47
|
31,47
|
31,47
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.625
|
8.064
|
9.108
|
9.449
|
9.401
|
9.444
|
9.720
|
10.023
|
EBITDA
1 |
1.486
|
1.293
|
1.731
|
1.758
|
1.747
|
1.765
|
1.824
|
1.886
|
Bedrijfsresultaat (EBIT)
1 |
1.204
|
1.088
|
1.533
|
1.568
|
1.567
|
1.547
|
1.603
|
1.654
|
Operationele Marge
|
13,96%
|
13,49%
|
16,83%
|
16,6%
|
16,67%
|
16,38%
|
16,49%
|
16,5%
|
Resultaat voor belastingen (EBT)
1 |
878,3
|
361,3
|
1.222
|
1.269
|
1.408
|
1.368
|
1.489
|
1.525
|
Nettowinst (verlies)
1 |
656
|
351,1
|
952,8
|
938
|
1.098
|
993,2
|
1.049
|
1.099
|
Nettomarge
|
7,61%
|
4,35%
|
10,46%
|
9,93%
|
11,68%
|
10,52%
|
10,8%
|
10,96%
|
WPA
2 |
1,680
|
0,8900
|
2,390
|
2,370
|
2,850
|
2,637
|
2,806
|
2,932
|
Free Cash Flow
1 |
1.331
|
1.680
|
1.880
|
430,7
|
375,4
|
1.117
|
1.237
|
1.425
|
FCF-marge
|
15,43%
|
20,83%
|
20,64%
|
4,56%
|
3,99%
|
11,83%
|
12,73%
|
14,21%
|
Kasstroomconversie (ebitda)
|
89,56%
|
129,93%
|
108,65%
|
24,51%
|
21,49%
|
63,3%
|
67,84%
|
75,52%
|
Kasstroomconversie (nettowinst)
|
202,85%
|
478,41%
|
197,34%
|
45,92%
|
34,18%
|
112,47%
|
117,91%
|
129,64%
|
Dividend per aandeel
2 |
0,9400
|
1,020
|
1,080
|
1,160
|
1,240
|
1,309
|
1,385
|
1,462
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
2.549
|
2.227
|
2.376
|
2.296
|
2.550
|
2.177
|
2.328
|
2.309
|
2.586
|
2.183
|
2.328
|
2.312
|
2.611
|
2.257
|
2.418
|
EBITDA
1 |
545,4
|
320,1
|
416,1
|
403
|
618,4
|
256,4
|
375,5
|
442,2
|
672,9
|
250
|
374,8
|
443,7
|
687,6
|
279,7
|
393,6
|
Bedrijfsresultaat (EBIT)
1 |
491,8
|
273,6
|
370,1
|
356,2
|
568,4
|
210,8
|
330,2
|
397,2
|
628,5
|
205,5
|
323,4
|
381,6
|
647
|
-
|
-
|
Operationele Marge
|
19,29%
|
12,28%
|
15,58%
|
15,51%
|
22,29%
|
9,68%
|
14,18%
|
17,2%
|
24,3%
|
9,41%
|
13,89%
|
16,51%
|
24,78%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
433,3
|
209,9
|
314,8
|
331,4
|
412,8
|
166
|
278,6
|
339,5
|
623,9
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
357,9
|
159,4
|
229,6
|
251,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
14,04%
|
7,16%
|
9,67%
|
10,97%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,9000
|
0,4000
|
0,5800
|
0,6400
|
0,7600
|
0,3300
|
0,6800
|
0,6300
|
1,210
|
-
|
0,5100
|
0,6500
|
1,240
|
-
|
-
|
Dividend per aandeel
2 |
0,2700
|
0,2900
|
0,2900
|
0,2900
|
0,2900
|
0,3100
|
0,3100
|
0,3100
|
0,3100
|
-
|
0,3245
|
0,3245
|
0,3372
|
0,3387
|
0,3387
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
21-07-22
|
21-10-22
|
09-02-23
|
27-04-23
|
21-07-23
|
20-10-23
|
08-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.134
|
957
|
-
|
370
|
816
|
524
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
313
|
-
|
-
|
-
|
94,3
|
668
|
Hefboom (schuld/ebitda)
|
1,436
x
|
0,7405
x
|
-
|
0,2107
x
|
0,4669
x
|
0,2968
x
|
-
|
-
|
Free Cash Flow
1 |
1.331
|
1.680
|
1.880
|
431
|
375
|
1.117
|
1.237
|
1.425
|
ROE (netto-inkomsten/eigen vermogen)
|
29,3%
|
24%
|
32,3%
|
30,3%
|
29,1%
|
26,5%
|
25,9%
|
25,8%
|
ROA (netto-inkomsten/totale activa)
|
4,53%
|
3,8%
|
5,46%
|
5,6%
|
5,77%
|
5,26%
|
5,35%
|
5%
|
Totale activa
1 |
14.479
|
9.238
|
17.437
|
16.741
|
19.039
|
18.883
|
19.627
|
21.977
|
Nettoactief per aandeel
2 |
7,170
|
7,410
|
8,940
|
9,440
|
10,50
|
11,00
|
11,70
|
12,50
|
Cashflow per aandeel
2 |
3,910
|
4,700
|
5,210
|
1,540
|
1,440
|
3,120
|
3,370
|
3,920
|
Capex
1 |
199
|
168
|
195
|
178
|
179
|
185
|
192
|
200
|
Capex/omzet
|
2,3%
|
2,08%
|
2,14%
|
1,88%
|
1,91%
|
1,96%
|
1,98%
|
2%
|
Datum van publicatie
|
12-02-20
|
10-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,47
USD Gemiddelde koersdoel
35,59
USD Spread / Gemiddelde doel +13,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,58% | 11,88 mld. | | +24,29% | 27,88 mld. | | +10,84% | 18,78 mld. | | +8,39% | 13,65 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
|