Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,27
USD
|
-0,53%
|
|
-0,29%
|
-15,67%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
12.092
|
15.248
|
14.775
|
16.808
|
12.791
|
7.930
|
7.930
|
-
|
Bedrijfswaarde
1 |
19.859
|
24.000
|
26.779
|
30.472
|
25.572
|
9.395
|
15.748
|
14.547
|
K/w-verhouding
|
18,4
x
|
31,5
x
|
-19,4
x
|
28,6
x
|
10,7
x
|
10,2
x
|
9,48
x
|
8,86
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,1
x
|
1,96
x
|
1,84
x
|
1,93
x
|
1,42
x
|
1,05
x
|
0,9
x
|
0,88
x
|
Bedrijfswaarde/omzet
|
3,44
x
|
3,08
x
|
3,33
x
|
3,5
x
|
2,84
x
|
1,05
x
|
1,79
x
|
1,62
x
|
Bedrijfswaarde/EBITDA
|
8,97
x
|
9,85
x
|
10,4
x
|
11,1
x
|
9,11
x
|
3,44
x
|
6,14
x
|
5,56
x
|
Bedrijfswaarde/FCF
|
13,9
x
|
15,2
x
|
-
|
20,2
x
|
16,7
x
|
13,5
x
|
13,2
x
|
10,9
x
|
FCF Yield
|
7,2%
|
6,59%
|
-
|
4,94%
|
5,99%
|
7,42%
|
7,58%
|
9,2%
|
Price to Book
|
-
|
1,43
x
|
1,76
x
|
2,12
x
|
1,46
x
|
0,76
x
|
7,06
x
|
6,63
x
|
Aantal aandelen (in duizenden)
|
327.607
|
316.208
|
340.365
|
330.466
|
326.462
|
326.578
|
326.578
|
-
|
Referentieprijs
2 |
36,98
|
48,14
|
43,51
|
50,85
|
39,13
|
24,27
|
24,27
|
24,27
|
Datum van publicatie
|
28-02-19
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
5.771
|
7.794
|
8.040
|
8.696
|
9.003
|
8.953
|
8.795
|
9.001
|
EBITDA
1 |
2.214
|
2.436
|
2.575
|
2.755
|
2.807
|
2.732
|
2.567
|
2.617
|
Bedrijfsresultaat (EBIT)
1 |
1.620
|
1.544
|
749
|
1.917
|
1.919
|
1.808
|
1.900
|
1.973
|
Operationele Marge
|
28,07%
|
19,81%
|
9,32%
|
22,04%
|
21,32%
|
20,19%
|
21,61%
|
21,92%
|
Resultaat voor belastingen (EBT)
1 |
1.245
|
1.006
|
-613
|
949
|
1.969
|
1.268
|
1.393
|
1.477
|
Nettowinst (verlies)
1 |
676
|
494
|
-747
|
599
|
1.292
|
829
|
825,2
|
959,8
|
Nettomarge
|
11,71%
|
6,34%
|
-9,29%
|
6,89%
|
14,35%
|
9,26%
|
9,38%
|
10,66%
|
WPA
2 |
2,010
|
1,530
|
-2,240
|
1,780
|
3,660
|
2,380
|
2,560
|
2,740
|
Free Cash Flow
1 |
1.429
|
1.581
|
-
|
1.506
|
1.533
|
1.274
|
1.194
|
1.338
|
FCF-marge
|
24,76%
|
20,28%
|
-
|
17,32%
|
17,03%
|
14,18%
|
13,57%
|
14,86%
|
Kasstroomconversie (ebitda)
|
64,54%
|
64,9%
|
-
|
54,66%
|
54,61%
|
49,29%
|
46,5%
|
51,11%
|
Kasstroomconversie (nettowinst)
|
211,39%
|
320,04%
|
-
|
251,42%
|
118,65%
|
143,25%
|
144,64%
|
139,37%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-02-19
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q2
|
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
|
---|
Omzet
1 |
2.159
|
2.198
|
2.281
|
2.186
|
2.254
|
2.280
|
2.283
|
2.144
|
2.250
|
2.271
|
2.288
|
2.135
|
2.203
|
2.215
|
2.225
|
EBITDA
1 |
697
|
715
|
666
|
685
|
675
|
713
|
734
|
614
|
694
|
736
|
688
|
617,4
|
650,8
|
680,1
|
657,9
|
Bedrijfsresultaat (EBIT)
1 |
634
|
604
|
450
|
484
|
472
|
434
|
529
|
373
|
452
|
528
|
455
|
417,7
|
461,4
|
477,2
|
445,8
|
Operationele Marge
|
29,37%
|
27,48%
|
19,73%
|
22,14%
|
20,94%
|
19,04%
|
23,17%
|
17,4%
|
20,09%
|
23,25%
|
19,89%
|
19,56%
|
20,94%
|
21,54%
|
20,03%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
445
|
858
|
481
|
377
|
289
|
263
|
465
|
251
|
288,7
|
332,4
|
348,2
|
316,8
|
Nettowinst (verlies)
1 |
-
|
342
|
-69
|
288
|
447
|
305
|
252
|
183
|
166
|
307
|
173
|
162,3
|
192
|
203,2
|
182,8
|
Nettomarge
|
-
|
15,56%
|
-3,02%
|
13,17%
|
19,83%
|
13,38%
|
11,04%
|
8,54%
|
7,38%
|
13,52%
|
7,56%
|
7,6%
|
8,71%
|
9,18%
|
8,21%
|
WPA
2 |
1,000
|
1,020
|
-0,2000
|
0,8200
|
1,240
|
0,8200
|
0,7700
|
0,3800
|
0,4900
|
0,8900
|
0,5550
|
0,5100
|
0,6300
|
0,7400
|
0,6900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
06-08-21
|
04-11-21
|
25-02-22
|
06-05-22
|
05-08-22
|
04-11-22
|
01-03-23
|
05-05-23
|
04-08-23
|
03-11-23
|
28-02-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
7.767
|
8.752
|
12.004
|
13.664
|
12.781
|
9.230
|
7.818
|
6.617
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,508
x
|
3,593
x
|
4,662
x
|
4,96
x
|
4,553
x
|
3,572
x
|
3,046
x
|
2,528
x
|
Free Cash Flow
1 |
1.429
|
1.581
|
-
|
1.506
|
1.533
|
1.274
|
1.194
|
1.338
|
ROE (netto-inkomsten/eigen vermogen)
|
6,3%
|
4,64%
|
-7,89%
|
7,36%
|
15,4%
|
11,6%
|
9,07%
|
9,51%
|
ROA (netto-inkomsten/totale activa)
|
2,38%
|
3,14%
|
-2,35%
|
1,88%
|
4,16%
|
2,84%
|
2,22%
|
2,52%
|
Totale activa
1 |
28.411
|
15.710
|
31.751
|
31.877
|
31.076
|
31.348
|
37.192
|
38.054
|
Nettoactief per aandeel
2 |
-
|
33,70
|
24,70
|
24,00
|
26,80
|
32,10
|
3,440
|
3,660
|
Cashflow per aandeel
|
5,310
|
6,020
|
5,730
|
5,620
|
5,680
|
-
|
-
|
-
|
Capex
1 |
356
|
363
|
350
|
388
|
426
|
650
|
674
|
483
|
Capex/omzet
|
6,17%
|
4,66%
|
4,35%
|
4,46%
|
4,73%
|
7,26%
|
7,67%
|
5,37%
|
Datum van publicatie
|
28-02-19
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
Laatste slotkoers
24,27
USD Gemiddelde koersdoel
42,5
USD Spread / Gemiddelde doel +75,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,67% | 7,93 mld. | | +24,85% | 207 mld. | | +9,98% | 16,08 mld. | | -19,47% | 8,36 mld. | | 0,00% | 4,58 mld. | | +37,01% | 4,24 mld. | | +11,41% | 3,5 mld. | | +0,19% | 3,4 mld. | | +46,62% | 2,68 mld. | | +18,46% | 2,55 mld. |
Uitzending - Andere
|