slotkoers
Wiener Boerse
00:00:00 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,22
EUR
|
-0,04%
|
|
-.--%
|
+9,21%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.935
|
40.812
|
47.011
|
51.268
|
-
|
-
|
Bedrijfswaarde
1 |
46.945
|
42.622
|
48.700
|
52.759
|
51.922
|
50.921
|
K/w-verhouding
|
50,6
x
|
52,3
x
|
38
x
|
37,7
x
|
31,5
x
|
27,6
x
|
Dividendrendement
|
1,61%
|
2,27%
|
1,98%
|
1,93%
|
2,16%
|
2,34%
|
Marktkapitalisatie/omzet
|
5,28
x
|
3,95
x
|
4,23
x
|
4,35
x
|
4,04
x
|
3,79
x
|
Bedrijfswaarde/omzet
|
5,52
x
|
4,12
x
|
4,38
x
|
4,47
x
|
4,1
x
|
3,76
x
|
Bedrijfswaarde/EBITDA
|
26,3
x
|
20
x
|
20,6
x
|
19,9
x
|
17,4
x
|
15,4
x
|
Bedrijfswaarde/FCF
|
43,5
x
|
26
x
|
27,6
x
|
36,9
x
|
29,6
x
|
25,5
x
|
FCF Yield
|
2,3%
|
3,85%
|
3,62%
|
2,71%
|
3,37%
|
3,92%
|
Price to Book
|
22,1
x
|
17,4
x
|
-
|
15
x
|
12,6
x
|
10,7
x
|
Aantal aandelen (in duizenden)
|
1.813.376
|
1.813.046
|
1.821.431
|
1.829.045
|
-
|
-
|
Referentieprijs
2 |
24,78
|
22,51
|
25,81
|
28,03
|
28,03
|
28,03
|
Datum van publicatie
|
03-03-22
|
02-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.504
|
10.340
|
11.108
|
11.790
|
12.676
|
13.535
|
EBITDA
1 |
1.788
|
2.135
|
2.369
|
2.652
|
2.983
|
3.313
|
Bedrijfsresultaat (EBIT)
1 |
1.399
|
1.600
|
1.418
|
1.979
|
2.363
|
2.631
|
Operationele Marge
|
16,45%
|
15,47%
|
12,77%
|
16,79%
|
18,64%
|
19,44%
|
Resultaat voor belastingen (EBT)
1 |
1.165
|
900
|
1.721
|
1.832
|
2.200
|
2.429
|
Nettowinst (verlies)
1 |
886
|
782
|
1.259
|
1.334
|
1.592
|
1.809
|
Nettomarge
|
10,42%
|
7,56%
|
11,33%
|
11,32%
|
12,56%
|
13,37%
|
WPA
2 |
0,4900
|
0,4300
|
0,6800
|
0,7435
|
0,8910
|
1,014
|
Free Cash Flow
1 |
1.079
|
1.639
|
1.764
|
1.431
|
1.751
|
1.997
|
FCF-marge
|
12,69%
|
15,85%
|
15,88%
|
12,14%
|
13,82%
|
14,76%
|
Kasstroomconversie (ebitda)
|
60,35%
|
76,77%
|
74,46%
|
53,96%
|
58,7%
|
60,28%
|
Kasstroomconversie (nettowinst)
|
121,78%
|
209,59%
|
140,11%
|
107,25%
|
110,03%
|
110,39%
|
Dividend per aandeel
2 |
0,4000
|
0,5100
|
0,5100
|
0,5424
|
0,6064
|
0,6556
|
Datum van publicatie
|
03-03-22
|
02-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 S1
|
2025 S2
|
---|
Omzet
1 |
2.153
|
2.520
|
2.199
|
2.535
|
4.734
|
2.664
|
2.942
|
5.606
|
2.451
|
2.697
|
5.148
|
2.752
|
3.208
|
5.960
|
2.594
|
2.900
|
5.468
|
2.906
|
3.396
|
6.246
|
2.812
|
5.946
|
6.928
|
EBITDA
1 |
461
|
503
|
455
|
507
|
962
|
553
|
620
|
1.173
|
522
|
590
|
1.112
|
581
|
677
|
1.257
|
591
|
642,2
|
857,8
|
646,8
|
755,6
|
1.184
|
-
|
1.091
|
1.218
|
Bedrijfsresultaat (EBIT)
1 |
-
|
359,5
|
383
|
383
|
765
|
425,5
|
409
|
835
|
-
|
-
|
591
|
-
|
-
|
827
|
270,4
|
442
|
862,5
|
491
|
586
|
1.015
|
-
|
952
|
1.092
|
Operationele Marge
|
-
|
14,27%
|
17,42%
|
15,11%
|
16,16%
|
15,97%
|
13,9%
|
14,89%
|
-
|
-
|
11,48%
|
-
|
-
|
13,88%
|
10,47%
|
15,24%
|
15,77%
|
16,89%
|
17,25%
|
16,25%
|
-
|
16,01%
|
15,76%
|
Resultaat voor belastingen (EBT)
|
-
|
284
|
-
|
-
|
193
|
-
|
-
|
707
|
-
|
-
|
854
|
-
|
-
|
867
|
-
|
-
|
825
|
-
|
-
|
975,5
|
-
|
902
|
1.042
|
Nettowinst (verlies)
|
-
|
217
|
-
|
-
|
241
|
-
|
-
|
541
|
-
|
-
|
625
|
-
|
-
|
634
|
-
|
-
|
609,5
|
-
|
-
|
721,5
|
-
|
676
|
781
|
Nettomarge
|
-
|
8,61%
|
-
|
-
|
5,09%
|
-
|
-
|
9,65%
|
-
|
-
|
12,14%
|
-
|
-
|
10,64%
|
-
|
-
|
11,15%
|
-
|
-
|
11,55%
|
-
|
11,37%
|
11,27%
|
WPA
2 |
-
|
0,1200
|
-
|
-
|
0,1300
|
-
|
-
|
0,3000
|
-
|
-
|
0,3400
|
-
|
-
|
0,3400
|
0,1572
|
0,1780
|
0,3300
|
0,2145
|
0,1980
|
0,3900
|
-
|
0,3700
|
0,4200
|
Dividend per aandeel
2 |
0,1000
|
0,2000
|
0,1200
|
0,1200
|
0,2000
|
-
|
-
|
0,3100
|
-
|
-
|
0,2400
|
-
|
-
|
0,2700
|
-
|
-
|
0,2500
|
-
|
0,5879
|
0,2800
|
-
|
0,2800
|
0,3000
|
Datum van publicatie
|
27-10-21
|
03-03-22
|
03-05-22
|
27-07-22
|
27-07-22
|
27-10-22
|
02-03-23
|
02-03-23
|
26-04-23
|
26-07-23
|
26-07-23
|
26-10-23
|
28-02-24
|
28-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.010
|
1.810
|
1.689
|
1.491
|
654
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
347
|
Hefboom (schuld/ebitda)
|
1,124
x
|
0,8478
x
|
0,713
x
|
0,5622
x
|
0,2192
x
|
-
|
Free Cash Flow
1 |
1.079
|
1.639
|
1.764
|
1.431
|
1.751
|
1.997
|
ROE (netto-inkomsten/eigen vermogen)
|
69,4%
|
66,4%
|
-
|
50,4%
|
50%
|
47,7%
|
ROA (netto-inkomsten/totale activa)
|
10,8%
|
12,3%
|
-
|
11%
|
12,7%
|
13,6%
|
Totale activa
1 |
8.238
|
6.382
|
-
|
12.091
|
12.533
|
13.278
|
Nettoactief per aandeel
2 |
1,120
|
1,290
|
-
|
1,870
|
2,220
|
2,630
|
Cashflow per aandeel
2 |
0,6300
|
0,9500
|
1,040
|
1,010
|
1,210
|
1,300
|
Capex
1 |
61
|
93
|
121
|
128
|
135
|
143
|
Capex/omzet
|
0,72%
|
0,9%
|
1,09%
|
1,08%
|
1,07%
|
1,06%
|
Datum van publicatie
|
03-03-22
|
02-03-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
28,03
EUR Gemiddelde koersdoel
30,23
EUR Spread / Gemiddelde doel +7,84% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,46% | 5,96 mld. | | +10,86% | 2,74 mld. | | +42,86% | 1,63 mld. | | -15,74% | 1,32 mld. | | -45,01% | 1,34 mld. | | -84,00% | 640 mln. | | +9,43% | 422 mln. | | +0,94% | 175 mln. | | -21,87% | 113 mln. |
Muziek, Muziekvideoproductie & -distributie
|