Beurs gesloten -
OTC Markets
21:54:05 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,95
USD
|
+1,48%
|
|
+0,83%
|
+2,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
30.886
|
29.441
|
12.471
|
8.889
|
9.915
|
10.350
|
-
|
-
|
Bedrijfswaarde
1 |
36.897
|
36.022
|
13.169
|
10.763
|
16.826
|
13.651
|
12.593
|
12.451
|
K/w-verhouding
|
20,2
x
|
20,9
x
|
0,52
x
|
-9,1
x
|
24,8
x
|
18,4
x
|
15,8
x
|
-
|
Dividendrendement
|
2,32%
|
2,27%
|
5,05%
|
2,8%
|
2,58%
|
2,89%
|
3,07%
|
3,5%
|
Marktkapitalisatie/omzet
|
1,94
x
|
1,83
x
|
1,3
x
|
0,93
x
|
0,94
x
|
0,56
x
|
0,54
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
2,32
x
|
2,24
x
|
1,38
x
|
1,12
x
|
1,6
x
|
0,74
x
|
0,66
x
|
0,63
x
|
Bedrijfswaarde/EBITDA
|
16,2
x
|
14,9
x
|
11,2
x
|
9,25
x
|
13
x
|
6,52
x
|
5,78
x
|
5,49
x
|
Bedrijfswaarde/FCF
|
43,2
x
|
45,7
x
|
11,2
x
|
29,6
x
|
30,8
x
|
17,4
x
|
14,5
x
|
13,1
x
|
FCF Yield
|
2,32%
|
2,19%
|
8,94%
|
3,37%
|
3,25%
|
5,74%
|
6,91%
|
7,65%
|
Price to Book
|
1,97
x
|
1,83
x
|
0,65
x
|
0,53
x
|
0,58
x
|
0,62
x
|
0,61
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
1.196.192
|
1.116.054
|
1.048.861
|
997.142
|
1.024.658
|
1.024.713
|
-
|
-
|
Referentieprijs
2 |
25,82
|
26,38
|
11,89
|
8,914
|
9,676
|
10,10
|
10,10
|
10,10
|
Datum van publicatie
|
13-02-20
|
03-03-21
|
09-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.898
|
16.090
|
9.572
|
9.595
|
10.510
|
18.562
|
19.172
|
19.732
|
EBITDA
1 |
2.278
|
2.423
|
1.179
|
1.164
|
1.294
|
2.094
|
2.178
|
2.270
|
Bedrijfsresultaat (EBIT)
1 |
1.526
|
1.627
|
690
|
868
|
934
|
1.341
|
1.436
|
1.529
|
Operationele Marge
|
9,6%
|
10,11%
|
7,21%
|
9,05%
|
8,89%
|
7,22%
|
7,49%
|
7,75%
|
Resultaat voor belastingen (EBT)
1 |
1.477
|
2.182
|
-711
|
-548
|
680
|
968,3
|
-
|
-
|
Nettowinst (verlies)
1 |
1.583
|
1.440
|
24.692
|
-1.010
|
405
|
685,7
|
814,7
|
1.267
|
Nettomarge
|
9,96%
|
8,95%
|
257,96%
|
-10,53%
|
3,85%
|
3,69%
|
4,25%
|
6,42%
|
WPA
2 |
1,280
|
1,260
|
22,87
|
-0,9800
|
0,3900
|
0,5476
|
0,6381
|
-
|
Free Cash Flow
1 |
855
|
788
|
1.177
|
363
|
546
|
783,2
|
870,2
|
951,9
|
FCF-marge
|
5,38%
|
4,9%
|
12,3%
|
3,78%
|
5,2%
|
4,22%
|
4,54%
|
4,82%
|
Kasstroomconversie (ebitda)
|
37,53%
|
32,52%
|
99,83%
|
31,19%
|
42,19%
|
37,4%
|
39,96%
|
41,94%
|
Kasstroomconversie (nettowinst)
|
54,01%
|
54,72%
|
4,77%
|
-
|
134,81%
|
114,22%
|
106,81%
|
75,13%
|
Dividend per aandeel
2 |
0,6000
|
0,6000
|
0,6000
|
0,2500
|
0,2500
|
0,2919
|
0,3105
|
0,3532
|
Datum van publicatie
|
13-02-20
|
03-03-21
|
09-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
|
7.576
|
8.514
|
8.221
|
2.476
|
5.178
|
2.377
|
2.496
|
4.873
|
2.578
|
-
|
4.722
|
2.408
|
4.698
|
2.426
|
5.812
|
-
|
-
|
8.964
|
-
|
-
|
9.878
|
EBITDA
|
1.120
|
1.303
|
822
|
-
|
-
|
-
|
-
|
623
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
735
|
892
|
1.066
|
-
|
-376
|
-
|
-
|
412
|
-
|
-
|
456
|
-
|
444
|
-
|
490
|
-
|
-
|
733,2
|
-
|
-
|
653,5
|
Operationele Marge
|
9,7%
|
10,48%
|
12,97%
|
-
|
-7,26%
|
-
|
-
|
8,45%
|
-
|
-
|
9,66%
|
-
|
9,45%
|
-
|
8,43%
|
-
|
-
|
8,18%
|
-
|
-
|
6,62%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
0,2500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2500
|
-
|
Datum van publicatie
|
30-07-20
|
03-03-21
|
28-07-21
|
21-10-21
|
09-03-22
|
25-04-22
|
28-07-22
|
28-07-22
|
20-10-22
|
08-03-23
|
08-03-23
|
27-07-23
|
27-07-23
|
07-12-23
|
07-03-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.011
|
6.581
|
698
|
1.874
|
6.911
|
3.301
|
2.243
|
2.101
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,639
x
|
2,716
x
|
0,592
x
|
1,61
x
|
5,341
x
|
1,576
x
|
1,03
x
|
0,9257
x
|
Free Cash Flow
1 |
855
|
788
|
1.177
|
363
|
546
|
783
|
870
|
952
|
ROE (netto-inkomsten/eigen vermogen)
|
9,73%
|
9,26%
|
3,74%
|
1,89%
|
4,19%
|
4,88%
|
5,42%
|
5,95%
|
ROA (netto-inkomsten/totale activa)
|
4,36%
|
3,82%
|
1,82%
|
1,06%
|
2,08%
|
2,26%
|
2,62%
|
2,94%
|
Totale activa
1 |
36.314
|
37.734
|
1.359.916
|
-95.184
|
19.501
|
30.324
|
31.091
|
43.026
|
Nettoactief per aandeel
2 |
13,10
|
14,40
|
18,20
|
17,00
|
16,70
|
16,20
|
16,70
|
18,10
|
Cashflow per aandeel
2 |
1,020
|
1,070
|
1,520
|
0,7200
|
0,9300
|
1,300
|
1,210
|
1,410
|
Capex
1 |
413
|
438
|
460
|
385
|
405
|
641
|
657
|
675
|
Capex/omzet
|
2,6%
|
2,72%
|
4,81%
|
4,01%
|
3,85%
|
3,45%
|
3,42%
|
3,42%
|
Datum van publicatie
|
13-02-20
|
03-03-21
|
09-03-22
|
08-03-23
|
07-03-24
|
-
|
-
|
-
|
Laatste slotkoers
10,1
EUR Gemiddelde koersdoel
13,37
EUR Spread / Gemiddelde doel +32,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,11% | 18,29 mld. | | -16,79% | 15,42 mld. | | +31,76% | 8,8 mld. | | +5,36% | 7,05 mld. | | -13,03% | 3,04 mld. | | +12,15% | 3,04 mld. | | +7,07% | 2,48 mld. | | -5,33% | 2,12 mld. | | -23,76% | 1,87 mld. |
Entertainment Productie - NEC
|