Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
32,4
USD
|
+2,69%
|
|
-1,73%
|
-9,47%
|
Fiscaal tijdperk: September |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.657
|
21.985
|
11.950
|
16.202
|
16.779
|
-
|
-
|
Bedrijfswaarde
1 |
17.208
|
24.832
|
15.098
|
19.525
|
19.881
|
19.528
|
19.067
|
K/w-verhouding
|
-35
x
|
73,7
x
|
21,9
x
|
38,3
x
|
31,3
x
|
23
x
|
19,9
x
|
Dividendrendement
|
1,36%
|
1,19%
|
2,63%
|
1,94%
|
2,12%
|
2,24%
|
2,35%
|
Marktkapitalisatie/omzet
|
3,28
x
|
4,15
x
|
2,02
x
|
2,68
x
|
2,58
x
|
2,46
x
|
2,28
x
|
Bedrijfswaarde/omzet
|
3,86
x
|
4,68
x
|
2,55
x
|
3,23
x
|
3,06
x
|
2,86
x
|
2,59
x
|
Bedrijfswaarde/EBITDA
|
20,6
x
|
22,8
x
|
12,6
x
|
14,9
x
|
13,7
x
|
12,5
x
|
11
x
|
Bedrijfswaarde/FCF
|
45,5
x
|
45,6
x
|
24,9
x
|
34,9
x
|
25,5
x
|
23,3
x
|
19,7
x
|
FCF Yield
|
2,2%
|
2,19%
|
4,02%
|
2,87%
|
3,91%
|
4,3%
|
5,07%
|
Price to Book
|
-233
x
|
709
x
|
78,6
x
|
52,8
x
|
25,2
x
|
16,3
x
|
10,2
x
|
Aantal aandelen (in duizenden)
|
510.000
|
514.386
|
514.849
|
515.993
|
517.881
|
-
|
-
|
Referentieprijs
2 |
28,74
|
42,74
|
23,21
|
31,40
|
32,40
|
32,40
|
32,40
|
Datum van publicatie
|
23-11-20
|
15-11-21
|
22-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Septiembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.475
|
4.463
|
5.301
|
5.919
|
6.037
|
6.500
|
6.825
|
7.352
|
EBITDA
1 |
-
|
837
|
1.090
|
1.196
|
1.311
|
1.451
|
1.567
|
1.738
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-229
|
712
|
714
|
903
|
1.051
|
1.183
|
1.346
|
Operationele Marge
|
-
|
-5,13%
|
13,43%
|
12,06%
|
14,96%
|
16,16%
|
17,34%
|
18,31%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-447
|
456
|
740
|
609
|
820,6
|
1.023
|
1.203
|
Nettowinst (verlies)
1 |
256
|
-475
|
304
|
551
|
430
|
567,1
|
741,9
|
867,3
|
Nettomarge
|
5,72%
|
-10,64%
|
5,73%
|
9,31%
|
7,12%
|
8,72%
|
10,87%
|
11,8%
|
WPA
2 |
-
|
-0,8200
|
0,5800
|
1,060
|
0,8200
|
1,034
|
1,410
|
1,628
|
Free Cash Flow
1 |
-
|
378
|
545
|
607
|
560
|
778,3
|
839,1
|
966,2
|
FCF-marge
|
-
|
8,47%
|
10,28%
|
10,26%
|
9,28%
|
11,97%
|
12,3%
|
13,14%
|
Kasstroomconversie (ebitda)
|
-
|
45,16%
|
50%
|
50,75%
|
42,72%
|
53,64%
|
53,56%
|
55,59%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
179,28%
|
110,16%
|
130,23%
|
137,24%
|
113,1%
|
111,41%
|
Dividend per aandeel
2 |
-
|
0,3900
|
0,5100
|
0,6100
|
0,6100
|
0,6861
|
0,7242
|
0,7628
|
Datum van publicatie
|
27-11-19
|
23-11-20
|
15-11-21
|
22-11-22
|
16-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
1.376
|
1.614
|
1.376
|
1.432
|
1.497
|
1.488
|
1.399
|
1.564
|
1.586
|
1.748
|
1.481
|
1.626
|
1.652
|
1.765
|
1.596
|
EBITDA
1 |
237
|
389
|
282
|
263
|
276
|
350
|
308
|
311
|
340
|
461
|
306,1
|
343,1
|
366,7
|
438,9
|
345,4
|
Bedrijfsresultaat (EBIT)
1 |
139
|
274
|
185
|
146
|
163
|
251
|
203
|
211
|
238
|
-
|
194,8
|
247,9
|
272,2
|
352,4
|
230,1
|
Operationele Marge
|
10,1%
|
16,98%
|
13,44%
|
10,2%
|
10,89%
|
16,87%
|
14,51%
|
13,49%
|
15,01%
|
-
|
13,15%
|
15,25%
|
16,48%
|
19,97%
|
14,42%
|
Resultaat voor belastingen (EBT)
1 |
52
|
263
|
126
|
164
|
187
|
172
|
58
|
167
|
212
|
265
|
100,9
|
195,7
|
215,2
|
267,9
|
-
|
Nettowinst (verlies)
1 |
28
|
187
|
92
|
124
|
148
|
122
|
34
|
122
|
152
|
159
|
79,35
|
146
|
161,9
|
-
|
-
|
Nettomarge
|
2,03%
|
11,59%
|
6,69%
|
8,66%
|
9,89%
|
8,2%
|
2,43%
|
7,8%
|
9,58%
|
9,1%
|
5,36%
|
8,98%
|
9,8%
|
-
|
-
|
WPA
2 |
0,0500
|
0,3600
|
0,1800
|
0,2400
|
0,2800
|
0,2300
|
0,0600
|
0,2300
|
0,2900
|
0,3000
|
0,1670
|
0,2717
|
0,3094
|
0,3997
|
0,2920
|
Dividend per aandeel
2 |
0,1500
|
0,1500
|
0,1500
|
0,1500
|
0,1600
|
-
|
0,1600
|
0,1600
|
0,1700
|
0,1700
|
0,1649
|
0,1643
|
0,1725
|
0,1683
|
0,1799
|
Datum van publicatie
|
15-11-21
|
08-02-22
|
10-05-22
|
09-08-22
|
22-11-22
|
09-02-23
|
09-05-23
|
08-08-23
|
16-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
2.551
|
2.847
|
3.148
|
3.323
|
3.101
|
2.749
|
2.288
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,048
x
|
2,612
x
|
2,632
x
|
2,535
x
|
2,137
x
|
1,755
x
|
1,316
x
|
Free Cash Flow
1 |
-
|
378
|
545
|
607
|
560
|
778
|
839
|
966
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
358%
|
187%
|
125%
|
89,1%
|
66,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-7,64%
|
4,46%
|
7,1%
|
5,25%
|
6,46%
|
8,14%
|
9,97%
|
Totale activa
1 |
-
|
6.214
|
6.810
|
7.764
|
8.187
|
8.776
|
9.111
|
8.701
|
Nettoactief per aandeel
2 |
-
|
-0,1200
|
0,0600
|
0,3000
|
0,6000
|
1,280
|
1,990
|
3,170
|
Cashflow per aandeel
2 |
-
|
0,9200
|
1,220
|
1,430
|
1,310
|
1,870
|
2,000
|
2,460
|
Capex
1 |
-
|
85
|
93
|
135
|
127
|
123
|
129
|
133
|
Capex/omzet
|
-
|
1,9%
|
1,75%
|
2,28%
|
2,1%
|
1,9%
|
1,89%
|
1,81%
|
Datum van publicatie
|
27-11-19
|
23-11-20
|
15-11-21
|
22-11-22
|
16-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
32,4
USD Gemiddelde koersdoel
39,31
USD Spread / Gemiddelde doel +21,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,47% | 16,78 mld. | | +10,08% | 18,16 mld. | | +1,78% | 10,77 mld. | | +17,54% | 7,81 mld. | | +2,61% | 6,76 mld. | | -30,45% | 3,42 mld. | | -6,12% | 3,28 mld. | | +25,00% | 2,9 mld. | | +2,97% | 2,79 mld. | | -3,33% | 2,17 mld. |
Entertainment Productie - NEC
|