WOLTERS KLUWER N.V. Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Nabeurs 20:28:43 | |||
| 180,10 EUR | -0,36% |
|
180,10 | 0,00% |
| 07/02 | Wolters Kluwer koopt Registered Agent Solutions voor $ 415 miljoen | MT |
| 07/02 | Wolters Kluwer neemt Registered Agent Solutions over | AM |
Voorlopige winst- en verliesrekening: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.612 | 4.603 | 4.771 | 5.453 | 5.584 | 5.937 | 6.417 | 6.823 |
| Variatie | - | -0,2% | 3,65% | 14,29% | 2,4% | 6,33% | 8,07% | 6,33% |
| EBITDA 1 | 1.382 | 1.422 | 1.514 | 1.730 | 1.775 | 1.902 | 2.090 | 2.252 |
| Variatie | - | 2,89% | 6,47% | 14,27% | 2,6% | 7,16% | 9,88% | 7,73% |
| Bedrijfsresultaat (EBIT) 1 | 1.089 | 1.124 | 1.205 | 1.424 | 1.476 | 1.590 | 1.762 | 1.914 |
| Variatie | - | 3,21% | 7,21% | 18,17% | 3,65% | 7,73% | 10,81% | 8,62% |
| Betaalde rente 1 | -53 | -41 | -84 | -57 | -27 | -60 | -68,5 | -73 |
| Resultaat voor belastingen (EBT) 1 | 858 | 937 | 929 | 1.276 | 1.297 | 1.384 | 1.526 | 1.669 |
| Variatie | - | 9,21% | -0,85% | 37,35% | 1,65% | 6,71% | 10,23% | 9,42% |
| Nettowinst (verlies) 1 | 669 | 721 | 728 | 1.027 | 1.007 | 1.073 | 1.184 | 1.281 |
| Variatie | - | 7,77% | 0,97% | 41,07% | -1,95% | 6,55% | 10,35% | 8,22% |
| Datum van publicatie | 26-02-20 | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 2.207 | 2.383 | 2.131 | 2.253 | 2.612 | 3.177 | 3.309 | 3.446 |
| Variatie | - | 7,97% | -10,57% | 5,73% | 15,93% | 21,63% | 4,15% | 4,14% |
| Datum van publicatie | 26-02-20 | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 226 | 231 | 239 | 295 | 323 | 348 | 371,4 | 394,9 |
| Variatie | - | 2,21% | 3,46% | 23,43% | 9,49% | 7,74% | 6,72% | 6,34% |
| Vrije kasstroom (FCF) 1 | 876 | 907 | 1.010 | 1.220 | 1.164 | 1.352 | 1.604 | 1.639 |
| Variatie | - | 3,54% | 11,36% | 20,79% | -4,59% | 16,18% | 18,6% | 2,2% |
| Datum van publicatie | 26-02-20 | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 29,97% | 30,89% | 31,73% | 31,73% | 31,79% | 32,04% | 32,57% | 33% |
| EBIT-marge (%) | 23,61% | 24,42% | 25,26% | 26,11% | 26,43% | 26,78% | 27,46% | 28,05% |
| EBT-marge (%) | 18,6% | 20,36% | 19,47% | 23,4% | 23,23% | 23,31% | 23,78% | 24,47% |
| Nettomarge (%) | 14,51% | 15,66% | 15,26% | 18,83% | 18,03% | 18,07% | 18,45% | 18,78% |
| FCF-marge (%) | 18,99% | 19,7% | 21,17% | 22,37% | 20,85% | 22,78% | 25% | 24,03% |
| Vrije kasstroom/nettoresultaat (%) | 130,94% | 125,8% | 138,74% | 118,79% | 115,59% | 126,04% | 135,47% | 127,93% |
Winstgevendheid | ||||||||
| ROA | 7,73% | 8,4% | 9,47% | 11,08% | 10,83% | 11,46% | 12,45% | 13,23% |
| ROE | 28,87% | 32,28% | 32,33% | 43,45% | 49,62% | 71,33% | 87,63% | 98,01% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 1,6x | 1,68x | 1,41x | 1,3x | 1,47x | 1,67x | 1,58x | 1,53x |
| Schuld/vrije kasstroom | 2,52x | 2,63x | 2,11x | 1,85x | 2,24x | 2,35x | 2,06x | 2,1x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 4,9% | 5,02% | 5,01% | 5,41% | 5,78% | 5,86% | 5,79% | 5,79% |
| CAPEX / EBITDA (%) | 16,35% | 16,24% | 15,79% | 17,05% | 18,2% | 18,3% | 17,77% | 17,54% |
| CAPEX / FCF (%) | 25,8% | 25,47% | 23,66% | 24,18% | 27,75% | 25,73% | 23,15% | 24,09% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 4,048 | 4,49 | 4,935 | 6,184 | 6,28 | 6,429 | 7,228 | 7,914 |
| Variatie | - | 10,9% | 9,92% | 25,32% | 1,55% | 2,37% | 12,42% | 9,5% |
| Dividend per aandeel 1 | 1,18 | 1,36 | 1,57 | 1,81 | 2,08 | 2,245 | 2,493 | 2,725 |
| Variatie | - | 15,25% | 15,44% | 15,29% | 14,92% | 7,92% | 11,06% | 9,29% |
| Nettoactief per aandeel 1 | 8,924 | 7,954 | 9,361 | 9,288 | 7,272 | 5,823 | 5,549 | 5,269 |
| Variatie | - | -10,87% | 17,7% | -0,79% | -21,7% | -19,94% | -4,7% | -5,05% |
| WPA 1 | 2,46 | 2,7 | 2,78 | 4,01 | 4,09 | 4,423 | 4,949 | 5,419 |
| Variatie | - | 9,76% | 2,96% | 44,24% | 2% | 8,15% | 11,88% | 9,49% |
| Aantal aandelen (in duizend) | 266.576 | 262.443 | 258.696 | 248.852 | 240.561 | 237.901 | 237.901 | 237.901 |
| Datum van publicatie | 26-02-20 | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | - | - | - |
1EUR
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| P/E-ratio | 40,9x | 36,5x |
| PBR-ratio | 31x | 32,6x |
| EV/omzet | 7,78x | 7,22x |
| Dividendrendement | 1,24% | 1,38% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
12
Laatste slotkoers
180,75EUR
Gemiddelde koersdoel
172,29EUR
Spread / Gemiddelde doel
-4,68%
