|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 90,28 EUR | +0,38% |
|
-1,44% | -43,72% |
| 01/12 | Wolters Kluwer Rondt Verkoop van Finance, Risk en Regulatory Reporting Divisie Af | MT |
| 01/12 | Wolters Kluwer rondt verkoop FRR aan Regnology af | AM |
Voorlopige winst- en verliesrekening: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 4.603 | 4.771 | 5.453 | 5.584 | 5.916 | 6.180 | 6.400 | 6.776 |
| Variatie | - | 3,65% | 14,29% | 2,4% | 5,95% | 4,47% | 3,55% | 5,87% |
| EBITDA 1 | 1.422 | 1.514 | 1.730 | 1.775 | 1.930 | 2.036 | 2.139 | 2.289 |
| Variatie | - | 6,47% | 14,27% | 2,6% | 8,73% | 5,48% | 5,09% | 7,01% |
| Bedrijfsresultaat (EBIT) 1 | 1.124 | 1.205 | 1.424 | 1.476 | 1.600 | 1.698 | 1.781 | 1.903 |
| Variatie | - | 7,21% | 18,17% | 3,65% | 8,4% | 6,14% | 4,86% | 6,88% |
| Betaalde rente 1 | -41 | -84 | -57 | -27 | -62 | -91,25 | -98 | -108,5 |
| Resultaat voor belastingen (EBT) 1 | 937 | 929 | 1.276 | 1.297 | 1.378 | 1.474 | 1.585 | 1.718 |
| Variatie | - | -0,85% | 37,35% | 1,65% | 6,25% | 7% | 7,49% | 8,39% |
| Nettowinst (verlies) 1 | 721 | 728 | 1.027 | 1.007 | 1.079 | 1.120 | 1.198 | 1.295 |
| Variatie | - | 0,97% | 41,07% | -1,95% | 7,15% | 3,82% | 6,95% | 8,05% |
| Datum van publicatie | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | 26-02-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 2.383 | 2.131 | 2.253 | 2.612 | 3.134 | 3.923 | 4.066 | 4.303 |
| Variatie | - | -10,57% | 5,73% | 15,93% | 19,98% | 25,18% | 3,65% | 5,83% |
| Datum van publicatie | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | 26-02-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 231 | 239 | 295 | 323 | 313 | 351,9 | 355,3 | 376,9 |
| Variatie | - | 3,46% | 23,43% | 9,49% | -3,1% | 12,42% | 0,97% | 6,09% |
| Vrije kasstroom (FCF) 1 | 907 | 1.010 | 1.220 | 1.164 | 1.276 | 1.319 | 1.435 | 1.487 |
| Variatie | - | 11,36% | 20,79% | -4,59% | 9,62% | 3,39% | 8,77% | 3,64% |
| Datum van publicatie | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | 26-02-25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Wolters Kluwer N.V.
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 30,89% | 31,73% | 31,73% | 31,79% | 32,62% | 32,94% | 33,43% | 33,79% |
| EBIT-marge (%) | 24,42% | 25,26% | 26,11% | 26,43% | 27,05% | 27,48% | 27,82% | 28,09% |
| EBT-marge (%) | 20,36% | 19,47% | 23,4% | 23,23% | 23,29% | 23,86% | 24,76% | 25,35% |
| Nettomarge (%) | 15,66% | 15,26% | 18,83% | 18,03% | 18,24% | 18,13% | 18,72% | 19,1% |
| FCF-marge (%) | 19,7% | 21,17% | 22,37% | 20,85% | 21,57% | 21,35% | 22,42% | 21,95% |
| Vrije kasstroom/nettoresultaat (%) | 125,8% | 138,74% | 118,79% | 115,59% | 118,26% | 117,77% | 119,76% | 114,88% |
Winstgevendheid | ||||||||
| ROA | 8,4% | 9,47% | 11,08% | 10,83% | 11,61% | 11,1% | 11,76% | 12,83% |
| ROE | 32,28% | 32,33% | 43,45% | 49,62% | 65,51% | 86,25% | 130,36% | 196,54% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 1,68x | 1,41x | 1,3x | 1,47x | 1,62x | 1,93x | 1,9x | 1,88x |
| Schuld/vrije kasstroom | 2,63x | 2,11x | 1,85x | 2,24x | 2,46x | 2,97x | 2,83x | 2,89x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 5,02% | 5,01% | 5,41% | 5,78% | 5,29% | 5,69% | 5,55% | 5,56% |
| CAPEX / EBITDA (%) | 16,24% | 15,79% | 17,05% | 18,2% | 16,22% | 17,29% | 16,61% | 16,47% |
| CAPEX / FCF (%) | 25,47% | 23,66% | 24,18% | 27,75% | 24,53% | 26,67% | 24,76% | 25,35% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 4,49 | 4,935 | 6,184 | 6,28 | 6,938 | 6,984 | 7,615 | 8,216 |
| Variatie | - | 9,92% | 25,32% | 1,55% | 10,47% | 0,67% | 9,03% | 7,9% |
| Dividend per aandeel 1 | 1,36 | 1,57 | 1,81 | 2,08 | 2,33 | 2,487 | 2,683 | 2,894 |
| Variatie | - | 15,44% | 15,29% | 14,92% | 12,02% | 6,73% | 7,89% | 7,88% |
| Nettoactief per aandeel 1 | 7,954 | 9,361 | 9,288 | 7,272 | 6,591 | 4,383 | 3,117 | 2,117 |
| Variatie | - | 17,7% | -0,79% | -21,7% | -9,36% | -33,5% | -28,89% | -32,09% |
| WPA 1 | 2,7 | 2,78 | 4,01 | 4,09 | 4,52 | 4,804 | 5,26 | 5,854 |
| Variatie | - | 2,96% | 44,24% | 2% | 10,51% | 6,28% | 9,48% | 11,3% |
| Aantal aandelen (in duizend) | 262.443 | 258.696 | 248.852 | 240.561 | 237.090 | 226.807 | 226.807 | 226.807 |
| Datum van publicatie | 24-02-21 | 23-02-22 | 22-02-23 | 21-02-24 | 26-02-25 | - | - | - |
1EUR
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 18,8x | 17,2x |
| PBR-ratio | 20,6x | 29x |
| EV/omzet | 3,95x | 3,83x |
| Dividendrendement | 2,75% | 2,97% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
AAA
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
12
Laatste slotkoers
90,28EUR
Gemiddelde koersdoel
138,92EUR
Spread / Gemiddelde doel
+53,87%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
