Geschatte realtime
Tradegate
17:38:28 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,628
EUR
|
-1,44%
|
|
-1,56%
|
+0,80%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.383
|
9.912
|
14.426
|
15.321
|
16.589
|
15.537
|
-
|
-
|
Bedrijfswaarde
1 |
20.103
|
18.834
|
17.854
|
14.114
|
18.054
|
12.752
|
12.627
|
12.431
|
K/w-verhouding
|
48,6
x
|
22,5
x
|
2,39
x
|
4,5
x
|
141
x
|
36
x
|
25,8
x
|
24,7
x
|
Dividendrendement
|
1,54%
|
1,77%
|
1,22%
|
1,15%
|
1,24%
|
1,23%
|
1,23%
|
1,23%
|
Marktkapitalisatie/omzet
|
0,46
x
|
0,41
x
|
0,73
x
|
0,74
x
|
1,21
x
|
0,72
x
|
0,7
x
|
0,67
x
|
Bedrijfswaarde/omzet
|
0,81
x
|
0,78
x
|
0,9
x
|
0,68
x
|
1,32
x
|
0,59
x
|
0,57
x
|
0,54
x
|
Bedrijfswaarde/EBITDA
|
6,55
x
|
5,77
x
|
8,36
x
|
6,44
x
|
13,1
x
|
7,14
x
|
7,33
x
|
7
x
|
Bedrijfswaarde/FCF
|
15,8
x
|
10,9
x
|
12,6
x
|
-
|
-
|
20,1
x
|
21,7
x
|
20,2
x
|
FCF Yield
|
6,32%
|
9,22%
|
7,94%
|
-
|
-
|
4,97%
|
4,61%
|
4,95%
|
Price to Book
|
1,25
x
|
1,09
x
|
0,74
x
|
-
|
-
|
0,81
x
|
1,24
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
2.926.178
|
2.930.886
|
2.932.124
|
2.935.067
|
2.933.459
|
2.735.359
|
-
|
-
|
Referentieprijs
2 |
3,890
|
3,382
|
4,920
|
5,220
|
5,655
|
5,680
|
5,680
|
5,680
|
Datum van publicatie
|
12/03/20
|
4/03/21
|
10/03/22
|
14/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
24.843
|
24.109
|
19.771
|
20.677
|
13.679
|
21.599
|
22.341
|
23.178
|
EBITDA
1 |
3.070
|
3.265
|
2.135
|
2.192
|
1.382
|
1.785
|
1.723
|
1.777
|
Bedrijfsresultaat (EBIT)
1 |
1.259
|
1.650
|
939
|
1.231
|
768
|
1.373
|
1.497
|
1.551
|
Operationele Marge
|
5,07%
|
6,84%
|
4,75%
|
5,95%
|
5,61%
|
6,36%
|
6,7%
|
6,69%
|
Resultaat voor belastingen (EBT)
1 |
1.276
|
2.272
|
21.216
|
3.261
|
840
|
1.260
|
-
|
-
|
Nettowinst (verlies)
1 |
237
|
426
|
6.062
|
3.400
|
268
|
603
|
647
|
680
|
Nettomarge
|
0,95%
|
1,77%
|
30,66%
|
16,44%
|
1,96%
|
2,79%
|
2,9%
|
2,93%
|
WPA
2 |
0,0800
|
0,1500
|
2,060
|
1,160
|
0,0400
|
0,1576
|
0,2200
|
0,2300
|
Free Cash Flow
1 |
1.271
|
1.736
|
1.418
|
-
|
-
|
633,6
|
582,6
|
615,7
|
FCF-marge
|
5,12%
|
7,2%
|
7,17%
|
-
|
-
|
2,93%
|
2,61%
|
2,66%
|
Kasstroomconversie (ebitda)
|
41,41%
|
53,16%
|
66,39%
|
-
|
-
|
35,49%
|
33,81%
|
34,65%
|
Kasstroomconversie (nettowinst)
|
536,46%
|
407,44%
|
23,38%
|
-
|
-
|
105,07%
|
90,05%
|
90,54%
|
Dividend per aandeel
2 |
0,0600
|
0,0600
|
0,0600
|
0,0600
|
0,0700
|
0,0700
|
0,0700
|
0,0700
|
Datum van publicatie
|
12/03/20
|
4/03/21
|
10/03/22
|
14/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2023 S1
|
---|
Omzet
1 |
12.786
|
6.231
|
EBITDA
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.324
|
352
|
Operationele Marge
|
10,36%
|
5,65%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
Nettomarge
|
-
|
-
|
WPA
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
Datum van publicatie
|
30/07/21
|
28/07/23
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.720
|
8.922
|
3.428
|
-
|
1.465
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
1.207
|
-
|
2.785
|
2.910
|
3.106
|
Hefboom (schuld/ebitda)
|
2,84
x
|
2,733
x
|
1,606
x
|
-
|
1,06
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.271
|
1.736
|
1.418
|
-
|
-
|
634
|
583
|
616
|
ROE (netto-inkomsten/eigen vermogen)
|
2,59%
|
4,69%
|
42,4%
|
15,9%
|
-
|
2,9%
|
4,8%
|
5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
3,100
|
3,090
|
6,640
|
-
|
-
|
6,970
|
4,590
|
4,680
|
Cashflow per aandeel
2 |
0,8700
|
0,7600
|
0,6500
|
-
|
-
|
0,5600
|
-
|
-
|
Capex
1 |
1.309
|
497
|
508
|
-
|
-
|
478
|
478
|
478
|
Capex/omzet
|
5,27%
|
2,06%
|
2,57%
|
-
|
-
|
2,21%
|
2,14%
|
2,06%
|
Datum van publicatie
|
12/03/20
|
4/03/21
|
10/03/22
|
14/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,68
EUR Gemiddelde koersdoel
6,767
EUR Spread / Gemiddelde doel +19,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,53% | 15,86 mld. | | +1,63% | 10,8 mld. | | +30,88% | 8,64 mld. | | -9,35% | 6,06 mld. | | +20,69% | 3,21 mld. | | -34,89% | 3,06 mld. | | -18,88% | 2,76 mld. | | +7,32% | 2,54 mld. | | -10,33% | 2,02 mld. |
Entertainment Productie - NEC
|