Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,59
USD
|
-2,04%
|
|
+0,21%
|
-33,36%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.419
|
1.352
|
2.278
|
1.532
|
-
|
-
|
Bedrijfswaarde
1 |
3.589
|
1.488
|
2.278
|
1.438
|
1.286
|
1.178
|
K/w-verhouding
|
-60
x
|
87,9
x
|
360
x
|
54,1
x
|
30
x
|
22,5
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
10,6
x
|
3,31
x
|
4,8
x
|
2,88
x
|
2,52
x
|
2,23
x
|
Bedrijfswaarde/omzet
|
11,1
x
|
3,65
x
|
4,8
x
|
2,7
x
|
2,12
x
|
1,71
x
|
Bedrijfswaarde/EBITDA
|
34,7
x
|
11,8
x
|
14,3
x
|
8,27
x
|
6,22
x
|
4,87
x
|
Bedrijfswaarde/FCF
|
57,3
x
|
21,1
x
|
-
|
15
x
|
7,56
x
|
6,4
x
|
FCF Yield
|
1,75%
|
4,73%
|
-
|
6,65%
|
13,2%
|
15,6%
|
Price to Book
|
4,16
x
|
1,71
x
|
-
|
1,52
x
|
1,36
x
|
1,21
x
|
Aantal aandelen (in duizenden)
|
153.941
|
153.828
|
158.283
|
159.761
|
-
|
-
|
Referentieprijs
2 |
22,21
|
8,790
|
14,39
|
9,590
|
9,590
|
9,590
|
Datum van publicatie
|
3/03/22
|
2/03/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
323,5
|
408,3
|
474,4
|
532,1
|
606,9
|
687,8
|
EBITDA
1 |
-
|
103,3
|
126,6
|
159,5
|
173,9
|
206,9
|
241,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-33,01
|
15,16
|
17,09
|
44,59
|
72,12
|
86,78
|
Operationele Marge
|
-
|
-10,2%
|
3,71%
|
3,6%
|
8,38%
|
11,88%
|
12,62%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-55,98
|
13,08
|
4,856
|
36,42
|
64,22
|
82,42
|
Nettowinst (verlies)
1 |
-32,37
|
-52,44
|
15,37
|
7,238
|
28,97
|
52,25
|
76,39
|
Nettomarge
|
-
|
-16,21%
|
3,76%
|
1,53%
|
5,45%
|
8,61%
|
11,11%
|
WPA
2 |
-58,45
|
-0,3700
|
0,1000
|
0,0400
|
0,1771
|
0,3193
|
0,4254
|
Free Cash Flow
1 |
-
|
62,64
|
70,45
|
-
|
95,65
|
170,2
|
184
|
FCF-marge
|
-
|
19,36%
|
17,25%
|
-
|
17,98%
|
28,03%
|
26,75%
|
Kasstroomconversie (ebitda)
|
-
|
60,64%
|
55,66%
|
-
|
55%
|
82,23%
|
76,14%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
458,28%
|
-
|
330,12%
|
325,65%
|
240,86%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/06/21
|
3/03/22
|
2/03/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
142
|
79,01
|
102,5
|
89,24
|
100,3
|
101,3
|
117,4
|
106,1
|
113,7
|
120,3
|
134,3
|
112
|
124,2
|
137,3
|
158,3
|
131,8
|
EBITDA
1 |
-
|
25,41
|
33,41
|
24,8
|
31,59
|
30,14
|
40,04
|
34,05
|
37,39
|
40,57
|
47,52
|
29,11
|
37,77
|
46,77
|
60,12
|
40,15
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-1,204
|
-2,141
|
3,41
|
6,746
|
-2,308
|
7,31
|
9,589
|
-18,21
|
9,201
|
16,51
|
0,4222
|
6,951
|
13,2
|
23,28
|
7,425
|
Operationele Marge
|
-
|
-1,52%
|
-2,09%
|
3,82%
|
6,72%
|
-2,28%
|
6,22%
|
9,04%
|
-16,02%
|
7,65%
|
12,29%
|
0,38%
|
5,6%
|
9,61%
|
14,71%
|
5,63%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-10,68
|
-3,505
|
1,984
|
4,932
|
2,054
|
4,116
|
6,172
|
-21,43
|
6,092
|
14,02
|
-2,002
|
4,499
|
10,84
|
21,03
|
5,631
|
Nettowinst (verlies)
1 |
-37,83
|
-9,78
|
-4,822
|
1,159
|
1,961
|
0,767
|
11,49
|
3,146
|
7,677
|
-13,75
|
10,16
|
-2,217
|
3,25
|
9,142
|
18,85
|
4,415
|
Nettomarge
|
-26,64%
|
-12,38%
|
-4,71%
|
1,3%
|
1,95%
|
0,76%
|
9,78%
|
2,97%
|
6,75%
|
-11,43%
|
7,57%
|
-1,98%
|
2,62%
|
6,66%
|
11,91%
|
3,35%
|
WPA
2 |
-
|
-0,0600
|
-0,0300
|
0,0100
|
0,0100
|
-
|
0,0700
|
0,0200
|
0,0500
|
-0,0900
|
0,0600
|
-0,0126
|
0,0199
|
0,0555
|
0,1139
|
0,0264
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/08/21
|
10/11/21
|
3/03/22
|
11/05/22
|
4/08/22
|
10/11/22
|
2/03/23
|
4/05/23
|
3/08/23
|
2/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
170
|
136
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
94
|
246
|
354
|
Hefboom (schuld/ebitda)
|
-
|
1,641
x
|
1,077
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
62,6
|
70,5
|
-
|
95,7
|
170
|
184
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-8,75%
|
1,95%
|
-
|
5,76%
|
4,18%
|
5,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
2,88%
|
2,66%
|
3%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
1.005
|
1.966
|
2.550
|
Nettoactief per aandeel
2 |
-
|
5,340
|
5,140
|
-
|
6,300
|
7,040
|
7,900
|
Cashflow per aandeel
2 |
-
|
0,4400
|
-
|
-
|
0,7200
|
0,8700
|
0,8000
|
Capex
1 |
-
|
0,96
|
2,02
|
-
|
22,4
|
20,6
|
24
|
Capex/omzet
|
-
|
0,3%
|
0,49%
|
-
|
4,21%
|
3,4%
|
3,49%
|
Datum van publicatie
|
4/06/21
|
3/03/22
|
2/03/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,59
USD Gemiddelde koersdoel
16,62
USD Spread / Gemiddelde doel +73,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,36% | 1,53 mld. | | +23,63% | 27,78 mld. | | +7,32% | 18,18 mld. | | +2,85% | 12,97 mld. | | -6,74% | 11,49 mld. | | +7,97% | 10,86 mld. | | +7,80% | 4,47 mld. | | -11,04% | 3,8 mld. | | +34,47% | 3,43 mld. | | +10,99% | 3,18 mld. |
Reclame & Marketing - NEC
|