Beurs gesloten -
Euronext Paris
17:35:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
63,5
EUR
|
+1,28%
|
|
+3,42%
|
+11,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.271
|
1.215
|
1.832
|
2.598
|
2.451
|
2.742
|
-
|
-
|
Bedrijfswaarde
1 |
1.849
|
1.706
|
2.150
|
2.598
|
2.451
|
2.831
|
2.703
|
2.504
|
K/w-verhouding
|
12,5
x
|
11,4
x
|
10,2
x
|
12,3
x
|
15,8
x
|
12,4
x
|
11,4
x
|
10,3
x
|
Dividendrendement
|
3,07%
|
3,26%
|
2,79%
|
2,31%
|
-
|
2,75%
|
2,89%
|
3,09%
|
Marktkapitalisatie/omzet
|
0,63
x
|
0,66
x
|
0,85
x
|
1,08
x
|
1,03
x
|
1,09
x
|
1,04
x
|
0,99
x
|
Bedrijfswaarde/omzet
|
0,92
x
|
0,93
x
|
1
x
|
1,08
x
|
1,03
x
|
1,13
x
|
1,03
x
|
0,91
x
|
Bedrijfswaarde/EBITDA
|
6,88
x
|
6,5
x
|
6,02
x
|
6,45
x
|
5,65
x
|
6,83
x
|
6,11
x
|
5,3
x
|
Bedrijfswaarde/FCF
|
13,7
x
|
5,11
x
|
7,11
x
|
9,62
x
|
10,9
x
|
11,2
x
|
10,1
x
|
8,59
x
|
FCF Yield
|
7,28%
|
19,6%
|
14,1%
|
10,4%
|
9,21%
|
8,92%
|
9,9%
|
11,6%
|
Price to Book
|
1,15
x
|
1,1
x
|
1,37
x
|
1,75
x
|
-
|
1,79
x
|
1,61
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
43.920
|
44.033
|
44.424
|
44.419
|
43.186
|
43.186
|
-
|
-
|
Referentieprijs
2 |
28,95
|
27,60
|
41,25
|
58,50
|
56,75
|
63,50
|
63,50
|
63,50
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.003
|
1.837
|
2.147
|
2.405
|
2.390
|
2.509
|
2.634
|
2.759
|
EBITDA
1 |
268,7
|
262,7
|
357,2
|
402,9
|
434,1
|
414,3
|
442,5
|
472,6
|
Bedrijfsresultaat (EBIT)
1 |
198,7
|
189,9
|
277,4
|
314,7
|
312,4
|
327,5
|
351,4
|
379
|
Operationele Marge
|
9,92%
|
10,33%
|
12,92%
|
13,08%
|
13,07%
|
13,05%
|
13,34%
|
13,74%
|
Resultaat voor belastingen (EBT)
1 |
141,7
|
148,9
|
250
|
293,4
|
238,5
|
302,5
|
319,5
|
334,5
|
Nettowinst (verlies)
1 |
104,8
|
109,5
|
183,9
|
215,2
|
159,7
|
223,8
|
242,3
|
264,8
|
Nettomarge
|
5,23%
|
5,96%
|
8,57%
|
8,95%
|
6,68%
|
8,92%
|
9,2%
|
9,6%
|
WPA
2 |
2,320
|
2,430
|
4,040
|
4,740
|
3,590
|
5,102
|
5,592
|
6,190
|
Free Cash Flow
1 |
134,6
|
333,8
|
302,5
|
270,2
|
225,6
|
252,6
|
267,7
|
291,4
|
FCF-marge
|
6,72%
|
18,17%
|
14,09%
|
11,23%
|
9,44%
|
10,07%
|
10,16%
|
10,56%
|
Kasstroomconversie (ebitda)
|
50,1%
|
127,1%
|
84,67%
|
67,07%
|
51,98%
|
60,98%
|
60,49%
|
61,66%
|
Kasstroomconversie (nettowinst)
|
128,48%
|
304,89%
|
164,45%
|
125,59%
|
141,27%
|
112,9%
|
110,48%
|
110,06%
|
Dividend per aandeel
2 |
0,8900
|
0,9000
|
1,150
|
1,350
|
-
|
1,745
|
1,836
|
1,962
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q4
|
2023 S2
|
2024 Q1
|
---|
Omzet
1 |
1.100
|
786
|
1.051
|
993,3
|
526,3
|
627,1
|
1.153
|
547,8
|
574
|
1.122
|
547,8
|
682,1
|
-
|
532
|
555,1
|
1.087
|
714,7
|
-
|
560,2
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
149,4
|
25,05
|
164,8
|
109
|
-
|
-
|
168,4
|
-
|
-
|
126,8
|
-
|
-
|
187,9
|
-
|
-
|
94,26
|
-
|
218,1
|
-
|
Operationele Marge
|
13,59%
|
3,19%
|
15,67%
|
10,97%
|
-
|
-
|
14,6%
|
-
|
-
|
11,3%
|
-
|
-
|
-
|
-
|
-
|
8,67%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
85,49
|
-
|
-
|
-
|
-
|
-
|
56,35
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
7,62%
|
-
|
-
|
-
|
-
|
-
|
5,18%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
22/07/20
|
24/02/21
|
21/07/21
|
21/10/21
|
23/02/22
|
23/02/22
|
21/04/22
|
20/07/22
|
20/07/22
|
27/10/22
|
15/02/23
|
15/02/23
|
20/04/23
|
25/07/23
|
25/07/23
|
21/02/24
|
21/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
577
|
491
|
318
|
-
|
-
|
88,7
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
39,8
|
239
|
Hefboom (schuld/ebitda)
|
2,148
x
|
1,87
x
|
0,8897
x
|
-
|
-
|
0,2141
x
|
-
|
-
|
Free Cash Flow
1 |
135
|
334
|
302
|
270
|
226
|
253
|
268
|
291
|
ROE (netto-inkomsten/eigen vermogen)
|
9,88%
|
9,92%
|
15,1%
|
15,3%
|
-
|
14,9%
|
14,7%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
25,20
|
25,10
|
30,00
|
33,50
|
-
|
35,60
|
39,40
|
43,50
|
Cashflow per aandeel
2 |
3,940
|
8,190
|
7,590
|
7,160
|
6,390
|
7,850
|
8,750
|
11,10
|
Capex
1 |
43,2
|
35,1
|
43,5
|
54,8
|
58,5
|
73,6
|
76,3
|
79,3
|
Capex/omzet
|
2,16%
|
1,91%
|
2,03%
|
2,28%
|
2,45%
|
2,93%
|
2,9%
|
2,87%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
15/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
63,5
EUR Gemiddelde koersdoel
75,14
EUR Spread / Gemiddelde doel +18,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,89% | 2,93 mld. | | +24,29% | 27,88 mld. | | +10,84% | 18,78 mld. | | +8,39% | 13,65 mld. | | -3,58% | 11,88 mld. | | +7,89% | 10,86 mld. | | +7,47% | 4,45 mld. | | -12,44% | 3,74 mld. | | +35,03% | 3,4 mld. | | +16,26% | 3,31 mld. |
Reclame & Marketing - NEC
|