Beurs gesloten -
London S.E.
17:35:13 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
226
GBX
|
-0,44%
|
|
-2,59%
|
+10,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
260,4
|
713,9
|
1.155
|
462,8
|
378,2
|
392,3
|
-
|
Bedrijfswaarde
1 |
205,7
|
637,6
|
787,3
|
343,8
|
378,2
|
149,7
|
153,7
|
K/w-verhouding
|
39,1
x
|
357
x
|
15,6
x
|
21,4
x
|
-8,66
x
|
19,5
x
|
17,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,8
x
|
3,37
x
|
3,38
x
|
1,38
x
|
1,14
x
|
1,09
x
|
1,01
x
|
Bedrijfswaarde/omzet
|
0,63
x
|
3,01
x
|
2,3
x
|
1,03
x
|
1,14
x
|
0,42
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
3,4
x
|
10,5
x
|
4,88
x
|
2,37
x
|
4,54
x
|
1,51
x
|
1,38
x
|
Bedrijfswaarde/FCF
|
5,36
x
|
21,5
x
|
4,87
x
|
4,49
x
|
-
|
2,78
x
|
2,54
x
|
FCF Yield
|
18,6%
|
4,66%
|
20,5%
|
22,3%
|
-
|
36%
|
39,4%
|
Price to Book
|
0,88
x
|
2,18
x
|
2,02
x
|
0,84
x
|
-
|
0,73
x
|
0,68
x
|
Aantal aandelen (in duizenden)
|
122.751
|
133.183
|
154.101
|
144.063
|
145.634
|
139.347
|
-
|
Referentieprijs
2 |
2,122
|
5,360
|
7,495
|
3,212
|
2,597
|
2,815
|
2,815
|
Datum van publicatie
|
31/03/20
|
10/03/21
|
24/02/22
|
7/03/23
|
6/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
325,8
|
211,9
|
341,9
|
335,2
|
332
|
359,4
|
387
|
EBITDA
1 |
60,4
|
60,5
|
161,2
|
144,9
|
83,21
|
99,26
|
111,2
|
Bedrijfsresultaat (EBIT)
1 |
48,5
|
32,96
|
74,46
|
44,75
|
-17
|
21,89
|
42,96
|
Operationele Marge
|
14,89%
|
15,56%
|
21,78%
|
13,35%
|
-5,12%
|
6,09%
|
11,1%
|
Resultaat voor belastingen (EBT)
1 |
3,588
|
-7,442
|
72,28
|
42,42
|
-18,98
|
22,58
|
36,67
|
Nettowinst (verlies)
1 |
6,224
|
2,139
|
73,22
|
22,74
|
-21,49
|
19,66
|
28,6
|
Nettomarge
|
1,91%
|
1,01%
|
21,41%
|
6,78%
|
-6,47%
|
5,47%
|
7,39%
|
WPA
2 |
0,0542
|
0,0150
|
0,4800
|
0,1500
|
-0,3000
|
0,1445
|
0,1603
|
Free Cash Flow
1 |
38,34
|
29,71
|
161,7
|
76,58
|
-
|
53,87
|
60,55
|
FCF-marge
|
11,77%
|
14,02%
|
47,3%
|
22,84%
|
-
|
14,99%
|
15,65%
|
Kasstroomconversie (ebitda)
|
63,47%
|
49,11%
|
100,31%
|
52,85%
|
-
|
54,27%
|
54,47%
|
Kasstroomconversie (nettowinst)
|
615,97%
|
1.389,01%
|
220,89%
|
336,79%
|
-
|
273,97%
|
211,73%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
10/03/21
|
24/02/22
|
7/03/23
|
6/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S2
|
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 |
-
|
87,02
|
102,5
|
80,87
|
75,83
|
70,85
|
107,7
|
71,74
|
84,25
|
80,09
|
95,92
|
71,47
|
86,98
|
89,45
|
110,5
|
78,2
|
EBITDA
1 |
58,7
|
42,34
|
54,05
|
33,59
|
39,14
|
30,13
|
36,93
|
8,857
|
21,03
|
21,28
|
32,04
|
9,633
|
22,82
|
23,87
|
42,88
|
11,7
|
Bedrijfsresultaat (EBIT)
1 |
-
|
13,68
|
24,36
|
14,34
|
15,48
|
4,116
|
10,82
|
-15,21
|
-7,956
|
-3,423
|
9,6
|
-9,97
|
3,323
|
4,669
|
23,84
|
-6,8
|
Operationele Marge
|
-
|
15,72%
|
23,76%
|
17,73%
|
20,41%
|
5,81%
|
10,04%
|
-21,2%
|
-9,44%
|
-4,27%
|
10,01%
|
-13,95%
|
3,82%
|
5,22%
|
21,57%
|
-8,7%
|
Resultaat voor belastingen (EBT)
1 |
-
|
13,37
|
23,8
|
14,61
|
14,21
|
3,499
|
10,1
|
-14,45
|
-10,21
|
-4,04
|
9,714
|
-10,19
|
3,107
|
4,47
|
23,64
|
-6,8
|
Nettowinst (verlies)
1 |
-
|
11,88
|
24,4
|
11,36
|
7,271
|
-0,959
|
5,061
|
-17,91
|
-5,609
|
-1,196
|
3,227
|
-8,841
|
2,463
|
3,465
|
19,52
|
-5,45
|
Nettomarge
|
-
|
13,65%
|
23,8%
|
14,05%
|
9,59%
|
-1,35%
|
4,7%
|
-24,96%
|
-6,66%
|
-1,49%
|
3,36%
|
-12,37%
|
2,83%
|
3,87%
|
17,66%
|
-6,97%
|
WPA
2 |
-
|
0,0740
|
0,1500
|
0,0700
|
0,0500
|
-0,0100
|
0,0300
|
-0,1200
|
-0,0400
|
-0,0100
|
0,0400
|
-0,0700
|
0,0200
|
0,0100
|
0,1000
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/03/21
|
11/11/21
|
24/02/22
|
17/05/22
|
16/08/22
|
14/11/22
|
7/03/23
|
30/05/23
|
17/08/23
|
22/11/23
|
6/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
54,8
|
76,3
|
368
|
119
|
-
|
243
|
239
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
38,3
|
29,7
|
162
|
76,6
|
-
|
53,9
|
60,6
|
ROE (netto-inkomsten/eigen vermogen)
|
21,9%
|
13,1%
|
28,1%
|
16,3%
|
-
|
8,7%
|
9,3%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,420
|
2,460
|
3,700
|
3,820
|
-
|
3,880
|
4,140
|
Cashflow per aandeel
|
-
|
-
|
-
|
0,5400
|
-
|
-
|
-
|
Capex
1 |
6,74
|
5,45
|
8,34
|
6,43
|
-
|
9,7
|
11
|
Capex/omzet
|
2,07%
|
2,57%
|
2,44%
|
1,92%
|
-
|
2,7%
|
2,83%
|
Datum van publicatie
|
31/03/20
|
10/03/21
|
24/02/22
|
7/03/23
|
6/03/24
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,815
USD Gemiddelde koersdoel
12,72
USD Spread / Gemiddelde doel +351,92% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,78% | 392 mln. | | +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
|