Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,91
USD
|
-2,22%
|
|
-4,26%
|
-19,47%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.962
|
23.028
|
19.669
|
11.069
|
9.833
|
8.363
|
-
|
-
|
Bedrijfswaarde
1 |
44.049
|
39.777
|
31.111
|
11.069
|
21.975
|
20.510
|
20.643
|
19.732
|
K/w-verhouding
|
7,83
x
|
9,51
x
|
4,35
x
|
10,5
x
|
-14,5
x
|
63,4
x
|
9,02
x
|
6,73
x
|
Dividendrendement
|
1,86%
|
2,58%
|
3,18%
|
-
|
2,64%
|
1,68%
|
1,68%
|
1,68%
|
Marktkapitalisatie/omzet
|
0,93
x
|
0,91
x
|
0,69
x
|
0,37
x
|
0,33
x
|
0,27
x
|
0,27
x
|
0,26
x
|
Bedrijfswaarde/omzet
|
1,58
x
|
1,57
x
|
1,09
x
|
0,37
x
|
0,74
x
|
0,67
x
|
0,66
x
|
0,62
x
|
Bedrijfswaarde/EBITDA
|
7,96
x
|
7,75
x
|
7
x
|
3,38
x
|
9,19
x
|
7,45
x
|
7,08
x
|
6,11
x
|
Bedrijfswaarde/FCF
|
50,2
x
|
20,2
x
|
51,9
x
|
-
|
392
x
|
109
x
|
35,5
x
|
25,3
x
|
FCF Yield
|
1,99%
|
4,95%
|
1,93%
|
-
|
0,25%
|
0,92%
|
2,81%
|
3,95%
|
Price to Book
|
1,95
x
|
1,5
x
|
0,86
x
|
-
|
0,43
x
|
0,34
x
|
0,34
x
|
0,32
x
|
Aantal aandelen (in duizenden)
|
615.000
|
617.246
|
647.414
|
649.174
|
651.406
|
666.471
|
-
|
-
|
Referentieprijs
2 |
41,97
|
37,26
|
30,18
|
16,88
|
14,79
|
11,91
|
11,91
|
11,91
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
15/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
27.812
|
25.285
|
28.586
|
30.154
|
29.652
|
30.781
|
31.163
|
31.803
|
EBITDA
1 |
5.531
|
5.132
|
4.444
|
3.276
|
2.390
|
2.752
|
2.915
|
3.232
|
Bedrijfsresultaat (EBIT)
1 |
5.088
|
4.702
|
4.054
|
2.871
|
1.972
|
2.336
|
2.444
|
2.884
|
Operationele Marge
|
18,29%
|
18,6%
|
14,18%
|
9,52%
|
6,65%
|
7,59%
|
7,84%
|
9,07%
|
Resultaat voor belastingen (EBT)
1 |
3.345
|
3.147
|
5.206
|
1.266
|
-1.253
|
790,8
|
1.588
|
1.877
|
Nettowinst (verlies)
1 |
3.308
|
2.422
|
4.543
|
1.104
|
-608
|
144,3
|
852,8
|
1.141
|
Nettomarge
|
11,89%
|
9,58%
|
15,89%
|
3,66%
|
-2,05%
|
0,47%
|
2,74%
|
3,59%
|
WPA
2 |
5,360
|
3,920
|
6,940
|
1,610
|
-1,020
|
0,1878
|
1,320
|
1,771
|
Free Cash Flow
1 |
877
|
1.970
|
599
|
-
|
56
|
188,5
|
581
|
780,2
|
FCF-marge
|
3,15%
|
7,79%
|
2,1%
|
-
|
0,19%
|
0,61%
|
1,86%
|
2,45%
|
Kasstroomconversie (ebitda)
|
15,86%
|
38,39%
|
13,48%
|
-
|
2,34%
|
6,85%
|
19,93%
|
24,14%
|
Kasstroomconversie (nettowinst)
|
26,51%
|
81,34%
|
13,19%
|
-
|
-
|
130,65%
|
68,13%
|
68,41%
|
Dividend per aandeel
2 |
0,7800
|
0,9600
|
0,9600
|
-
|
0,3900
|
0,2000
|
0,2000
|
0,1999
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
15/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
6.610
|
8.000
|
7.328
|
7.779
|
6.916
|
8.131
|
7.265
|
7.616
|
7.133
|
7.638
|
7.743
|
7.400
|
7.319
|
8.325
|
7.420
|
EBITDA
1 |
1.020
|
557
|
913
|
963
|
786
|
614
|
548
|
606
|
716
|
520
|
739,8
|
602,2
|
768
|
645,2
|
656,1
|
Bedrijfsresultaat (EBIT)
1 |
925
|
456
|
817
|
869
|
694
|
491
|
448
|
501
|
611
|
412
|
648,2
|
452,8
|
649,3
|
569,8
|
-
|
Operationele Marge
|
13,99%
|
5,7%
|
11,15%
|
11,17%
|
10,03%
|
6,04%
|
6,17%
|
6,58%
|
8,57%
|
5,39%
|
8,37%
|
6,12%
|
8,87%
|
6,84%
|
-
|
Resultaat voor belastingen (EBT)
1 |
616
|
2.417
|
470
|
519
|
323
|
-46
|
-1.463
|
-349
|
376
|
183
|
-250,7
|
284,2
|
429,3
|
272
|
346,6
|
Nettowinst (verlies)
1 |
538
|
2.058
|
433
|
419
|
231
|
21
|
-1.118
|
-299
|
295
|
514
|
-359,2
|
121,8
|
241,2
|
109,3
|
193,7
|
Nettomarge
|
8,14%
|
25,72%
|
5,91%
|
5,39%
|
3,34%
|
0,26%
|
-15,39%
|
-3,93%
|
4,14%
|
6,73%
|
-4,64%
|
1,65%
|
3,3%
|
1,31%
|
2,61%
|
WPA
2 |
0,8100
|
3,110
|
0,6400
|
0,6200
|
0,3300
|
0,0100
|
-1,740
|
-0,4800
|
0,4300
|
0,7700
|
-0,4958
|
0,1211
|
0,3359
|
0,2436
|
0,3025
|
Dividend per aandeel
2 |
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
-
|
0,2400
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
Datum van publicatie
|
4/11/21
|
15/02/22
|
3/05/22
|
4/08/22
|
2/11/22
|
16/02/23
|
4/05/23
|
7/08/23
|
2/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.087
|
16.749
|
11.442
|
-
|
12.142
|
12.147
|
12.280
|
11.369
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,27
x
|
3,264
x
|
2,575
x
|
-
|
5,08
x
|
4,414
x
|
4,212
x
|
3,518
x
|
Free Cash Flow
1 |
877
|
1.970
|
599
|
-
|
56
|
189
|
581
|
780
|
ROE (netto-inkomsten/eigen vermogen)
|
26,1%
|
18,2%
|
12,1%
|
-
|
1,76%
|
2,49%
|
3,29%
|
4,51%
|
ROA (netto-inkomsten/totale activa)
|
6,57%
|
5,08%
|
4,12%
|
-
|
-1,09%
|
1,92%
|
2,01%
|
2,71%
|
Totale activa
1 |
50.324
|
47.715
|
110.288
|
-
|
55.970
|
7.502
|
42.346
|
42.074
|
Nettoactief per aandeel
2 |
21,50
|
24,90
|
34,90
|
-
|
34,50
|
34,70
|
35,50
|
37,00
|
Cashflow per aandeel
2 |
1,990
|
3,710
|
1,450
|
-
|
0,5900
|
0,7200
|
1,210
|
1,920
|
Capex
1 |
353
|
324
|
354
|
-
|
328
|
334
|
354
|
366
|
Capex/omzet
|
1,27%
|
1,28%
|
1,24%
|
-
|
1,11%
|
1,09%
|
1,14%
|
1,15%
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
15/02/22
|
16/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
11,91
USD Gemiddelde koersdoel
13,26
USD Spread / Gemiddelde doel +11,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,47% | 8,36 mld. | | +24,85% | 207 mld. | | +9,98% | 16,08 mld. | | -15,67% | 7,93 mld. | | 0,00% | 4,58 mld. | | +37,01% | 4,24 mld. | | +11,41% | 3,5 mld. | | +0,19% | 3,4 mld. | | +46,62% | 2,68 mld. | | +18,46% | 2,55 mld. |
Uitzending - Andere
|