Beurs gesloten -
Euronext Paris
17:35:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
104,4
EUR
|
+1,75%
|
|
+4,71%
|
+24,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.518
|
10.004
|
14.760
|
14.964
|
21.042
|
26.116
|
-
|
-
|
Bedrijfswaarde
1 |
12.231
|
10.837
|
14.836
|
14.330
|
20.133
|
24.158
|
23.418
|
21.623
|
K/w-verhouding
|
11,2
x
|
17,1
x
|
14,5
x
|
12,3
x
|
16,2
x
|
17,3
x
|
16,4
x
|
15,5
x
|
Dividendrendement
|
5,7%
|
4,91%
|
4,05%
|
4,88%
|
4,05%
|
3,4%
|
3,58%
|
3,76%
|
Marktkapitalisatie/omzet
|
0,97
x
|
1,03
x
|
1,41
x
|
1,19
x
|
1,61
x
|
1,89
x
|
1,81
x
|
1,74
x
|
Bedrijfswaarde/omzet
|
1,25
x
|
1,12
x
|
1,41
x
|
1,14
x
|
1,54
x
|
1,75
x
|
1,62
x
|
1,44
x
|
Bedrijfswaarde/EBITDA
|
5,45
x
|
5,02
x
|
6,4
x
|
5,12
x
|
7,08
x
|
8,01
x
|
7,38
x
|
6,52
x
|
Bedrijfswaarde/FCF
|
7,43
x
|
4,84
x
|
8,98
x
|
6,46
x
|
10,8
x
|
12,2
x
|
11,1
x
|
9,68
x
|
FCF Yield
|
13,5%
|
20,6%
|
11,1%
|
15,5%
|
9,28%
|
8,22%
|
9,01%
|
10,3%
|
Price to Book
|
1,29
x
|
1,39
x
|
1,72
x
|
1,51
x
|
2,15
x
|
2,46
x
|
2,26
x
|
2,07
x
|
Aantal aandelen (in duizenden)
|
235.820
|
245.432
|
249.332
|
251.832
|
250.502
|
250.152
|
-
|
-
|
Referentieprijs
2 |
40,36
|
40,76
|
59,20
|
59,42
|
84,00
|
104,4
|
104,4
|
104,4
|
Datum van publicatie
|
6/02/20
|
3/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
9.800
|
9.712
|
10.487
|
12.572
|
13.099
|
13.813
|
14.454
|
15.027
|
EBITDA
1 |
2.245
|
2.158
|
2.317
|
2.801
|
2.845
|
3.015
|
3.171
|
3.317
|
Bedrijfsresultaat (EBIT)
1 |
1.659
|
1.558
|
1.840
|
2.266
|
2.363
|
2.493
|
2.630
|
2.761
|
Operationele Marge
|
16,93%
|
16,04%
|
17,55%
|
18,02%
|
18,04%
|
18,05%
|
18,2%
|
18,37%
|
Resultaat voor belastingen (EBT)
1 |
1.154
|
768
|
1.343
|
1.648
|
1.731
|
2.040
|
2.176
|
2.213
|
Nettowinst (verlies)
1 |
841
|
576
|
1.027
|
1.222
|
1.312
|
1.527
|
1.641
|
1.737
|
Nettomarge
|
8,58%
|
5,93%
|
9,79%
|
9,72%
|
10,02%
|
11,05%
|
11,35%
|
11,56%
|
WPA
2 |
3,590
|
2,380
|
4,080
|
4,820
|
5,170
|
6,048
|
6,365
|
6,736
|
Free Cash Flow
1 |
1.647
|
2.237
|
1.653
|
2.219
|
1.868
|
1.986
|
2.109
|
2.234
|
FCF-marge
|
16,81%
|
23,03%
|
15,76%
|
17,65%
|
14,26%
|
14,38%
|
14,59%
|
14,86%
|
Kasstroomconversie (ebitda)
|
73,36%
|
103,66%
|
71,34%
|
79,22%
|
65,66%
|
65,86%
|
66,52%
|
67,33%
|
Kasstroomconversie (nettowinst)
|
195,84%
|
388,37%
|
160,95%
|
181,59%
|
142,38%
|
130,05%
|
128,53%
|
128,6%
|
Dividend per aandeel
2 |
2,300
|
2,000
|
2,400
|
2,900
|
3,400
|
3,553
|
3,743
|
3,929
|
Datum van publicatie
|
6/02/20
|
3/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
---|
Omzet
1 |
5.448
|
4.774
|
4.938
|
4.931
|
2.621
|
5.556
|
2.800
|
3.073
|
5.873
|
3.237
|
3.462
|
6.699
|
3.079
|
3.239
|
6.318
|
3.241
|
3.540
|
6.781
|
3.230
|
3.449
|
6.646
|
3.420
|
3.725
|
7.142
|
EBITDA
|
-
|
-
|
-
|
1.077
|
-
|
1.292
|
-
|
-
|
1.287
|
-
|
-
|
1.514
|
-
|
-
|
-
|
-
|
-
|
1.510
|
-
|
-
|
1.439
|
-
|
-
|
1.618
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.248
|
-
|
-
|
1.093
|
-
|
-
|
1.270
|
-
|
-
|
1.158
|
-
|
-
|
1.338
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
18,63%
|
-
|
-
|
17,3%
|
-
|
-
|
18,73%
|
-
|
-
|
17,42%
|
-
|
-
|
18,73%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
543
|
-
|
800
|
-
|
-
|
717
|
-
|
-
|
931
|
-
|
-
|
-
|
-
|
-
|
901
|
-
|
-
|
992,1
|
-
|
-
|
1.107
|
Nettowinst (verlies)
|
-
|
-
|
-
|
414
|
-
|
613
|
-
|
-
|
537
|
-
|
-
|
685
|
-
|
-
|
-
|
-
|
-
|
689
|
-
|
-
|
750,1
|
-
|
-
|
829,7
|
Nettomarge
|
-
|
-
|
-
|
8,4%
|
-
|
11,03%
|
-
|
-
|
9,14%
|
-
|
-
|
10,23%
|
-
|
-
|
-
|
-
|
-
|
10,16%
|
-
|
-
|
11,29%
|
-
|
-
|
11,62%
|
WPA
|
-
|
-
|
-
|
1,670
|
-
|
2,410
|
-
|
-
|
2,130
|
-
|
-
|
2,690
|
-
|
-
|
-
|
-
|
-
|
2,710
|
-
|
-
|
2,950
|
-
|
-
|
3,230
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/02/20
|
23/07/20
|
3/02/21
|
22/07/21
|
14/10/21
|
3/02/22
|
14/04/22
|
21/07/22
|
21/07/22
|
18/10/22
|
2/02/23
|
2/02/23
|
20/04/23
|
20/07/23
|
20/07/23
|
12/10/23
|
8/02/24
|
8/02/24
|
11/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.713
|
833
|
76
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
634
|
909
|
1.958
|
2.698
|
4.493
|
Hefboom (schuld/ebitda)
|
1,208
x
|
0,386
x
|
0,0328
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
1.647
|
2.237
|
1.653
|
2.219
|
1.868
|
1.986
|
2.109
|
2.234
|
ROE (netto-inkomsten/eigen vermogen)
|
16,7%
|
14,2%
|
13%
|
13,4%
|
18,2%
|
18,1%
|
17,7%
|
17,3%
|
ROA (netto-inkomsten/totale activa)
|
2,82%
|
1,83%
|
3,26%
|
3,56%
|
4,87%
|
3,53%
|
4,07%
|
4,14%
|
Totale activa
1 |
29.869
|
31.410
|
31.503
|
34.372
|
26.958
|
43.250
|
40.276
|
41.956
|
Nettoactief per aandeel
2 |
31,20
|
29,20
|
34,40
|
39,20
|
39,10
|
42,40
|
46,30
|
50,50
|
Cashflow per aandeel
2 |
8,230
|
7,930
|
7,120
|
9,530
|
8,060
|
9,190
|
9,600
|
9,670
|
Capex
1 |
232
|
167
|
139
|
198
|
180
|
204
|
219
|
230
|
Capex/omzet
|
2,37%
|
1,72%
|
1,33%
|
1,57%
|
1,37%
|
1,48%
|
1,52%
|
1,53%
|
Datum van publicatie
|
6/02/20
|
3/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
104,4
EUR Gemiddelde koersdoel
108,6
EUR Spread / Gemiddelde doel +4,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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. | | -7,34% | 2,97 mld. |
Reclame & Marketing - NEC
|