Vertraagde tijd
Euronext Bruxelles
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- EUR
|
-.--%
|
|
+0,50%
|
+3,18%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
6.756
|
6.100
|
7.214
|
6.103
|
5.410
|
4.395
|
-
|
-
|
Bedrijfswaarde
1 |
7.599
|
5.864
|
6.557
|
5.923
|
5.701
|
3.954
|
4.418
|
4.665
|
K/w-verhouding
|
8,96
x
|
12,4
x
|
5,54
x
|
9,07
x
|
11,6
x
|
5,74
x
|
9,89
x
|
9,03
x
|
Dividendrendement
|
9,1%
|
6,29%
|
10,7%
|
10,1%
|
7,87%
|
16%
|
8,97%
|
9,13%
|
Marktkapitalisatie/omzet
|
1,02
x
|
1,01
x
|
1,09
x
|
0,84
x
|
0,87
x
|
0,67
x
|
0,64
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
1,14
x
|
0,97
x
|
0,99
x
|
0,82
x
|
0,91
x
|
0,6
x
|
0,65
x
|
0,65
x
|
Bedrijfswaarde/EBITDA
|
5,41
x
|
5,55
x
|
5,04
x
|
4,63
x
|
6,36
x
|
4,14
x
|
4,35
x
|
4,1
x
|
Bedrijfswaarde/FCF
|
7,77
x
|
7,2
x
|
8,9
x
|
22,6
x
|
15,8
x
|
2,92
x
|
7,3
x
|
6,78
x
|
FCF Yield
|
12,9%
|
13,9%
|
11,2%
|
4,42%
|
6,31%
|
34,2%
|
13,7%
|
14,7%
|
Price to Book
|
2,07
x
|
1,65
x
|
1,59
x
|
1,38
x
|
1,27
x
|
0,9
x
|
0,99
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
153.619
|
153.505
|
154.743
|
154.743
|
154.743
|
154.743
|
-
|
-
|
Referentieprijs
2 |
43,98
|
39,74
|
46,62
|
39,44
|
34,96
|
28,40
|
28,40
|
28,40
|
Datum van publicatie
|
12/03/20
|
12/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.651
|
6.017
|
6.637
|
7.224
|
6.234
|
6.576
|
6.829
|
7.177
|
EBITDA
1 |
1.405
|
1.057
|
1.300
|
1.279
|
896
|
954,3
|
1.016
|
1.139
|
Bedrijfsresultaat (EBIT)
1 |
1.161
|
903
|
1.908
|
1.083
|
782
|
761,1
|
843,4
|
964,4
|
Operationele Marge
|
17,46%
|
15,01%
|
28,75%
|
14,99%
|
12,54%
|
11,57%
|
12,35%
|
13,44%
|
Resultaat voor belastingen (EBT)
1 |
1.156
|
875
|
1.881
|
932
|
607
|
1.112
|
768,1
|
861,7
|
Nettowinst (verlies)
1 |
754
|
492
|
1.301
|
673
|
467
|
763,3
|
440,2
|
493,1
|
Nettomarge
|
11,34%
|
8,18%
|
19,6%
|
9,32%
|
7,49%
|
11,61%
|
6,45%
|
6,87%
|
WPA
2 |
4,910
|
3,200
|
8,410
|
4,350
|
3,020
|
4,945
|
2,871
|
3,145
|
Free Cash Flow
1 |
978
|
815
|
737
|
262
|
360
|
1.353
|
605
|
688
|
FCF-marge
|
14,7%
|
13,54%
|
11,1%
|
3,63%
|
5,77%
|
20,57%
|
8,86%
|
9,59%
|
Kasstroomconversie (ebitda)
|
69,61%
|
77,11%
|
56,69%
|
20,48%
|
40,18%
|
141,78%
|
59,55%
|
60,42%
|
Kasstroomconversie (nettowinst)
|
129,71%
|
165,65%
|
56,65%
|
38,93%
|
77,09%
|
177,25%
|
137,43%
|
139,54%
|
Dividend per aandeel
2 |
4,000
|
2,500
|
5,000
|
4,000
|
2,750
|
4,536
|
2,548
|
2,592
|
Datum van publicatie
|
12/03/20
|
12/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
-
|
1.455
|
2.168
|
1.562
|
1.714
|
2.218
|
1.422
|
1.687
|
3.109
|
1.552
|
1.573
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
250
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
8,04%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
863
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
5,580
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
6/08/21
|
4/11/21
|
17/03/22
|
16/06/22
|
16/09/22
|
16/03/23
|
8/05/23
|
8/08/23
|
8/08/23
|
14/12/23
|
14/03/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
843
|
-
|
-
|
-
|
291
|
-
|
23,7
|
270
|
Nettokaspositie
1 |
-
|
236
|
657
|
180
|
-
|
441
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6
x
|
-
|
-
|
-
|
0,3248
x
|
-
|
0,0233
x
|
0,2371
x
|
Free Cash Flow
1 |
978
|
815
|
737
|
262
|
360
|
1.353
|
605
|
688
|
ROE (netto-inkomsten/eigen vermogen)
|
23,8%
|
14,1%
|
17,4%
|
13,3%
|
10,8%
|
10,1%
|
10,6%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
8,73%
|
5,45%
|
7,33%
|
6,57%
|
4,81%
|
13%
|
4,25%
|
5,23%
|
Totale activa
1 |
8.641
|
9.025
|
17.754
|
10.239
|
9.700
|
5.860
|
10.354
|
9.429
|
Nettoactief per aandeel
2 |
21,30
|
24,10
|
29,30
|
28,60
|
27,50
|
31,60
|
28,60
|
29,70
|
Cashflow per aandeel
2 |
7,070
|
6,070
|
6,020
|
2,990
|
3,470
|
3,780
|
3,880
|
4,610
|
Capex
1 |
107
|
118
|
195
|
201
|
177
|
215
|
224
|
231
|
Capex/omzet
|
1,61%
|
1,96%
|
2,94%
|
2,78%
|
2,84%
|
3,27%
|
3,28%
|
3,22%
|
Datum van publicatie
|
12/03/20
|
12/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Laatste slotkoers
28,4
EUR Gemiddelde koersdoel
34,5
EUR Spread / Gemiddelde doel +21,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -35,41% | 18,23 mld. | | +15,84% | 15,49 mld. | | +5,91% | 5,45 mld. | | +52,52% | 3,62 mld. | | +5,62% | 3,56 mld. | | -44,74% | 1,75 mld. | | -9,27% | 1,58 mld. | | -31,06% | 1,48 mld. | | -34,24% | 1,45 mld. |
Televisie-uitzendingen
|