Beurs gesloten -
Nasdaq
22:00:00 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,79
USD
|
+3,98%
|
|
+0,39%
|
-1,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.071
|
2.356
|
1.996
|
1.080
|
827,6
|
844,2
|
-
|
-
|
Bedrijfswaarde
1 |
14.431
|
13.880
|
13.520
|
4.461
|
4.341
|
4.394
|
4.190
|
844,2
|
K/w-verhouding
|
65,4
x
|
-1,05
x
|
-4,8
x
|
0,56
x
|
-2,92
x
|
4,89
x
|
-22,1
x
|
4,27
x
|
Dividendrendement
|
2,4%
|
2,51%
|
3,03%
|
6,45%
|
7,67%
|
8%
|
8,24%
|
8,29%
|
Marktkapitalisatie/omzet
|
0,72
x
|
0,4
x
|
0,33
x
|
0,27
x
|
0,26
x
|
0,24
x
|
0,26
x
|
0,24
x
|
Bedrijfswaarde/omzet
|
3,4
x
|
2,34
x
|
2,2
x
|
1,14
x
|
1,39
x
|
1,24
x
|
1,29
x
|
0,24
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
7,35
x
|
10,4
x
|
4,73
x
|
7,91
x
|
5,11
x
|
8,07
x
|
1,08
x
|
Bedrijfswaarde/FCF
|
19
x
|
9,98
x
|
54,7
x
|
6,43
x
|
18,5
x
|
10,4
x
|
24,4
x
|
2,11
x
|
FCF Yield
|
5,27%
|
10%
|
1,83%
|
15,6%
|
5,39%
|
9,61%
|
4,1%
|
47,3%
|
Price to Book
|
-
|
-1,85
x
|
-1,09
x
|
1,44
x
|
2,9
x
|
5,22
x
|
5,59
x
|
-
|
Aantal aandelen (in duizenden)
|
92.122
|
73.981
|
75.538
|
69.626
|
63.515
|
66.006
|
-
|
-
|
Referentieprijs
2 |
33,34
|
31,85
|
26,43
|
15,51
|
13,03
|
12,79
|
12,79
|
12,79
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.240
|
5.943
|
6.134
|
3.928
|
3.134
|
3.534
|
3.251
|
3.485
|
EBITDA
1 |
1.183
|
1.888
|
1.300
|
944
|
549
|
859,3
|
519,5
|
782,7
|
Bedrijfsresultaat (EBIT)
1 |
470
|
-2.772
|
95
|
3.980
|
-331
|
554,4
|
235,7
|
505,3
|
Operationele Marge
|
11,08%
|
-46,64%
|
1,55%
|
101,32%
|
-10,56%
|
15,69%
|
7,25%
|
14,5%
|
Resultaat voor belastingen (EBT)
1 |
9
|
-3.149
|
-499
|
3.614
|
-637
|
251,6
|
-62,45
|
292,5
|
Nettowinst (verlies)
1 |
47
|
-2.414
|
-414
|
2.652
|
-291
|
167,8
|
-37,39
|
177,5
|
Nettomarge
|
1,11%
|
-40,62%
|
-6,75%
|
67,52%
|
-9,29%
|
4,75%
|
-1,15%
|
5,09%
|
WPA
2 |
0,5100
|
-30,20
|
-5,510
|
27,54
|
-4,460
|
2,615
|
-0,5782
|
2,993
|
Free Cash Flow
1 |
760
|
1.391
|
247
|
694
|
234
|
422,2
|
172
|
399,5
|
FCF-marge
|
17,92%
|
23,41%
|
4,03%
|
17,67%
|
7,47%
|
11,95%
|
5,29%
|
11,46%
|
Kasstroomconversie (ebitda)
|
64,24%
|
73,68%
|
19%
|
73,52%
|
42,62%
|
49,14%
|
33,11%
|
51,04%
|
Kasstroomconversie (nettowinst)
|
1.617,02%
|
-
|
-
|
26,17%
|
-
|
251,57%
|
-
|
225,02%
|
Dividend per aandeel
2 |
0,8000
|
0,8000
|
0,8000
|
1,000
|
1,000
|
1,023
|
1,053
|
1,060
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
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 |
1.535
|
1.476
|
1.288
|
837
|
843
|
960
|
773
|
768
|
767
|
826
|
802,4
|
831,8
|
898,6
|
1.023
|
841,5
|
EBITDA
1 |
451
|
234
|
254
|
183
|
198
|
309
|
120
|
107
|
141
|
181
|
138,1
|
148,3
|
224,2
|
341,7
|
126,4
|
Bedrijfsresultaat (EBIT)
1 |
100
|
165
|
3.459
|
107
|
154
|
253
|
21
|
-3
|
37
|
-386
|
57,56
|
74,71
|
150,9
|
270,3
|
61,74
|
Operationele Marge
|
6,51%
|
11,18%
|
268,56%
|
12,78%
|
18,27%
|
26,35%
|
2,72%
|
-0,39%
|
4,82%
|
-46,73%
|
7,17%
|
8,98%
|
16,8%
|
26,42%
|
7,34%
|
Resultaat voor belastingen (EBT)
1 |
-74
|
-45
|
3.296
|
-46
|
138
|
219
|
-11
|
-107
|
-57
|
-462
|
-17,5
|
-8,739
|
78,99
|
199,1
|
-16,26
|
Nettowinst (verlies)
1 |
19
|
-89
|
2.587
|
-11
|
21
|
55
|
185
|
-89
|
-46
|
-341
|
-15,69
|
-3,438
|
54,79
|
153
|
-3,253
|
Nettomarge
|
1,24%
|
-6,03%
|
200,85%
|
-1,31%
|
2,49%
|
5,73%
|
23,93%
|
-11,59%
|
-6%
|
-41,28%
|
-1,96%
|
-0,41%
|
6,1%
|
14,95%
|
-0,39%
|
WPA
2 |
0,2500
|
-1,180
|
35,39
|
-0,1700
|
0,3200
|
0,7900
|
2,640
|
-1,380
|
-0,7400
|
-5,350
|
-0,2485
|
-0,0522
|
0,8557
|
2,388
|
-0,0500
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2600
|
0,2600
|
-
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
22/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.360
|
11.524
|
11.524
|
3.381
|
3.513
|
3.550
|
3.346
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
9,603
x
|
6,104
x
|
8,865
x
|
3,582
x
|
6,399
x
|
4,131
x
|
6,44
x
|
-
|
Free Cash Flow
1 |
760
|
1.391
|
247
|
694
|
234
|
422
|
172
|
400
|
ROE (netto-inkomsten/eigen vermogen)
|
2,99%
|
549%
|
-
|
-
|
-9,36%
|
33,9%
|
-32,6%
|
286%
|
ROA (netto-inkomsten/totale activa)
|
0,39%
|
-15,7%
|
-3,19%
|
27,6%
|
-0,76%
|
0,5%
|
-1,9%
|
4,8%
|
Totale activa
1 |
11.971
|
15.376
|
12.962
|
9.623
|
38.482
|
33.825
|
1.968
|
3.697
|
Nettoactief per aandeel
2 |
-
|
-17,20
|
-24,20
|
10,70
|
4,490
|
2,450
|
2,290
|
-
|
Cashflow per aandeel
2 |
-
|
19,40
|
4,360
|
11,30
|
3,610
|
2,210
|
5,150
|
6,250
|
Capex
1 |
156
|
157
|
80
|
105
|
92
|
111
|
107
|
103
|
Capex/omzet
|
3,68%
|
2,64%
|
1,3%
|
2,67%
|
2,94%
|
3,15%
|
3,28%
|
2,97%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
12,79
USD Gemiddelde koersdoel
16,09
USD Spread / Gemiddelde doel +25,78% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,84% | 844 mln. | | +22,36% | 203 mld. | | +11,41% | 16,3 mld. | | -17,14% | 8,55 mld. | | -14,42% | 8,05 mld. | | -.--% | 4,76 mld. | | +35,41% | 4,17 mld. | | +11,09% | 3,49 mld. | | -0,62% | 3,37 mld. | | +48,65% | 2,74 mld. |
Uitzending - Andere
|