Beurs gesloten -
Xetra
17:35:29 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,9
EUR
|
-0,58%
|
|
+2,22%
|
+11,44%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.073
|
4.583
|
3.929
|
2.469
|
3.047
|
3.342
|
-
|
-
|
Bedrijfswaarde
1 |
5.626
|
6.102
|
5.514
|
4.091
|
4.698
|
4.771
|
4.677
|
4.597
|
K/w-verhouding
|
34,1
x
|
131
x
|
32,4
x
|
17,2
x
|
32,2
x
|
20,3
x
|
16
x
|
12,5
x
|
Dividendrendement
|
2,78%
|
2,47%
|
3,25%
|
5,17%
|
3,44%
|
3,46%
|
4,56%
|
5,93%
|
Marktkapitalisatie/omzet
|
2,56
x
|
3,18
x
|
2,41
x
|
1,39
x
|
1,59
x
|
1,59
x
|
1,48
x
|
1,39
x
|
Bedrijfswaarde/omzet
|
3,54
x
|
4,23
x
|
3,39
x
|
2,31
x
|
2,45
x
|
2,27
x
|
2,07
x
|
1,91
x
|
Bedrijfswaarde/EBITDA
|
9,86
x
|
13,1
x
|
10,7
x
|
7,56
x
|
8,26
x
|
7,6
x
|
6,68
x
|
5,89
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
21,5
x
|
17
x
|
16,5
x
|
17,3
x
|
12
x
|
12,5
x
|
9,54
x
|
FCF Yield
|
6,44%
|
4,64%
|
5,9%
|
6,07%
|
5,79%
|
8,37%
|
8,02%
|
10,5%
|
Price to Book
|
6,6
x
|
9,75
x
|
8,28
x
|
5,31
x
|
6,87
x
|
6,02
x
|
5,21
x
|
4,08
x
|
Aantal aandelen (in duizenden)
|
56.527
|
56.577
|
56.692
|
56.692
|
56.692
|
55.790
|
-
|
-
|
Referentieprijs
2 |
72,05
|
81,00
|
69,30
|
43,56
|
53,75
|
59,90
|
59,90
|
59,90
|
Datum van publicatie
|
3/03/20
|
24/02/21
|
3/03/22
|
3/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.591
|
1.442
|
1.627
|
1.772
|
1.914
|
2.098
|
2.255
|
2.405
|
EBITDA
1 |
570,5
|
464,8
|
513,3
|
541,4
|
568,8
|
627,6
|
699,9
|
780,2
|
Bedrijfsresultaat (EBIT)
1 |
177,4
|
86,5
|
197,3
|
238,7
|
266,4
|
311,8
|
357,8
|
427,5
|
Operationele Marge
|
11,15%
|
6%
|
12,12%
|
13,47%
|
13,92%
|
14,86%
|
15,86%
|
17,78%
|
Resultaat voor belastingen (EBT)
1 |
144,8
|
52,5
|
168,7
|
210,8
|
165
|
261,3
|
315,4
|
392,8
|
Nettowinst (verlies)
1 |
119,7
|
40,7
|
130,3
|
151,8
|
112,4
|
170,4
|
209,2
|
305
|
Nettomarge
|
7,52%
|
2,82%
|
8,01%
|
8,57%
|
5,87%
|
8,12%
|
9,27%
|
12,69%
|
WPA
2 |
2,116
|
0,6200
|
2,140
|
2,530
|
1,670
|
2,953
|
3,749
|
4,792
|
Free Cash Flow
1 |
362,4
|
283,3
|
325,1
|
248,3
|
271,9
|
399,2
|
375,2
|
482
|
FCF-marge
|
22,77%
|
19,64%
|
19,98%
|
14,01%
|
14,2%
|
19,02%
|
16,64%
|
20,04%
|
Kasstroomconversie (ebitda)
|
63,52%
|
60,95%
|
63,34%
|
45,86%
|
47,8%
|
63,6%
|
53,61%
|
61,78%
|
Kasstroomconversie (nettowinst)
|
302,73%
|
696,02%
|
249,5%
|
163,57%
|
241,9%
|
234,26%
|
179,39%
|
158,01%
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,250
|
2,250
|
1,850
|
2,072
|
2,729
|
3,552
|
Datum van publicatie
|
3/03/20
|
24/02/21
|
3/03/22
|
3/03/23
|
5/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
-
|
527,2
|
385
|
425
|
436,3
|
525,7
|
409,9
|
454,8
|
483,6
|
566
|
1.050
|
453,8
|
509,1
|
523,4
|
629,1
|
EBITDA
|
138,7
|
-
|
-
|
125,7
|
-
|
187,5
|
97,2
|
130
|
147,5
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/12/21
|
3/03/22
|
12/05/22
|
11/08/22
|
10/11/22
|
3/03/23
|
11/05/23
|
9/08/23
|
9/11/23
|
5/03/24
|
5/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.553
|
1.519
|
1.585
|
1.622
|
1.651
|
1.430
|
1.335
|
1.255
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,723
x
|
3,268
x
|
3,088
x
|
2,996
x
|
2,902
x
|
2,278
x
|
1,907
x
|
1,609
x
|
Free Cash Flow
1 |
362
|
283
|
325
|
248
|
272
|
399
|
375
|
482
|
ROE (netto-inkomsten/eigen vermogen)
|
32,9%
|
22,8%
|
35,4%
|
36,5%
|
31,8%
|
36,1%
|
40,5%
|
35,9%
|
ROA (netto-inkomsten/totale activa)
|
7,1%
|
4,32%
|
6,37%
|
6,27%
|
5,2%
|
6,1%
|
8,68%
|
9,55%
|
Totale activa
1 |
1.685
|
941,2
|
2.046
|
2.423
|
2.160
|
2.794
|
2.409
|
3.195
|
Nettoactief per aandeel
2 |
10,90
|
8,310
|
8,370
|
8,200
|
7,830
|
9,940
|
11,50
|
14,70
|
Cashflow per aandeel
2 |
8,460
|
6,720
|
7,460
|
7,260
|
7,200
|
7,810
|
7,980
|
9,800
|
Capex
1 |
116
|
97
|
101
|
163
|
129
|
148
|
166
|
237
|
Capex/omzet
|
7,29%
|
6,73%
|
6,23%
|
9,18%
|
6,75%
|
7,06%
|
7,37%
|
9,87%
|
Datum van publicatie
|
3/03/20
|
24/02/21
|
3/03/22
|
3/03/23
|
5/03/24
|
-
|
-
|
-
|
Laatste slotkoers
59,9
EUR Gemiddelde koersdoel
65,45
EUR Spread / Gemiddelde doel +9,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,44% | 3,57 mld. | | -10,87% | 2,86 mld. | | -4,52% | 979 mln. | | +21,86% | 730 mln. | | -20,88% | 697 mln. | | -29,47% | 540 mln. | | -15,54% | 493 mln. | | +11,37% | 473 mln. | | -25,53% | 83,97 mln. | | -2,63% | 84,09 mln. |
Buitenreclame
|