Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,06
USD
|
-6,05%
|
|
-5,24%
|
-16,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.248
|
14.775
|
16.808
|
12.791
|
9.395
|
7.869
|
-
|
-
|
Bedrijfswaarde
1 |
24.000
|
26.779
|
30.472
|
25.572
|
9.395
|
15.687
|
14.486
|
13.424
|
K/w-verhouding
|
31,5
x
|
-19,4
x
|
28,6
x
|
10,7
x
|
11,9
x
|
9,4
x
|
8,78
x
|
-
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,96
x
|
1,84
x
|
1,93
x
|
1,42
x
|
1,05
x
|
0,89
x
|
0,87
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
3,08
x
|
3,33
x
|
3,5
x
|
2,84
x
|
1,05
x
|
1,78
x
|
1,61
x
|
1,46
x
|
Bedrijfswaarde/EBITDA
|
9,85
x
|
10,4
x
|
11,1
x
|
9,11
x
|
3,44
x
|
6,12
x
|
5,53
x
|
5,16
x
|
Bedrijfswaarde/FCF
|
15,2
x
|
-
|
20,2
x
|
16,7
x
|
-
|
13,1
x
|
10,8
x
|
7,89
x
|
FCF Yield
|
6,59%
|
-
|
4,94%
|
5,99%
|
-
|
7,64%
|
9,23%
|
12,7%
|
Price to Book
|
1,43
x
|
1,76
x
|
2,12
x
|
1,46
x
|
-
|
6,99
x
|
6,57
x
|
6,35
x
|
Aantal aandelen (in duizenden)
|
316.208
|
340.365
|
330.466
|
326.462
|
326.578
|
326.588
|
-
|
-
|
Referentieprijs
2 |
48,14
|
43,51
|
50,85
|
39,13
|
28,78
|
24,06
|
24,06
|
24,06
|
Datum van publicatie
|
26/02/20
|
26/02/21
|
25/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.794
|
8.040
|
8.696
|
9.003
|
8.953
|
8.794
|
9.001
|
9.211
|
EBITDA
1 |
2.436
|
2.575
|
2.755
|
2.807
|
2.732
|
2.565
|
2.617
|
2.601
|
Bedrijfsresultaat (EBIT)
1 |
1.544
|
749
|
1.917
|
1.919
|
1.808
|
1.900
|
1.973
|
2.090
|
Operationele Marge
|
19,81%
|
9,32%
|
22,04%
|
21,32%
|
20,19%
|
21,61%
|
21,92%
|
22,69%
|
Resultaat voor belastingen (EBT)
1 |
1.006
|
-613
|
949
|
1.969
|
1.268
|
1.393
|
1.477
|
1.614
|
Nettowinst (verlies)
1 |
494
|
-747
|
599
|
1.292
|
829
|
859,1
|
959,8
|
1.052
|
Nettomarge
|
6,34%
|
-9,29%
|
6,89%
|
14,35%
|
9,26%
|
9,77%
|
10,66%
|
11,42%
|
WPA
2 |
1,530
|
-2,240
|
1,780
|
3,660
|
2,420
|
2,560
|
2,740
|
-
|
Free Cash Flow
1 |
1.581
|
-
|
1.506
|
1.533
|
-
|
1.198
|
1.338
|
1.702
|
FCF-marge
|
20,28%
|
-
|
17,32%
|
17,03%
|
-
|
13,63%
|
14,86%
|
18,48%
|
Kasstroomconversie (ebitda)
|
64,9%
|
-
|
54,66%
|
54,61%
|
-
|
46,73%
|
51,11%
|
65,45%
|
Kasstroomconversie (nettowinst)
|
320,04%
|
-
|
251,42%
|
118,65%
|
-
|
139,5%
|
139,37%
|
161,82%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/02/20
|
26/02/21
|
25/02/22
|
1/03/23
|
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
|
---|
Omzet
1 |
2.198
|
2.281
|
2.186
|
2.254
|
2.280
|
2.283
|
2.144
|
2.250
|
2.271
|
2.288
|
2.129
|
2.200
|
2.217
|
2.232
|
EBITDA
1 |
715
|
666
|
685
|
675
|
713
|
734
|
614
|
694
|
736
|
688
|
609,6
|
653,4
|
679,7
|
661,1
|
Bedrijfsresultaat (EBIT)
1 |
604
|
450
|
484
|
472
|
434
|
529
|
373
|
452
|
528
|
455
|
417,7
|
461,4
|
477,2
|
445,8
|
Operationele Marge
|
27,48%
|
19,73%
|
22,14%
|
20,94%
|
19,04%
|
23,17%
|
17,4%
|
20,09%
|
23,25%
|
19,89%
|
19,62%
|
20,97%
|
21,53%
|
19,97%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
445
|
858
|
481
|
377
|
289
|
263
|
465
|
251
|
288,7
|
332,4
|
348,2
|
316,8
|
Nettowinst (verlies)
1 |
342
|
-69
|
288
|
447
|
305
|
252
|
183
|
166
|
307
|
173
|
183,9
|
192
|
203,2
|
182,8
|
Nettomarge
|
15,56%
|
-3,02%
|
13,17%
|
19,83%
|
13,38%
|
11,04%
|
8,54%
|
7,38%
|
13,52%
|
7,56%
|
8,64%
|
8,72%
|
9,17%
|
8,19%
|
WPA
2 |
1,020
|
-0,2000
|
0,8200
|
1,240
|
0,8200
|
0,7700
|
0,3800
|
0,4900
|
0,8900
|
0,6600
|
0,5100
|
0,6300
|
0,7400
|
0,6900
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
25/02/22
|
6/05/22
|
5/08/22
|
4/11/22
|
1/03/23
|
5/05/23
|
4/08/23
|
3/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.752
|
12.004
|
13.664
|
12.781
|
-
|
7.818
|
6.617
|
5.555
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,593
x
|
4,662
x
|
4,96
x
|
4,553
x
|
-
|
3,048
x
|
2,528
x
|
2,136
x
|
Free Cash Flow
1 |
1.581
|
-
|
1.506
|
1.533
|
-
|
1.199
|
1.338
|
1.702
|
ROE (netto-inkomsten/eigen vermogen)
|
4,64%
|
-7,89%
|
7,36%
|
15,4%
|
-
|
9,07%
|
9,51%
|
9,11%
|
ROA (netto-inkomsten/totale activa)
|
3,14%
|
-2,35%
|
1,88%
|
4,16%
|
-
|
2,22%
|
2,52%
|
2,45%
|
Totale activa
1 |
15.710
|
31.751
|
31.877
|
31.076
|
-
|
38.723
|
38.054
|
42.958
|
Nettoactief per aandeel
2 |
33,70
|
24,70
|
24,00
|
26,80
|
-
|
3,440
|
3,660
|
3,790
|
Cashflow per aandeel
|
6,020
|
5,730
|
5,620
|
5,680
|
-
|
-
|
-
|
-
|
Capex
1 |
363
|
350
|
388
|
426
|
650
|
660
|
483
|
373
|
Capex/omzet
|
4,66%
|
4,35%
|
4,46%
|
4,73%
|
7,26%
|
7,5%
|
5,37%
|
4,04%
|
Datum van publicatie
|
26/02/20
|
26/02/21
|
25/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
24,06
USD Gemiddelde koersdoel
42,5
USD Spread / Gemiddelde doel +76,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,83% | 16,18 mld. | | -23,12% | 8,54 mld. | | -.--% | 4,8 mld. | | +34,18% | 4,26 mld. | | +11,09% | 3,6 mld. | | -0,19% | 3,42 mld. | | +48,65% | 2,71 mld. | | +18,58% | 2,56 mld. | | +2,04% | 2,05 mld. |
Uitzending - Andere
|