Beurs gesloten -
Euronext Amsterdam
17:35:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,58
EUR
|
+2,22%
|
|
+2,99%
|
+6,86%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.935
|
40.812
|
47.011
|
50.236
|
-
|
-
|
Bedrijfswaarde
1 |
46.945
|
42.622
|
48.700
|
51.735
|
50.845
|
49.937
|
K/w-verhouding
|
50,6
x
|
52,3
x
|
38
x
|
37,4
x
|
30,5
x
|
26,6
x
|
Dividendrendement
|
1,61%
|
2,27%
|
1,98%
|
1,94%
|
2,15%
|
2,33%
|
Marktkapitalisatie/omzet
|
5,28
x
|
3,95
x
|
4,23
x
|
4,27
x
|
3,96
x
|
3,7
x
|
Bedrijfswaarde/omzet
|
5,52
x
|
4,12
x
|
4,38
x
|
4,4
x
|
4
x
|
3,68
x
|
Bedrijfswaarde/EBITDA
|
26,3
x
|
20
x
|
20,6
x
|
19,8
x
|
17
x
|
15
x
|
Bedrijfswaarde/FCF
|
43,5
x
|
26
x
|
27,6
x
|
36
x
|
29,1
x
|
24,7
x
|
FCF Yield
|
2,3%
|
3,85%
|
3,62%
|
2,78%
|
3,44%
|
4,04%
|
Price to Book
|
22,1
x
|
17,4
x
|
-
|
15,3
x
|
12,3
x
|
10,3
x
|
Aantal aandelen (in duizenden)
|
1.813.376
|
1.813.046
|
1.821.431
|
1.821.451
|
-
|
-
|
Referentieprijs
2 |
24,78
|
22,51
|
25,81
|
27,58
|
27,58
|
27,58
|
Datum van publicatie
|
3/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.504
|
10.340
|
11.108
|
11.752
|
12.697
|
13.587
|
EBITDA
1 |
1.788
|
2.135
|
2.369
|
2.608
|
2.986
|
3.331
|
Bedrijfsresultaat (EBIT)
1 |
1.399
|
1.600
|
1.418
|
1.950
|
2.385
|
2.664
|
Operationele Marge
|
16,45%
|
15,47%
|
12,77%
|
16,59%
|
18,78%
|
19,6%
|
Resultaat voor belastingen (EBT)
1 |
1.165
|
900
|
1.721
|
1.820
|
2.252
|
2.541
|
Nettowinst (verlies)
1 |
886
|
782
|
1.259
|
1.331
|
1.632
|
1.872
|
Nettomarge
|
10,42%
|
7,56%
|
11,33%
|
11,33%
|
12,86%
|
13,78%
|
WPA
2 |
0,4900
|
0,4300
|
0,6800
|
0,7365
|
0,9048
|
1,038
|
Free Cash Flow
1 |
1.079
|
1.639
|
1.764
|
1.438
|
1.748
|
2.018
|
FCF-marge
|
12,69%
|
15,85%
|
15,88%
|
12,23%
|
13,77%
|
14,86%
|
Kasstroomconversie (ebitda)
|
60,35%
|
76,77%
|
74,46%
|
55,13%
|
58,55%
|
60,6%
|
Kasstroomconversie (nettowinst)
|
121,78%
|
209,59%
|
140,11%
|
107,99%
|
107,08%
|
107,84%
|
Dividend per aandeel
2 |
0,4000
|
0,5100
|
0,5100
|
0,5339
|
0,5919
|
0,6416
|
Datum van publicatie
|
3/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
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
|
2025 Q1
|
---|
Omzet
1 |
2.153
|
2.520
|
2.199
|
2.535
|
4.734
|
2.664
|
2.942
|
5.606
|
2.451
|
2.697
|
5.148
|
2.752
|
3.208
|
5.960
|
2.590
|
2.883
|
5.413
|
2.919
|
3.390
|
6.030
|
-
|
EBITDA
1 |
461
|
503
|
455
|
507
|
962
|
553
|
620
|
1.173
|
522
|
590
|
1.112
|
581
|
677
|
1.257
|
564,6
|
632
|
1.196
|
655
|
735,5
|
1.351
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
359,5
|
383
|
383
|
765
|
425,5
|
409
|
835
|
-
|
-
|
591
|
-
|
-
|
827
|
270,4
|
512,2
|
1.008
|
516,3
|
591,2
|
1.148
|
-
|
Operationele Marge
|
-
|
14,27%
|
17,42%
|
15,11%
|
16,16%
|
15,97%
|
13,9%
|
14,89%
|
-
|
-
|
11,48%
|
-
|
-
|
13,88%
|
10,44%
|
17,77%
|
18,62%
|
17,69%
|
17,44%
|
19,04%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
284
|
-
|
-
|
193
|
-
|
-
|
707
|
-
|
-
|
854
|
-
|
-
|
867
|
-
|
-
|
815
|
-
|
-
|
993
|
-
|
Nettowinst (verlies)
|
-
|
217
|
-
|
-
|
241
|
-
|
-
|
541
|
-
|
-
|
625
|
-
|
-
|
634
|
-
|
-
|
595
|
-
|
-
|
725
|
-
|
Nettomarge
|
-
|
8,61%
|
-
|
-
|
5,09%
|
-
|
-
|
9,65%
|
-
|
-
|
12,14%
|
-
|
-
|
10,64%
|
-
|
-
|
10,99%
|
-
|
-
|
12,02%
|
-
|
WPA
2 |
-
|
0,1200
|
-
|
-
|
0,1300
|
-
|
-
|
0,3000
|
-
|
-
|
0,3400
|
-
|
-
|
0,3400
|
0,1572
|
0,1698
|
0,3300
|
0,2072
|
0,1798
|
0,4000
|
-
|
Dividend per aandeel
2 |
0,1000
|
0,2000
|
0,1200
|
0,1200
|
0,2000
|
-
|
-
|
0,3100
|
-
|
-
|
0,2400
|
-
|
-
|
0,2700
|
-
|
-
|
-
|
-
|
0,5984
|
-
|
-
|
Datum van publicatie
|
27/10/21
|
3/03/22
|
3/05/22
|
27/07/22
|
27/07/22
|
27/10/22
|
2/03/23
|
2/03/23
|
26/04/23
|
26/07/23
|
26/07/23
|
26/10/23
|
28/02/24
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.010
|
1.810
|
1.689
|
1.499
|
609
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
299
|
Hefboom (schuld/ebitda)
|
1,124
x
|
0,8478
x
|
0,713
x
|
0,5749
x
|
0,2041
x
|
-
|
Free Cash Flow
1 |
1.079
|
1.639
|
1.764
|
1.438
|
1.748
|
2.019
|
ROE (netto-inkomsten/eigen vermogen)
|
69,4%
|
66,4%
|
-
|
50,7%
|
48,2%
|
44,9%
|
ROA (netto-inkomsten/totale activa)
|
10,8%
|
12,3%
|
-
|
11,8%
|
13,6%
|
14,1%
|
Totale activa
1 |
8.238
|
6.382
|
-
|
11.326
|
11.982
|
13.277
|
Nettoactief per aandeel
2 |
1,120
|
1,290
|
-
|
1,800
|
2,240
|
2,670
|
Cashflow per aandeel
2 |
0,6300
|
0,9500
|
1,040
|
0,9800
|
1,200
|
1,330
|
Capex
1 |
61
|
93
|
121
|
142
|
150
|
158
|
Capex/omzet
|
0,72%
|
0,9%
|
1,09%
|
1,21%
|
1,18%
|
1,16%
|
Datum van publicatie
|
3/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,58
EUR Gemiddelde koersdoel
29,74
EUR Spread / Gemiddelde doel +7,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,86% | 53,63 mld. | | -13,70% | 6,1 mld. | | +5,24% | 2,59 mld. | | -34,16% | 1,61 mld. | | +42,86% | 1,55 mld. | | -12,05% | 1,37 mld. | | -6,29% | 369 mln. | | +36,33% | 181 mln. | | -10,20% | 130 mln. |
Muziek, Muziekvideoproductie & -distributie
|