Vertraagde tijd
OTC Markets
20:21:47 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,25
USD
|
-1,48%
|
|
+0,01%
|
+6,73%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.935
|
40.812
|
47.011
|
51.671
|
-
|
-
|
Bedrijfswaarde
1 |
46.945
|
42.622
|
48.700
|
53.151
|
52.322
|
51.350
|
K/w-verhouding
|
50,6
x
|
52,3
x
|
38
x
|
38,2
x
|
31,1
x
|
27,1
x
|
Dividendrendement
|
1,61%
|
2,27%
|
1,98%
|
1,87%
|
2,1%
|
2,29%
|
Marktkapitalisatie/omzet
|
5,28
x
|
3,95
x
|
4,23
x
|
4,38
x
|
4,06
x
|
3,8
x
|
Bedrijfswaarde/omzet
|
5,52
x
|
4,12
x
|
4,38
x
|
4,5
x
|
4,11
x
|
3,77
x
|
Bedrijfswaarde/EBITDA
|
26,3
x
|
20
x
|
20,6
x
|
20
x
|
17,5
x
|
15,4
x
|
Bedrijfswaarde/FCF
|
43,5
x
|
26
x
|
27,6
x
|
37,5
x
|
29,9
x
|
25,7
x
|
FCF Yield
|
2,3%
|
3,85%
|
3,62%
|
2,67%
|
3,35%
|
3,89%
|
Price to Book
|
22,1
x
|
17,4
x
|
-
|
15,7
x
|
12,8
x
|
10,7
x
|
Aantal aandelen (in duizenden)
|
1.813.376
|
1.813.046
|
1.821.431
|
1.828.403
|
-
|
-
|
Referentieprijs
2 |
24,78
|
22,51
|
25,81
|
28,56
|
28,56
|
28,56
|
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
|
11.803
|
12.738
|
13.611
|
EBITDA
1 |
1.788
|
2.135
|
2.369
|
2.652
|
2.989
|
3.330
|
Bedrijfsresultaat (EBIT)
1 |
1.399
|
1.600
|
1.418
|
2.001
|
2.401
|
2.697
|
Operationele Marge
|
16,45%
|
15,47%
|
12,77%
|
16,95%
|
18,85%
|
19,82%
|
Resultaat voor belastingen (EBT)
1 |
1.165
|
900
|
1.721
|
1.846
|
2.281
|
2.567
|
Nettowinst (verlies)
1 |
886
|
782
|
1.259
|
1.332
|
1.648
|
1.887
|
Nettomarge
|
10,42%
|
7,56%
|
11,33%
|
11,28%
|
12,94%
|
13,86%
|
WPA
2 |
0,4900
|
0,4300
|
0,6800
|
0,7467
|
0,9189
|
1,054
|
Free Cash Flow
1 |
1.079
|
1.639
|
1.764
|
1.419
|
1.751
|
1.999
|
FCF-marge
|
12,69%
|
15,85%
|
15,88%
|
12,02%
|
13,75%
|
14,68%
|
Kasstroomconversie (ebitda)
|
60,35%
|
76,77%
|
74,46%
|
53,51%
|
58,58%
|
60,02%
|
Kasstroomconversie (nettowinst)
|
121,78%
|
209,59%
|
140,11%
|
106,56%
|
106,23%
|
105,91%
|
Dividend per aandeel
2 |
0,4000
|
0,5100
|
0,5100
|
0,5354
|
0,6009
|
0,6547
|
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
|
2025 S1
|
2025 S2
|
---|
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
|
2.594
|
2.927
|
5.445
|
2.917
|
3.413
|
6.089
|
-
|
-
|
-
|
EBITDA
1 |
461
|
503
|
455
|
507
|
962
|
553
|
620
|
1.173
|
522
|
590
|
1.112
|
581
|
677
|
1.257
|
591
|
643,2
|
931,8
|
653,8
|
751,2
|
1.065
|
-
|
748,6
|
870,4
|
Bedrijfsresultaat (EBIT)
1 |
-
|
359,5
|
383
|
383
|
765
|
425,5
|
409
|
835
|
-
|
-
|
591
|
-
|
-
|
827
|
270,4
|
471,1
|
879
|
510,2
|
595,9
|
1.058
|
-
|
-
|
-
|
Operationele Marge
|
-
|
14,27%
|
17,42%
|
15,11%
|
16,16%
|
15,97%
|
13,9%
|
14,89%
|
-
|
-
|
11,48%
|
-
|
-
|
13,88%
|
10,47%
|
16,1%
|
16,14%
|
17,49%
|
17,46%
|
17,38%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
284
|
-
|
-
|
193
|
-
|
-
|
707
|
-
|
-
|
854
|
-
|
-
|
867
|
-
|
-
|
841
|
-
|
-
|
1.017
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
217
|
-
|
-
|
241
|
-
|
-
|
541
|
-
|
-
|
625
|
-
|
-
|
634
|
-
|
-
|
613
|
-
|
-
|
742
|
-
|
-
|
-
|
Nettomarge
|
-
|
8,61%
|
-
|
-
|
5,09%
|
-
|
-
|
9,65%
|
-
|
-
|
12,14%
|
-
|
-
|
10,64%
|
-
|
-
|
11,26%
|
-
|
-
|
12,19%
|
-
|
-
|
-
|
WPA
2 |
-
|
0,1200
|
-
|
-
|
0,1300
|
-
|
-
|
0,3000
|
-
|
-
|
0,3400
|
-
|
-
|
0,3400
|
0,1572
|
0,1749
|
0,3300
|
0,2224
|
0,1949
|
0,4000
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,1000
|
0,2000
|
0,1200
|
0,1200
|
0,2000
|
-
|
-
|
0,3100
|
-
|
-
|
0,2400
|
-
|
-
|
0,2700
|
-
|
-
|
-
|
-
|
0,5994
|
-
|
-
|
-
|
-
|
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
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.010
|
1.810
|
1.689
|
1.480
|
652
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
320
|
Hefboom (schuld/ebitda)
|
1,124
x
|
0,8478
x
|
0,713
x
|
0,5582
x
|
0,218
x
|
-
|
Free Cash Flow
1 |
1.079
|
1.639
|
1.764
|
1.419
|
1.751
|
1.999
|
ROE (netto-inkomsten/eigen vermogen)
|
69,4%
|
66,4%
|
-
|
50,4%
|
49%
|
45,3%
|
ROA (netto-inkomsten/totale activa)
|
10,8%
|
12,3%
|
-
|
11,1%
|
13,9%
|
14,3%
|
Totale activa
1 |
8.238
|
6.382
|
-
|
12.044
|
11.895
|
13.193
|
Nettoactief per aandeel
2 |
1,120
|
1,290
|
-
|
1,820
|
2,230
|
2,660
|
Cashflow per aandeel
2 |
0,6300
|
0,9500
|
1,040
|
1,000
|
1,220
|
1,340
|
Capex
1 |
61
|
93
|
121
|
128
|
135
|
143
|
Capex/omzet
|
0,72%
|
0,9%
|
1,09%
|
1,08%
|
1,06%
|
1,05%
|
Datum van publicatie
|
3/03/22
|
2/03/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
28,56
EUR Gemiddelde koersdoel
30,33
EUR Spread / Gemiddelde doel +6,20% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,49% | 5,86 mld. | | +13,65% | 2,95 mld. | | +43,43% | 1,59 mld. | | -42,74% | 1,44 mld. | | -11,07% | 1,39 mld. | | -9,72% | 361 mln. | | -1,41% | 174 mln. | | +28,78% | 169 mln. | | -9,48% | 132 mln. |
Muziek, Muziekvideoproductie & -distributie
|