VIAPLAY GROUP AB Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 0,729 SEK | +1,53% |
|
-7,70% | -85,91% |
| 23/04 | Transcript : Viaplay Group AB, Q1 2024 Earnings Call, Apr 23, 2024 | |
| 23/04 | Streamingbedrijf Viaplay boekt 5,6% organische omzetgroei in Q1 | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 20.374 | 30.890 | 36.572 | 15.490 | 407,3 | 3.338 | - | - |
| Bedrijfswaarde 1 | 24.513 | 33.916 | 34.513 | 16.972 | 5.383 | 4.515 | 5.345 | 5.687 |
| K/w-verhouding | 34,6 x | 13,9 x | 111 x | 48 x | -0,04 x | -1,2 x | 1,48 x | 8,1 x |
| Dividendrendement | 2,31% | - | - | - | - | - | - | - |
| Marktkapitalisatie/omzet | 1,3 x | 2,57 x | 2,89 x | 0,99 x | 0,02 x | 0,19 x | 0,18 x | 0,18 x |
| Bedrijfswaarde/omzet | 1,56 x | 2,83 x | 2,73 x | 1,08 x | 0,29 x | 0,25 x | 0,29 x | 0,3 x |
| Bedrijfswaarde/EBITDA | 13 x | 24,6 x | 35,5 x | 98,1 x | -7,17 x | 32,9 x | 5,1 x | 5,52 x |
| Bedrijfswaarde/FCF | 78,6 x | 24,6 x | 132 x | 6,03 x | 1,69 x | -2,29 x | -6,44 x | -16,6 x |
| FCF Yield | 1,27% | 4,07% | 0,76% | 16,6% | 59,2% | -43,7% | -15,5% | -6,01% |
| Price to Book | 14,2 x | 9,54 x | 4,4 x | 1,74 x | -0,37 x | 0,02 x | 0,02 x | - |
| Aantal aandelen (in duizenden) | 67.342 | 67.348 | 77.948 | 78.226 | 78.226 | 4.578.226 | - | - |
| Referentieprijs 2 | 302,8 | 458,6 | 469,2 | 198,0 | 5,175 | 0,7290 | 0,7290 | 0,7290 |
| Datum van publicatie | 4/02/20 | 9/02/21 | 8/02/22 | 14/02/23 | 22/02/24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 15.671 | 12.003 | 12.661 | 15.691 | 18.567 | 17.930 | 18.607 | 18.813 |
| EBITDA 1 | 1.881 | 1.379 | 973 | 173 | -751 | 137,1 | 1.047 | 1.030 |
| Bedrijfsresultaat (EBIT) 1 | 1.545 | 1.077 | 647 | -97 | -1.052 | -47,06 | 704,8 | 719 |
| Operationele Marge | 9,86% | 8,97% | 5,11% | -0,62% | -5,67% | -0,26% | 3,79% | 3,82% |
| Resultaat voor belastingen (EBT) 1 | 712 | 3.087 | 476 | 325 | -10.523 | -301,5 | 386,5 | 539 |
| Nettowinst (verlies) 1 | 589 | 2.236 | 325 | 323 | -9.747 | -229,8 | 355,7 | 415 |
| Nettomarge | 3,76% | 18,63% | 2,57% | 2,06% | -52,5% | -1,28% | 1,91% | 2,21% |
| WPA 2 | 8,740 | 32,90 | 4,210 | 4,130 | -124,6 | -0,6100 | 0,4919 | 0,0900 |
| Free Cash Flow 1 | 312 | 1.379 | 261 | 2.815 | 3.189 | -1.971 | -830 | -342 |
| FCF-marge | 1,99% | 11,49% | 2,06% | 17,94% | 17,18% | -10,99% | -4,46% | -1,82% |
| Kasstroomconversie (ebitda) | 16,59% | 100% | 26,82% | 1.627,17% | - | - | - | - |
| Kasstroomconversie (nettowinst) | 52,97% | 61,67% | 80,31% | 871,52% | - | - | - | - |
| Dividend per aandeel 2 | 7,000 | - | - | - | - | - | - | - |
| Datum van publicatie | 4/02/20 | 9/02/21 | 8/02/22 | 14/02/23 | 22/02/24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 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 | 3.553 | 3.324 | 3.725 | 3.972 | 4.670 | 4.537 | 4.591 | 4.536 | 4.903 | 4.757 | 4.554 | 4.496 | 4.809 | 4.644 |
| EBITDA 1 | 165 | 69 | 271 | -33 | -134 | -207 | -196 | -208 | -141 | -421 | 36 | 59 | 270 | 162 |
| Bedrijfsresultaat (EBIT) 1 | 69 | 6 | 205 | -100 | -208 | -281 | -272 | -285 | -215 | -473 | -40 | -15 | 191 | 85 |
| Operationele Marge | 1,94% | 0,18% | 5,5% | -2,52% | -4,45% | -6,19% | -5,92% | -6,28% | -4,39% | -9,94% | -0,88% | -0,33% | 3,97% | 1,83% |
| Resultaat voor belastingen (EBT) 1 | 48 | 583 | 186 | -128 | -317 | -362 | -6.586 | -609 | -2.966 | 617 | -103 | -75 | 131 | 25 |
| Nettowinst (verlies) 1 | 32 | 483 | 175 | -86 | -250 | -288 | -5.886 | -693 | -2.881 | 605 | -79 | -58 | 101 | 19 |
| Nettomarge | 0,9% | 14,53% | 4,7% | -2,17% | -5,35% | -6,35% | -128,21% | -15,28% | -58,76% | 12,72% | -1,73% | -1,29% | 2,1% | 0,41% |
| WPA 2 | 0,4100 | 6,180 | 2,240 | -1,100 | -3,190 | -3,680 | -75,24 | -8,850 | -36,83 | 0,2300 | -0,0200 | -0,0100 | 0,0200 | - |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 8/02/22 | 26/04/22 | 21/07/22 | 25/10/22 | 14/02/23 | 25/04/23 | 20/07/23 | 1/12/23 | 22/02/24 | 23/04/24 | - | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 4.139 | 3.026 | - | 1.482 | 4.976 | 1.177 | 2.007 | 2.349 |
| Nettokaspositie 1 | - | - | 2.059 | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 2,2 x | 2,194 x | - | 8,566 x | -6,626 x | 8,585 x | 1,916 x | 2,281 x |
| Free Cash Flow 1 | 312 | 1.379 | 261 | 2.815 | 3.189 | -1.971 | -830 | -342 |
| ROE (netto-inkomsten/eigen vermogen) | 58,5% | 95,8% | 5,62% | 3,75% | -249% | -9,93% | 6,73% | 7,1% |
| ROA (netto-inkomsten/totale activa) | 4,38% | 14,6% | 1,83% | 1,56% | -46,9% | -1,6% | 1,2% | 1,9% |
| Totale activa 1 | 13.450 | 15.323 | 17.740 | 20.695 | 20.790 | 14.361 | 29.589 | 21.842 |
| Nettoactief per aandeel 2 | 21,30 | 48,10 | 107,0 | 114,0 | -13,90 | 32,70 | 35,50 | - |
| Cashflow per aandeel | - | 22,60 | 6,190 | 38,40 | - | - | - | - |
| Capex 1 | 176 | 147 | 216 | 186 | 159 | 156 | 206 | 160 |
| Capex/omzet | 1,12% | 1,22% | 1,71% | 1,19% | 0,86% | 0,87% | 1,11% | 0,85% |
| Datum van publicatie | 4/02/20 | 9/02/21 | 8/02/22 | 14/02/23 | 22/02/24 | - | - | - |
1SEK in Miljoen2SEK
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
A
Verkoop
Koop
Gemiddeld advies
Onderwogen
Aantal analisten
3
Laatste slotkoers
0,729
SEK
Gemiddelde koersdoel
15,65
SEK
Spread / Gemiddelde doel
+2.046,78%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -85,91% | 301 mln. | |
| +10,83% | 16,18 mld. | |
| -23,12% | 8,54 mld. | |
| -16,40% | 8,36 mld. | |
| -.--% | 4,8 mld. | |
| +37,51% | 4,26 mld. | |
| +11,09% | 3,6 mld. | |
| -0,19% | 3,42 mld. | |
| +48,65% | 2,71 mld. | |
| +19,73% | 2,56 mld. |
- Beurs
- Aandelen
- Koers VPLAY B
- Financiën Viaplay Group AB
