Beurs gesloten -
Nasdaq
22:00:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
46,5
USD
|
+0,82%
|
|
+0,17%
|
-7,96%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
243.702
|
197.223
|
232.076
|
187.876
|
212.270
|
187.340
|
-
|
-
|
Bedrijfswaarde
1 |
234.955
|
182.387
|
219.084
|
178.124
|
194.515
|
197.710
|
195.901
|
189.975
|
K/w-verhouding
|
21,8
x
|
17,7
x
|
22
x
|
16,1
x
|
17
x
|
18,3
x
|
19
x
|
16,3
x
|
Dividendrendement
|
2,39%
|
3,04%
|
2,65%
|
3,31%
|
2,96%
|
3,39%
|
3,47%
|
3,58%
|
Marktkapitalisatie/omzet
|
4,7
x
|
4
x
|
4,66
x
|
3,64
x
|
3,72
x
|
3,49
x
|
3,37
x
|
3,24
x
|
Bedrijfswaarde/omzet
|
4,53
x
|
3,7
x
|
4,4
x
|
3,45
x
|
3,41
x
|
3,68
x
|
3,53
x
|
3,29
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
9,88
x
|
11,8
x
|
9,23
x
|
9,35
x
|
9,79
x
|
9,62
x
|
8,94
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
12,4
x
|
14,8
x
|
14
x
|
14,6
x
|
19,8
x
|
12,2
x
|
11,3
x
|
FCF Yield
|
6,35%
|
8,04%
|
6,74%
|
7,16%
|
6,84%
|
5,05%
|
8,19%
|
8,82%
|
Price to Book
|
7,49
x
|
5,24
x
|
5,63
x
|
4,76
x
|
-
|
4,1
x
|
3,93
x
|
3,69
x
|
Aantal aandelen (in duizenden)
|
4.280.733
|
4.222.296
|
4.214.205
|
4.140.964
|
4.075.058
|
4.028.815
|
-
|
-
|
Referentieprijs
2 |
56,93
|
46,71
|
55,07
|
45,37
|
52,09
|
46,50
|
46,50
|
46,50
|
Datum van publicatie
|
14/08/19
|
12/08/20
|
18/08/21
|
17/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.904
|
49.301
|
49.818
|
51.557
|
56.998
|
53.694
|
55.555
|
57.815
|
EBITDA
1 |
18.613
|
18.458
|
18.564
|
19.302
|
20.797
|
20.196
|
20.359
|
21.239
|
Bedrijfsresultaat (EBIT)
1 |
16.716
|
16.650
|
16.702
|
17.345
|
19.071
|
18.319
|
18.353
|
19.470
|
Operationele Marge
|
32,21%
|
33,77%
|
33,53%
|
33,64%
|
33,46%
|
34,12%
|
33,04%
|
33,68%
|
Resultaat voor belastingen (EBT)
1 |
14.571
|
13.970
|
13.262
|
14.477
|
15.318
|
12.427
|
11.947
|
13.780
|
Nettowinst (verlies)
1 |
11.621
|
11.214
|
10.591
|
11.812
|
12.613
|
10.164
|
10.169
|
11.225
|
Nettomarge
|
22,39%
|
22,75%
|
21,26%
|
22,91%
|
22,13%
|
18,93%
|
18,3%
|
19,42%
|
WPA
2 |
2,610
|
2,640
|
2,500
|
2,820
|
3,070
|
2,534
|
2,446
|
2,861
|
Free Cash Flow
1 |
14.922
|
14.656
|
14.762
|
12.749
|
13.304
|
9.976
|
16.053
|
16.753
|
FCF-marge
|
28,75%
|
29,73%
|
29,63%
|
24,73%
|
23,34%
|
18,58%
|
28,9%
|
28,98%
|
Kasstroomconversie (ebitda)
|
80,17%
|
79,4%
|
79,52%
|
66,05%
|
63,97%
|
49,39%
|
78,85%
|
78,88%
|
Kasstroomconversie (nettowinst)
|
128,41%
|
130,69%
|
139,38%
|
107,93%
|
105,48%
|
98,14%
|
157,86%
|
149,25%
|
Dividend per aandeel
2 |
1,360
|
1,420
|
1,460
|
1,500
|
1,540
|
1,575
|
1,612
|
1,664
|
Datum van publicatie
|
14/08/19
|
12/08/20
|
18/08/21
|
17/08/22
|
16/08/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
---|
Omzet
1 |
12.720
|
12.835
|
13.102
|
13.632
|
13.592
|
14.571
|
15.203
|
14.668
|
12.791
|
12.702
|
13.524
|
13.836
|
13.844
|
13.728
|
14.327
|
EBITDA
1 |
4.880
|
4.930
|
4.669
|
4.753
|
4.852
|
5.392
|
5.800
|
5.774
|
4.637
|
5.210
|
4.967
|
4.852
|
4.979
|
5.090
|
5.460
|
Bedrijfsresultaat (EBIT)
1 |
4.364
|
4.452
|
4.239
|
4.338
|
4.414
|
4.941
|
5.378
|
5.373
|
4.215
|
4.349
|
4.391
|
4.527
|
4.600
|
4.521
|
4.841
|
Operationele Marge
|
34,31%
|
34,69%
|
32,35%
|
31,82%
|
32,47%
|
33,91%
|
35,37%
|
36,63%
|
32,95%
|
34,24%
|
32,47%
|
32,72%
|
33,23%
|
32,93%
|
33,79%
|
Resultaat voor belastingen (EBT)
1 |
3.603
|
3.801
|
3.416
|
3.475
|
3.415
|
3.957
|
4.471
|
4.442
|
3.161
|
2.235
|
2.549
|
2.573
|
2.743
|
2.805
|
3.116
|
Nettowinst (verlies)
1 |
2.973
|
3.044
|
2.815
|
2.670
|
2.773
|
3.212
|
3.958
|
3.638
|
2.634
|
1.886
|
1.964
|
2.310
|
2.449
|
2.467
|
2.742
|
Nettomarge
|
23,37%
|
23,72%
|
21,49%
|
19,59%
|
20,4%
|
22,04%
|
26,03%
|
24,8%
|
20,59%
|
14,85%
|
14,52%
|
16,7%
|
17,69%
|
17,97%
|
19,14%
|
WPA
2 |
0,7100
|
0,7300
|
0,6800
|
0,6500
|
0,6700
|
0,7800
|
0,9700
|
0,8900
|
0,6500
|
0,4600
|
0,5132
|
0,5436
|
0,5753
|
0,5872
|
0,6682
|
Dividend per aandeel
2 |
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
-
|
0,3900
|
0,3900
|
0,3900
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4100
|
0,4100
|
Datum van publicatie
|
16/02/22
|
18/05/22
|
17/08/22
|
16/11/22
|
15/02/23
|
17/05/23
|
16/08/23
|
15/11/23
|
14/02/24
|
15/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
10.370
|
8.561
|
2.635
|
Nettokaspositie
1 |
8.747
|
14.836
|
12.992
|
9.752
|
17.755
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,5135
x
|
0,4205
x
|
0,1241
x
|
Free Cash Flow
1 |
14.922
|
14.656
|
14.762
|
12.749
|
13.304
|
9.976
|
16.053
|
16.753
|
ROE (netto-inkomsten/eigen vermogen)
|
35,9%
|
38,2%
|
34,4%
|
34,8%
|
38%
|
33,3%
|
30,4%
|
31,1%
|
ROA (netto-inkomsten/totale activa)
|
13,3%
|
14,2%
|
14,2%
|
14,7%
|
12,9%
|
10,5%
|
8,35%
|
9,53%
|
Totale activa
1 |
87.062
|
79.087
|
74.700
|
80.246
|
97.927
|
97.213
|
121.780
|
117.825
|
Nettoactief per aandeel
2 |
7,600
|
8,910
|
9,780
|
9,540
|
-
|
11,30
|
11,80
|
12,60
|
Cashflow per aandeel
2 |
3,560
|
3,630
|
3,650
|
3,160
|
3,390
|
3,070
|
4,190
|
4,350
|
Capex
1 |
909
|
770
|
692
|
477
|
849
|
686
|
710
|
734
|
Capex/omzet
|
1,75%
|
1,56%
|
1,39%
|
0,93%
|
1,49%
|
1,28%
|
1,28%
|
1,27%
|
Datum van publicatie
|
14/08/19
|
12/08/20
|
18/08/21
|
17/08/22
|
16/08/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
46,5
USD Gemiddelde koersdoel
54,41
USD Spread / Gemiddelde doel +17,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,96% | 187 mld. | | +26,39% | 93,27 mld. | | +51,52% | 62,84 mld. | | +16,55% | 60,86 mld. | | +27,47% | 31,47 mld. | | +17,66% | 21,49 mld. | | +2,33% | 20,45 mld. | | +39,29% | 17,14 mld. | | +1,81% | 16,55 mld. | | +21,00% | 11,59 mld. |
Communicatie & Netwerken - Andere
|