Beurs gesloten -
Euronext Bruxelles
17:35:08 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,38
EUR
|
-0,47%
|
|
+3,22%
|
-13,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.235
|
5.228
|
5.531
|
2.903
|
2.749
|
2.381
|
-
|
-
|
Bedrijfswaarde
1 |
10.733
|
7.873
|
8.544
|
5.933
|
6.178
|
6.050
|
5.895
|
5.816
|
K/w-verhouding
|
22
x
|
9,26
x
|
12,5
x
|
6,43
x
|
7,67
x
|
6,69
x
|
6,65
x
|
6,78
x
|
Dividendrendement
|
5,88%
|
7,4%
|
7%
|
13,3%
|
14,1%
|
8,13%
|
8,13%
|
8,17%
|
Marktkapitalisatie/omzet
|
1,45
x
|
0,95
x
|
0,99
x
|
0,49
x
|
0,46
x
|
0,39
x
|
0,38
x
|
0,38
x
|
Bedrijfswaarde/omzet
|
1,89
x
|
1,44
x
|
1,53
x
|
1
x
|
1,02
x
|
0,98
x
|
0,95
x
|
0,93
x
|
Bedrijfswaarde/EBITDA
|
5,74
x
|
4,29
x
|
4,82
x
|
3,32
x
|
3,52
x
|
3,34
x
|
3,24
x
|
3,19
x
|
Bedrijfswaarde/FCF
|
21,6
x
|
22,4
x
|
36
x
|
35,5
x
|
37
x
|
20,3
x
|
15,6
x
|
16
x
|
FCF Yield
|
4,64%
|
4,47%
|
2,77%
|
2,81%
|
2,7%
|
4,94%
|
6,42%
|
6,26%
|
Price to Book
|
2,89
x
|
1,8
x
|
1,86
x
|
0,88
x
|
0,83
x
|
0,73
x
|
0,7
x
|
0,67
x
|
Aantal aandelen (in duizenden)
|
322.704
|
322.531
|
322.673
|
322.690
|
323.060
|
322.624
|
-
|
-
|
Referentieprijs
2 |
25,52
|
16,21
|
17,14
|
8,996
|
8,510
|
7,380
|
7,380
|
7,380
|
Datum van publicatie
|
21/02/20
|
26/02/21
|
18/02/22
|
18/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.686
|
5.479
|
5.578
|
5.909
|
6.042
|
6.155
|
6.212
|
6.245
|
EBITDA
1 |
1.870
|
1.836
|
1.772
|
1.786
|
1.757
|
1.810
|
1.822
|
1.822
|
Bedrijfsresultaat (EBIT)
1 |
556
|
805
|
645
|
647
|
601
|
606,7
|
610,9
|
607
|
Operationele Marge
|
9,78%
|
14,69%
|
11,56%
|
10,95%
|
9,95%
|
9,86%
|
9,83%
|
9,72%
|
Resultaat voor belastingen (EBT)
1 |
508
|
756
|
581
|
578
|
461
|
477,1
|
477,4
|
376,1
|
Nettowinst (verlies)
1 |
373
|
564
|
443
|
450
|
357
|
352,7
|
357,5
|
339,8
|
Nettomarge
|
6,56%
|
10,29%
|
7,94%
|
7,62%
|
5,91%
|
5,73%
|
5,75%
|
5,44%
|
WPA
2 |
1,160
|
1,750
|
1,370
|
1,400
|
1,110
|
1,103
|
1,110
|
1,089
|
Free Cash Flow
1 |
498
|
352
|
237
|
167
|
167
|
298,7
|
378,4
|
364,2
|
FCF-marge
|
8,76%
|
6,42%
|
4,25%
|
2,83%
|
2,76%
|
4,85%
|
6,09%
|
5,83%
|
Kasstroomconversie (ebitda)
|
26,63%
|
19,17%
|
13,37%
|
9,35%
|
9,5%
|
16,5%
|
20,77%
|
19,99%
|
Kasstroomconversie (nettowinst)
|
133,51%
|
62,41%
|
53,5%
|
37,11%
|
46,78%
|
84,69%
|
105,86%
|
107,17%
|
Dividend per aandeel
2 |
1,500
|
1,200
|
1,200
|
1,200
|
1,200
|
0,6000
|
0,6000
|
0,6027
|
Datum van publicatie
|
21/02/20
|
26/02/21
|
18/02/22
|
18/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
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
|
2025 Q2
|
---|
Omzet
1 |
-
|
-
|
1.441
|
1.404
|
1.437
|
1.511
|
1.558
|
1.486
|
1.495
|
1.527
|
1.534
|
1.504
|
1.493
|
1.531
|
1.559
|
-
|
-
|
EBITDA
|
-
|
-
|
409
|
448
|
463
|
460
|
415
|
432
|
446
|
458
|
421
|
454
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
130
|
173
|
178
|
180
|
116
|
153
|
149
|
158
|
140
|
164
|
153,8
|
148,3
|
127
|
-
|
-
|
Operationele Marge
|
-
|
-
|
9,02%
|
12,32%
|
12,39%
|
11,91%
|
7,45%
|
10,3%
|
9,97%
|
10,35%
|
9,13%
|
10,9%
|
10,3%
|
9,69%
|
8,15%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
160
|
163
|
96
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
87
|
120
|
122
|
126
|
81
|
95
|
94
|
79
|
90
|
101
|
112,2
|
94,32
|
69,71
|
-
|
-
|
Nettomarge
|
-
|
-
|
6,04%
|
8,55%
|
8,49%
|
8,34%
|
5,2%
|
6,39%
|
6,29%
|
5,17%
|
5,87%
|
6,72%
|
7,52%
|
6,16%
|
4,47%
|
-
|
-
|
WPA
2 |
-
|
-
|
0,2700
|
0,3700
|
0,3800
|
0,3900
|
0,2500
|
0,2900
|
0,2900
|
0,2500
|
0,2800
|
0,3100
|
0,2339
|
0,1662
|
0,1581
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,7000
|
0,7000
|
-
|
-
|
0,5000
|
-
|
-
|
-
|
-
|
1,200
|
-
|
-
|
-
|
0,6000
|
-
|
-
|
Datum van publicatie
|
1/08/20
|
26/02/21
|
18/02/22
|
29/04/22
|
29/07/22
|
28/10/22
|
18/02/23
|
1/05/23
|
28/07/23
|
27/10/23
|
23/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.498
|
2.645
|
3.013
|
3.030
|
3.429
|
3.669
|
3.514
|
3.435
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,336
x
|
1,441
x
|
1,7
x
|
1,697
x
|
1,952
x
|
2,027
x
|
1,929
x
|
1,886
x
|
Free Cash Flow
1 |
498
|
352
|
237
|
167
|
167
|
299
|
378
|
364
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
19,6%
|
15,1%
|
14,3%
|
10,8%
|
10,7%
|
10,4%
|
9,53%
|
ROA (netto-inkomsten/totale activa)
|
4,16%
|
6,35%
|
4,92%
|
4,52%
|
3,29%
|
2,56%
|
2,81%
|
2,37%
|
Totale activa
1 |
8.962
|
8.879
|
9.006
|
9.963
|
10.847
|
13.766
|
12.741
|
14.350
|
Nettoactief per aandeel
2 |
8,840
|
9,010
|
9,230
|
10,30
|
10,20
|
10,20
|
10,60
|
11,00
|
Cashflow per aandeel
2 |
5,120
|
4,690
|
5,020
|
5,320
|
5,020
|
4,730
|
4,670
|
4,890
|
Capex
1 |
1.091
|
1.089
|
1.137
|
1.441
|
1.453
|
1.248
|
1.142
|
1.130
|
Capex/omzet
|
19,19%
|
19,88%
|
20,38%
|
24,39%
|
24,05%
|
20,27%
|
18,39%
|
18,1%
|
Datum van publicatie
|
21/02/20
|
26/02/21
|
18/02/22
|
18/02/23
|
23/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,38
EUR Gemiddelde koersdoel
9,362
EUR Spread / Gemiddelde doel +26,86% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,28% | 2,59 mld. | | +14,74% | 208 mld. | | +6,26% | 169 mld. | | +1,15% | 118 mld. | | -11,90% | 82,11 mld. | | +19,25% | 71,25 mld. | | +4,19% | 61,11 mld. | | -5,07% | 50,52 mld. | | -29,76% | 39,32 mld. | | -18,02% | 38,12 mld. |
andere geintegreerde telecommunicatiediensten
|