Beurs gesloten -
London S.E.
17:35:23 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
109,8
GBX
|
+1,20%
|
|
+1,86%
|
-15,67%
|
Fiscaal tijdperk: März |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.917
|
4.108
|
6.885
|
4.930
|
5.123
|
-
|
-
|
Bedrijfswaarde
1 |
5.114
|
7.563
|
9.801
|
8.454
|
8.851
|
9.068
|
9.019
|
K/w-verhouding
|
4,95
x
|
12,1
x
|
10,9
x
|
7,42
x
|
-34,2
x
|
11,5
x
|
7,68
x
|
Dividendrendement
|
11,8%
|
3,66%
|
2,73%
|
4,15%
|
4,28%
|
4,37%
|
5,02%
|
Marktkapitalisatie/omzet
|
0,56
x
|
1,05
x
|
1,46
x
|
0,94
x
|
1,03
x
|
0,99
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
1,49
x
|
1,94
x
|
2,08
x
|
1,61
x
|
1,78
x
|
1,76
x
|
1,57
x
|
Bedrijfswaarde/EBITDA
|
3,38
x
|
4,22
x
|
4,24
x
|
3,28
x
|
3,66
x
|
3,84
x
|
3,38
x
|
Bedrijfswaarde/FCF
|
8,88
x
|
10,1
x
|
7,57
x
|
5,92
x
|
7,36
x
|
9,39
x
|
8,2
x
|
FCF Yield
|
11,3%
|
9,93%
|
13,2%
|
16,9%
|
13,6%
|
10,6%
|
12,2%
|
Price to Book
|
0,57
x
|
1,2
x
|
1,97
x
|
1,36
x
|
1,93
x
|
1,71
x
|
1,55
x
|
Aantal aandelen (in duizenden)
|
3.758.152
|
3.758.152
|
3.754.452
|
3.753.219
|
3.745.709
|
-
|
-
|
Referentieprijs
2 |
0,5101
|
1,093
|
1,834
|
1,313
|
1,368
|
1,368
|
1,368
|
Datum van publicatie
|
13/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.077
|
3.422
|
3.908
|
4.714
|
5.255
|
4.967
|
5.160
|
5.746
|
EBITDA
1 |
-
|
1.515
|
1.792
|
2.311
|
2.575
|
2.415
|
2.362
|
2.664
|
Bedrijfsresultaat (EBIT)
1 |
-
|
883
|
1.119
|
1.535
|
1.757
|
1.577
|
1.589
|
1.840
|
Operationele Marge
|
-
|
25,8%
|
28,63%
|
32,56%
|
33,43%
|
31,75%
|
30,79%
|
32,02%
|
Resultaat voor belastingen (EBT)
1 |
-
|
598
|
697
|
1.224
|
1.034
|
-78,15
|
1.034
|
1.327
|
Nettowinst (verlies)
1 |
-
|
370
|
339
|
631
|
663
|
-62,13
|
561,1
|
763,9
|
Nettomarge
|
-
|
10,81%
|
8,67%
|
13,39%
|
12,62%
|
-1,25%
|
10,87%
|
13,29%
|
WPA
2 |
-
|
0,1030
|
0,0900
|
0,1680
|
0,1770
|
-0,0400
|
0,1189
|
0,1780
|
Free Cash Flow
1 |
-
|
576
|
751
|
1.294
|
1.429
|
1.202
|
965,5
|
1.100
|
FCF-marge
|
-
|
16,83%
|
19,22%
|
27,45%
|
27,19%
|
24,2%
|
18,71%
|
19,15%
|
Kasstroomconversie (ebitda)
|
-
|
38,02%
|
41,91%
|
55,99%
|
55,5%
|
49,76%
|
40,88%
|
41,3%
|
Kasstroomconversie (nettowinst)
|
-
|
155,68%
|
221,53%
|
205,07%
|
215,54%
|
-
|
172,06%
|
144,06%
|
Dividend per aandeel
2 |
-
|
0,0600
|
0,0400
|
0,0500
|
0,0545
|
0,0585
|
0,0598
|
0,0686
|
Datum van publicatie
|
29/04/19
|
13/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
1.163
|
1.219
|
1.222
|
1.257
|
1.308
|
1.350
|
1.341
|
1.377
|
1.246
|
2.623
|
1.238
|
1.114
|
EBITDA
|
564
|
605
|
608
|
614
|
641
|
661
|
659
|
-
|
620
|
1.302
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
380
|
414
|
390
|
425
|
446
|
446
|
439
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
32,67%
|
33,96%
|
31,91%
|
33,81%
|
34,1%
|
33,04%
|
32,74%
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
160
|
155
|
190
|
163
|
133
|
172
|
195
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
13,76%
|
12,72%
|
15,55%
|
12,97%
|
10,17%
|
12,74%
|
14,54%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,0430
|
0,0410
|
0,0510
|
0,0440
|
0,0350
|
0,0460
|
0,0520
|
-0,0450
|
0,0310
|
-
|
-0,002000
|
-0,0300
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/10/21
|
4/02/22
|
11/05/22
|
28/07/22
|
27/10/22
|
2/02/23
|
11/05/23
|
27/07/23
|
30/10/23
|
30/10/23
|
1/02/24
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
3.197
|
3.455
|
2.916
|
3.524
|
3.729
|
3.945
|
3.896
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,11
x
|
1,928
x
|
1,262
x
|
1,369
x
|
1,544
x
|
1,67
x
|
1,462
x
|
Free Cash Flow
1 |
-
|
576
|
751
|
1.294
|
1.429
|
1.202
|
966
|
1.101
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
8,68%
|
10%
|
18,3%
|
18,6%
|
16,8%
|
15%
|
19,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
2,83%
|
3,5%
|
6,2%
|
6,16%
|
3,3%
|
5,8%
|
4,9%
|
Totale activa
1 |
-
|
13.064
|
9.686
|
10.178
|
10.765
|
-1.883
|
9.675
|
15.590
|
Nettoactief per aandeel
2 |
-
|
0,9000
|
0,9100
|
0,9300
|
0,9700
|
0,7100
|
0,8000
|
0,8800
|
Cashflow per aandeel
2 |
-
|
0,3700
|
0,4400
|
0,5300
|
0,5900
|
0,1400
|
0,3000
|
0,3900
|
Capex
1 |
-
|
811
|
915
|
717
|
779
|
798
|
840
|
903
|
Capex/omzet
|
-
|
23,7%
|
23,41%
|
15,21%
|
14,82%
|
16,06%
|
16,28%
|
15,71%
|
Datum van publicatie
|
29/04/19
|
13/05/20
|
12/05/21
|
11/05/22
|
11/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,368
USD Gemiddelde koersdoel
1,667
USD Spread / Gemiddelde doel +21,91% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,67% | 5,12 mld. | | +9,65% | 199 mld. | | +5,25% | 167 mld. | | +0,46% | 116 mld. | | -2,38% | 89,84 mld. | | +17,65% | 72,93 mld. | | +2,80% | 58,42 mld. | | -5,07% | 50,97 mld. | | -13,54% | 40,2 mld. | | -34,49% | 36,67 mld. |
andere geintegreerde telecommunicatiediensten
|