Beurs gesloten -
BOERSE MUENCHEN
21:44:04 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,4
EUR
|
-0,54%
|
|
-2,13%
|
+8,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
996.774
|
969.321
|
1.402.819
|
1.120.017
|
982.963
|
1.015.062
|
-
|
-
|
Bedrijfswaarde
1 |
1.553.564
|
1.507.150
|
1.909.039
|
1.642.626
|
1.508.456
|
1.533.512
|
1.496.022
|
1.461.081
|
K/w-verhouding
|
14,8
x
|
21
x
|
7,3
x
|
14,9
x
|
13
x
|
11,8
x
|
9,91
x
|
9,08
x
|
Dividendrendement
|
2,32%
|
2,62%
|
2,03%
|
-
|
2,92%
|
2,96%
|
3,14%
|
3,07%
|
Marktkapitalisatie/omzet
|
0,99
x
|
0,95
x
|
1,39
x
|
1,33
x
|
1,2
x
|
1,23
x
|
1,18
x
|
1,13
x
|
Bedrijfswaarde/omzet
|
1,54
x
|
1,48
x
|
1,89
x
|
1,95
x
|
1,85
x
|
1,86
x
|
1,73
x
|
1,63
x
|
Bedrijfswaarde/EBITDA
|
4,95
x
|
4,57
x
|
5,81
x
|
4,99
x
|
4,83
x
|
4,68
x
|
4,37
x
|
4,07
x
|
Bedrijfswaarde/FCF
|
15,3
x
|
8,77
x
|
17
x
|
24,1
x
|
14
x
|
8,81
x
|
10,6
x
|
9,44
x
|
FCF Yield
|
6,52%
|
11,4%
|
5,88%
|
4,15%
|
7,13%
|
11,4%
|
9,41%
|
10,6%
|
Price to Book
|
5,6
x
|
4,06
x
|
3,15
x
|
2,57
x
|
2,7
x
|
2,58
x
|
2,49
x
|
2,59
x
|
Aantal aandelen (in duizenden)
|
66.004.515
|
66.877.561
|
64.690.445
|
63.335.000
|
62.450.000
|
61.894.000
|
-
|
-
|
Referentieprijs
2 |
15,10
|
14,49
|
21,69
|
17,68
|
15,74
|
16,40
|
16,40
|
16,40
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
8/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.007.348
|
1.016.887
|
1.007.787
|
844.501
|
816.013
|
826.328
|
862.771
|
894.746
|
EBITDA
1 |
313.756
|
329.599
|
328.778
|
329.505
|
312.361
|
327.329
|
341.993
|
358.652
|
Bedrijfsresultaat (EBIT)
1 |
154.841
|
165.355
|
166.132
|
170.871
|
167.784
|
172.241
|
187.687
|
200.530
|
Operationele Marge
|
15,37%
|
16,26%
|
16,48%
|
20,23%
|
20,56%
|
20,84%
|
21,75%
|
22,41%
|
Resultaat voor belastingen (EBT)
1 |
121.365
|
67.680
|
120.402
|
134.269
|
115.334
|
126.109
|
151.356
|
165.235
|
Nettowinst (verlies)
1 |
67.731
|
46.853
|
196.025
|
76.159
|
76.111
|
84.426
|
98.204
|
104.892
|
Nettomarge
|
6,72%
|
4,61%
|
19,45%
|
9,02%
|
9,33%
|
10,22%
|
11,38%
|
11,72%
|
WPA
2 |
1,020
|
0,6900
|
2,970
|
1,190
|
1,210
|
1,385
|
1,654
|
1,806
|
Free Cash Flow
1 |
101.221
|
171.920
|
112.252
|
68.213
|
107.609
|
174.090
|
140.768
|
154.733
|
FCF-marge
|
10,05%
|
16,91%
|
11,14%
|
8,08%
|
13,19%
|
21,07%
|
16,32%
|
17,29%
|
Kasstroomconversie (ebitda)
|
32,26%
|
52,16%
|
34,14%
|
20,7%
|
34,45%
|
53,18%
|
41,16%
|
43,14%
|
Kasstroomconversie (nettowinst)
|
149,45%
|
366,94%
|
57,26%
|
89,57%
|
141,38%
|
206,2%
|
143,34%
|
147,52%
|
Dividend per aandeel
2 |
0,3500
|
0,3800
|
0,4400
|
-
|
0,4600
|
0,4860
|
0,5147
|
0,5039
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
8/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Omzet
1 |
253.719
|
211.225
|
217.392
|
214.466
|
215.962
|
208.926
|
202.532
|
203.842
|
200.713
|
203.298
|
204.907
|
208.883
|
214.182
|
220.515
|
224.447
|
EBITDA
1 |
74.584
|
81.144
|
82.677
|
83.212
|
84.755
|
82.708
|
78.699
|
78.898
|
76.656
|
80.584
|
81.328
|
82.290
|
84.515
|
84.870
|
86.029
|
Bedrijfsresultaat (EBIT)
1 |
33.036
|
39.839
|
40.961
|
43.571
|
44.685
|
44.125
|
40.308
|
41.543
|
41.808
|
40.758
|
42.727
|
42.823
|
45.470
|
46.769
|
51.160
|
Operationele Marge
|
13,02%
|
18,86%
|
18,84%
|
20,32%
|
20,69%
|
21,12%
|
19,9%
|
20,38%
|
20,83%
|
20,05%
|
20,85%
|
20,5%
|
21,23%
|
21,21%
|
22,79%
|
Resultaat voor belastingen (EBT)
1 |
31.050
|
47.162
|
22.890
|
27.154
|
34.525
|
43.916
|
-
|
9.684
|
24.558
|
-
|
16.660
|
25.845
|
33.978
|
-
|
-
|
Nettowinst (verlies)
1 |
135.589
|
30.797
|
13.683
|
17.969
|
13.710
|
30.146
|
25.875
|
2.028
|
18.062
|
13.494
|
10.412
|
16.552
|
22.556
|
-
|
-
|
Nettomarge
|
53,44%
|
14,58%
|
6,29%
|
8,38%
|
6,35%
|
14,43%
|
12,78%
|
1%
|
9%
|
6,64%
|
5,08%
|
7,92%
|
10,53%
|
-
|
-
|
WPA
2 |
2,060
|
0,4800
|
0,2100
|
0,2800
|
0,2100
|
0,4800
|
0,4100
|
0,0300
|
0,2900
|
0,2200
|
0,3355
|
0,3516
|
0,4234
|
0,3808
|
0,4362
|
Dividend per aandeel
2 |
0,4400
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2300
|
0,2300
|
-
|
-
|
0,2418
|
0,2429
|
-
|
-
|
Datum van publicatie
|
8/02/22
|
26/04/22
|
12/07/22
|
18/10/22
|
14/02/23
|
25/04/23
|
12/07/23
|
17/10/23
|
13/02/24
|
16/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
556.790
|
537.829
|
506.220
|
522.609
|
525.493
|
518.450
|
480.960
|
446.019
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,775
x
|
1,632
x
|
1,54
x
|
1,586
x
|
1,682
x
|
1,584
x
|
1,406
x
|
1,244
x
|
Free Cash Flow
1 |
101.221
|
171.920
|
112.252
|
68.213
|
107.609
|
174.090
|
140.768
|
154.733
|
ROE (netto-inkomsten/eigen vermogen)
|
28,7%
|
20,2%
|
18,3%
|
17,1%
|
20,6%
|
21,2%
|
25,9%
|
24,7%
|
ROA (netto-inkomsten/totale activa)
|
4,57%
|
3,08%
|
11,8%
|
4,6%
|
4,78%
|
4,6%
|
5,63%
|
6,04%
|
Totale activa
1 |
1.480.588
|
1.519.327
|
1.656.176
|
1.653.874
|
1.591.144
|
1.836.743
|
1.743.059
|
1.737.779
|
Nettoactief per aandeel
2 |
2,700
|
3,560
|
6,880
|
6,880
|
5,830
|
6,360
|
6,590
|
6,330
|
Cashflow per aandeel
2 |
3,530
|
4,240
|
3,910
|
-
|
3,800
|
3,630
|
3,810
|
3,960
|
Capex
1 |
132.874
|
108.907
|
145.930
|
159.798
|
131.102
|
133.163
|
137.393
|
140.668
|
Capex/omzet
|
13,19%
|
10,71%
|
14,48%
|
18,92%
|
16,07%
|
16,11%
|
15,92%
|
15,72%
|
Datum van publicatie
|
12/02/20
|
9/02/21
|
8/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
16,4
MXN Gemiddelde koersdoel
19,48
MXN Spread / Gemiddelde doel +18,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,74% | 208 mld. | | +1,15% | 118 mld. | | -11,90% | 82,11 mld. | | +19,25% | 71,25 mld. | | -5,82% | 50,52 mld. | | -29,76% | 39,32 mld. | | -18,02% | 38,12 mld. | | -10,37% | 31,35 mld. | | +4,91% | 31,23 mld. |
andere geintegreerde telecommunicatiediensten
|