Geschatte realtime
Tradegate
22:01:55 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
199,4
EUR
|
-0,13%
|
|
0,00%
|
+12,12%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.012.161
|
1.980.645
|
2.339.018
|
2.220.978
|
2.676.737
|
3.205.897
|
-
|
-
|
Bedrijfswaarde
1 |
914.310
|
1.901.251
|
2.273.221
|
2.171.938
|
2.625.726
|
3.155.562
|
3.150.016
|
3.140.623
|
K/w-verhouding
|
18,8
x
|
35,3
x
|
25,2
x
|
22,6
x
|
27,9
x
|
31,7
x
|
28,8
x
|
25,4
x
|
Dividendrendement
|
1,34%
|
0,69%
|
0,6%
|
0,65%
|
0,55%
|
0,47%
|
0,5%
|
0,52%
|
Marktkapitalisatie/omzet
|
3,89
x
|
7,22
x
|
6,39
x
|
5,63
x
|
6,98
x
|
8,29
x
|
7,75
x
|
7,19
x
|
Bedrijfswaarde/omzet
|
3,51
x
|
6,93
x
|
6,21
x
|
5,51
x
|
6,85
x
|
8,16
x
|
7,62
x
|
7,04
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
24,6
x
|
18,9
x
|
16,6
x
|
20,9
x
|
23,8
x
|
22,3
x
|
20,3
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
25,9
x
|
24,5
x
|
19,5
x
|
26,4
x
|
28,8
x
|
25,9
x
|
23,1
x
|
FCF Yield
|
6,44%
|
3,86%
|
4,09%
|
5,13%
|
3,79%
|
3,47%
|
3,86%
|
4,33%
|
Price to Book
|
11
x
|
31,5
x
|
36,8
x
|
43,5
x
|
42,8
x
|
48,8
x
|
44,3
x
|
35,5
x
|
Aantal aandelen (in duizenden)
|
18.076.720
|
17.102.536
|
16.530.166
|
16.070.752
|
15.634.232
|
15.334.082
|
-
|
-
|
Referentieprijs
2 |
55,99
|
115,8
|
141,5
|
138,2
|
171,2
|
209,1
|
209,1
|
209,1
|
Datum van publicatie
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
2/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
260.174
|
274.515
|
365.817
|
394.328
|
383.285
|
386.891
|
413.534
|
445.889
|
EBITDA
1 |
76.477
|
77.344
|
120.233
|
130.541
|
125.820
|
132.523
|
141.179
|
155.027
|
Bedrijfsresultaat (EBIT)
1 |
63.930
|
66.288
|
108.949
|
119.437
|
114.301
|
120.725
|
129.687
|
141.104
|
Operationele Marge
|
24,57%
|
24,15%
|
29,78%
|
30,29%
|
29,82%
|
31,2%
|
31,36%
|
31,65%
|
Resultaat voor belastingen (EBT)
1 |
65.737
|
67.091
|
109.207
|
119.103
|
113.736
|
120.686
|
129.591
|
140.981
|
Nettowinst (verlies)
1 |
55.256
|
57.411
|
94.680
|
99.803
|
96.995
|
101.459
|
109.132
|
118.712
|
Nettomarge
|
21,24%
|
20,91%
|
25,88%
|
25,31%
|
25,31%
|
26,22%
|
26,39%
|
26,62%
|
WPA
2 |
2,972
|
3,280
|
5,610
|
6,110
|
6,130
|
6,590
|
7,270
|
8,220
|
Free Cash Flow
1 |
58.896
|
73.365
|
92.953
|
111.443
|
99.584
|
109.380
|
121.507
|
135.915
|
FCF-marge
|
22,64%
|
26,73%
|
25,41%
|
28,26%
|
25,98%
|
28,27%
|
29,38%
|
30,48%
|
Kasstroomconversie (ebitda)
|
77,01%
|
94,86%
|
77,31%
|
85,37%
|
79,15%
|
82,54%
|
86,07%
|
87,67%
|
Kasstroomconversie (nettowinst)
|
106,59%
|
127,79%
|
98,18%
|
111,66%
|
102,67%
|
107,81%
|
111,34%
|
114,49%
|
Dividend per aandeel
2 |
0,7500
|
0,7950
|
0,8500
|
0,9000
|
0,9400
|
0,9922
|
1,041
|
1,090
|
Datum van publicatie
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
2/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
123.945
|
97.278
|
82.959
|
90.146
|
117.154
|
94.836
|
81.797
|
89.498
|
119.575
|
90.753
|
83.677
|
92.593
|
125.124
|
96.590
|
88.863
|
EBITDA
1 |
44.185
|
32.716
|
25.881
|
27.759
|
38.932
|
31.216
|
26.050
|
29.622
|
43.221
|
30.736
|
27.080
|
31.003
|
43.127
|
31.816
|
27.884
|
Bedrijfsresultaat (EBIT)
1 |
41.488
|
29.979
|
23.076
|
24.894
|
36.016
|
28.318
|
22.998
|
26.969
|
40.373
|
27.900
|
24.269
|
27.863
|
41.652
|
29.894
|
26.005
|
Operationele Marge
|
33,47%
|
30,82%
|
27,82%
|
27,62%
|
30,74%
|
29,86%
|
28,12%
|
30,13%
|
33,76%
|
30,74%
|
29%
|
30,09%
|
33,29%
|
30,95%
|
29,26%
|
Resultaat voor belastingen (EBT)
1 |
41.241
|
30.139
|
23.066
|
24.657
|
35.623
|
28.382
|
22.733
|
26.998
|
40.323
|
28.058
|
24.196
|
27.803
|
41.278
|
29.673
|
25.934
|
Nettowinst (verlies)
1 |
34.630
|
25.010
|
19.442
|
20.721
|
29.998
|
24.160
|
19.881
|
22.956
|
33.916
|
23.636
|
20.339
|
23.401
|
34.631
|
24.863
|
21.778
|
Nettomarge
|
27,94%
|
25,71%
|
23,44%
|
22,99%
|
25,61%
|
25,48%
|
24,31%
|
25,65%
|
28,36%
|
26,04%
|
24,31%
|
25,27%
|
27,68%
|
25,74%
|
24,51%
|
WPA
2 |
2,100
|
1,520
|
1,200
|
1,290
|
1,880
|
1,520
|
1,260
|
1,460
|
2,180
|
1,530
|
1,321
|
1,536
|
2,335
|
1,681
|
1,491
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2400
|
0,2400
|
0,2400
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2550
|
0,2633
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
2/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
1/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
97.851
|
79.394
|
65.797
|
49.040
|
51.011
|
50.334
|
55.880
|
65.274
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
58.896
|
73.365
|
92.953
|
111.443
|
99.584
|
109.380
|
121.507
|
135.915
|
ROE (netto-inkomsten/eigen vermogen)
|
55,9%
|
73,7%
|
147%
|
175%
|
172%
|
161%
|
168%
|
196%
|
ROA (netto-inkomsten/totale activa)
|
15,7%
|
17,3%
|
28,1%
|
28,4%
|
27,5%
|
29,6%
|
30,8%
|
36,7%
|
Totale activa
1 |
352.119
|
331.203
|
337.445
|
351.879
|
352.669
|
342.958
|
354.324
|
323.759
|
Nettoactief per aandeel
2 |
5,090
|
3,680
|
3,840
|
3,180
|
4,000
|
4,290
|
4,720
|
5,880
|
Cashflow per aandeel
2 |
3,730
|
4,600
|
6,170
|
7,480
|
6,990
|
8,060
|
8,720
|
9,780
|
Capex
1 |
10.495
|
7.309
|
11.085
|
10.708
|
10.959
|
10.168
|
10.918
|
11.247
|
Capex/omzet
|
4,03%
|
2,66%
|
3,03%
|
2,72%
|
2,86%
|
2,63%
|
2,64%
|
2,52%
|
Datum van publicatie
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
2/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
209,1
USD Gemiddelde koersdoel
210,6
USD Spread / Gemiddelde doel +0,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,23% | 56,83 mld. | | -20,90% | 12,07 mld. | | -34,34% | 4,62 mld. | | +1,07% | 3,53 mld. | | +62,34% | 1,05 mld. | | +40,98% | 899 mln. | | +14,74% | 356 mln. | | +91,34% | 138 mln. | | +67,24% | 124 mln. |
Telefoons & Smart Phones
|