Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Nabeurs
02:00:00
|
169,3
USD
|
-0,35%
|
|
170,3
|
+0,59%
|
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
|
2.614.310
|
-
|
-
|
Bedrijfswaarde
1 |
914.310
|
1.901.251
|
2.273.221
|
2.171.938
|
2.625.726
|
2.565.040
|
2.550.889
|
2.530.109
|
K/w-verhouding
|
18,8
x
|
35,3
x
|
25,2
x
|
22,6
x
|
27,9
x
|
25,9
x
|
23,8
x
|
21,9
x
|
Dividendrendement
|
1,34%
|
0,69%
|
0,6%
|
0,65%
|
0,55%
|
0,59%
|
0,62%
|
0,67%
|
Marktkapitalisatie/omzet
|
3,89
x
|
7,22
x
|
6,39
x
|
5,63
x
|
6,98
x
|
6,75
x
|
6,36
x
|
6,01
x
|
Bedrijfswaarde/omzet
|
3,51
x
|
6,93
x
|
6,21
x
|
5,51
x
|
6,85
x
|
6,62
x
|
6,2
x
|
5,81
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
24,6
x
|
18,9
x
|
16,6
x
|
20,9
x
|
19,4
x
|
18,3
x
|
16,9
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
25,9
x
|
24,5
x
|
19,5
x
|
26,4
x
|
23,6
x
|
21,6
x
|
19,6
x
|
FCF Yield
|
6,44%
|
3,86%
|
4,09%
|
5,13%
|
3,79%
|
4,23%
|
4,63%
|
5,11%
|
Price to Book
|
11
x
|
31,5
x
|
36,8
x
|
43,5
x
|
42,8
x
|
35,4
x
|
31,1
x
|
23,6
x
|
Aantal aandelen (in duizenden)
|
18.076.720
|
17.102.536
|
16.530.166
|
16.070.752
|
15.634.232
|
15.441.881
|
-
|
-
|
Referentieprijs
2 |
55,99
|
115,8
|
141,5
|
138,2
|
171,2
|
169,3
|
169,3
|
169,3
|
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
|
387.413
|
411.160
|
435.338
|
EBITDA
1 |
76.477
|
77.344
|
120.233
|
130.541
|
125.820
|
132.172
|
139.771
|
149.950
|
Bedrijfsresultaat (EBIT)
1 |
63.930
|
66.288
|
108.949
|
119.437
|
114.301
|
119.924
|
127.185
|
135.724
|
Operationele Marge
|
24,57%
|
24,15%
|
29,78%
|
30,29%
|
29,82%
|
30,96%
|
30,93%
|
31,18%
|
Resultaat voor belastingen (EBT)
1 |
65.737
|
67.091
|
109.207
|
119.103
|
113.736
|
119.726
|
126.572
|
135.667
|
Nettowinst (verlies)
1 |
55.256
|
57.411
|
94.680
|
99.803
|
96.995
|
100.681
|
106.789
|
114.561
|
Nettomarge
|
21,24%
|
20,91%
|
25,88%
|
25,31%
|
25,31%
|
25,99%
|
25,97%
|
26,32%
|
WPA
2 |
2,972
|
3,280
|
5,610
|
6,110
|
6,130
|
6,542
|
7,112
|
7,736
|
Free Cash Flow
1 |
58.896
|
73.365
|
92.953
|
111.443
|
99.584
|
108.468
|
118.027
|
129.217
|
FCF-marge
|
22,64%
|
26,73%
|
25,41%
|
28,26%
|
25,98%
|
28%
|
28,71%
|
29,68%
|
Kasstroomconversie (ebitda)
|
77,01%
|
94,86%
|
77,31%
|
85,37%
|
79,15%
|
82,07%
|
84,44%
|
86,17%
|
Kasstroomconversie (nettowinst)
|
106,59%
|
127,79%
|
98,18%
|
111,66%
|
102,67%
|
107,73%
|
110,52%
|
112,79%
|
Dividend per aandeel
2 |
0,7500
|
0,7950
|
0,8500
|
0,9000
|
0,9400
|
0,9990
|
1,054
|
1,130
|
Datum van publicatie
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
2/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
83.360
|
123.945
|
97.278
|
82.959
|
90.146
|
117.154
|
94.836
|
81.797
|
89.498
|
119.575
|
90.614
|
83.180
|
92.689
|
125.207
|
95.742
|
EBITDA
1 |
26.775
|
44.185
|
32.716
|
25.881
|
27.759
|
38.932
|
31.216
|
26.050
|
29.622
|
43.221
|
30.850
|
27.071
|
30.939
|
44.751
|
32.608
|
Bedrijfsresultaat (EBIT)
1 |
23.786
|
41.488
|
29.979
|
23.076
|
24.894
|
36.016
|
28.318
|
22.998
|
26.969
|
40.373
|
27.622
|
24.124
|
27.813
|
41.946
|
29.437
|
Operationele Marge
|
28,53%
|
33,47%
|
30,82%
|
27,82%
|
27,62%
|
30,74%
|
29,86%
|
28,12%
|
30,13%
|
33,76%
|
30,48%
|
29%
|
30,01%
|
33,5%
|
30,75%
|
Resultaat voor belastingen (EBT)
1 |
23.248
|
41.241
|
30.139
|
23.066
|
24.657
|
35.623
|
28.382
|
22.733
|
26.998
|
40.323
|
27.494
|
23.990
|
27.686
|
41.285
|
29.350
|
Nettowinst (verlies)
1 |
20.551
|
34.630
|
25.010
|
19.442
|
20.721
|
29.998
|
24.160
|
19.881
|
22.956
|
33.916
|
23.104
|
20.159
|
23.327
|
34.858
|
24.622
|
Nettomarge
|
24,65%
|
27,94%
|
25,71%
|
23,44%
|
22,99%
|
25,61%
|
25,48%
|
24,31%
|
25,65%
|
28,36%
|
25,5%
|
24,24%
|
25,17%
|
27,84%
|
25,72%
|
WPA
2 |
1,240
|
2,100
|
1,520
|
1,200
|
1,290
|
1,880
|
1,520
|
1,260
|
1,460
|
2,180
|
1,494
|
1,307
|
1,533
|
2,301
|
1,627
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2200
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2482
|
0,2471
|
0,2580
|
0,2550
|
Datum van publicatie
|
28/10/21
|
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
|
-
|
-
|
-
|
-
|
-
|
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
|
49.271
|
63.422
|
84.202
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
58.896
|
73.365
|
92.953
|
111.443
|
99.584
|
108.468
|
118.027
|
129.217
|
ROE (netto-inkomsten/eigen vermogen)
|
55,9%
|
73,7%
|
147%
|
175%
|
172%
|
153%
|
150%
|
150%
|
ROA (netto-inkomsten/totale activa)
|
15,7%
|
17,3%
|
28,1%
|
28,4%
|
27,5%
|
28,3%
|
28,8%
|
34,4%
|
Totale activa
1 |
352.119
|
331.203
|
337.445
|
351.879
|
352.669
|
355.583
|
371.047
|
332.576
|
Nettoactief per aandeel
2 |
5,090
|
3,680
|
3,840
|
3,180
|
4,000
|
4,790
|
5,450
|
7,180
|
Cashflow per aandeel
2 |
3,730
|
4,600
|
6,170
|
7,480
|
6,990
|
7,580
|
8,570
|
9,760
|
Capex
1 |
10.495
|
7.309
|
11.085
|
10.708
|
10.959
|
10.368
|
10.986
|
10.938
|
Capex/omzet
|
4,03%
|
2,66%
|
3,03%
|
2,72%
|
2,86%
|
2,68%
|
2,67%
|
2,51%
|
Datum van publicatie
|
30/10/19
|
29/10/20
|
28/10/21
|
27/10/22
|
2/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
169,3
USD Gemiddelde koersdoel
199,2
USD Spread / Gemiddelde doel +17,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,07% | 2.614 mld. | | +11,28% | 55,27 mld. | | +7,55% | 16,57 mld. | | -26,64% | 5,3 mld. | | -3,83% | 3,37 mld. | | +103,90% | 1,29 mld. | | +39,34% | 856 mln. | | +13,94% | 365 mln. | | -50,00% | 115 mln. | | +37,97% | 110 mln. |
Telefoons & Smart Phones
|