Geschatte realtime
Tradegate
10:34:45 03-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
332,9
EUR
|
+1,19%
|
|
+5,75%
|
+52,86%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.540
|
21.985
|
44.172
|
37.081
|
73.267
|
111.874
|
-
|
-
|
Bedrijfswaarde
1 |
12.815
|
19.112
|
40.764
|
34.058
|
68.259
|
104.908
|
103.112
|
99.559
|
K/w-verhouding
|
19,1
x
|
36,4
x
|
54,7
x
|
28,4
x
|
35,8
x
|
47,5
x
|
42,9
x
|
34,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
6,45
x
|
9,49
x
|
15
x
|
8,46
x
|
12,5
x
|
16,6
x
|
14,3
x
|
12,3
x
|
Bedrijfswaarde/omzet
|
5,32
x
|
8,25
x
|
13,8
x
|
7,77
x
|
11,6
x
|
15,6
x
|
13,2
x
|
11
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
20,8
x
|
34,2
x
|
18,3
x
|
25,5
x
|
34,5
x
|
29,6
x
|
24,2
x
|
Bedrijfswaarde/FCF
|
13,5
x
|
26,6
x
|
42,9
x
|
76
x
|
34,1
x
|
42,3
x
|
32,9
x
|
26,3
x
|
FCF Yield
|
7,39%
|
3,77%
|
2,33%
|
1,32%
|
2,93%
|
2,36%
|
3,04%
|
3,8%
|
Price to Book
|
5,37
x
|
6,65
x
|
11,1
x
|
7,61
x
|
10,1
x
|
11,8
x
|
9,41
x
|
7,71
x
|
Aantal aandelen (in duizenden)
|
305.596
|
302.646
|
307.284
|
305.573
|
311.100
|
313.363
|
-
|
-
|
Referentieprijs
2 |
50,85
|
72,64
|
143,8
|
121,4
|
235,5
|
357,0
|
357,0
|
357,0
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.411
|
2.318
|
2.948
|
4.381
|
5.860
|
6.722
|
7.818
|
9.089
|
EBITDA
1 |
955,6
|
919,3
|
1.191
|
1.859
|
2.674
|
3.037
|
3.482
|
4.112
|
Bedrijfsresultaat (EBIT)
1 |
922,7
|
874,7
|
1.141
|
1.796
|
2.603
|
2.981
|
3.430
|
3.972
|
Operationele Marge
|
38,28%
|
37,75%
|
38,7%
|
41%
|
44,43%
|
44,34%
|
43,88%
|
43,7%
|
Resultaat voor belastingen (EBT)
1 |
862,3
|
738,9
|
930,9
|
1.582
|
2.422
|
2.923
|
3.338
|
4.031
|
Nettowinst (verlies)
1 |
859,9
|
634,6
|
840,9
|
1.352
|
2.087
|
2.437
|
2.734
|
3.299
|
Nettomarge
|
35,67%
|
27,38%
|
28,52%
|
30,87%
|
35,62%
|
36,25%
|
34,97%
|
36,3%
|
WPA
2 |
2,658
|
1,998
|
2,630
|
4,270
|
6,580
|
7,520
|
8,316
|
10,31
|
Free Cash Flow
1 |
947,3
|
719,7
|
951,1
|
448,2
|
2.000
|
2.479
|
3.130
|
3.782
|
FCF-marge
|
39,29%
|
31,06%
|
32,26%
|
10,23%
|
34,12%
|
36,88%
|
40,04%
|
41,61%
|
Kasstroomconversie (ebitda)
|
99,13%
|
78,29%
|
79,85%
|
24,11%
|
74,78%
|
81,61%
|
89,89%
|
91,99%
|
Kasstroomconversie (nettowinst)
|
110,17%
|
113,42%
|
113,11%
|
33,14%
|
95,8%
|
101,74%
|
114,49%
|
114,64%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
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 |
824,5
|
877,1
|
1.052
|
1.177
|
1.276
|
1.351
|
1.459
|
1.509
|
1.540
|
1.571
|
1.651
|
1.722
|
1.783
|
1.797
|
1.885
|
EBITDA
1 |
336,7
|
348,7
|
440,4
|
509,3
|
560,7
|
577,7
|
624,8
|
713,2
|
758,4
|
759,7
|
744,3
|
761,5
|
786,4
|
814,8
|
842,9
|
Bedrijfsresultaat (EBIT)
1 |
324,2
|
335,6
|
425,5
|
492,1
|
543,2
|
556,8
|
606,5
|
696,2
|
744
|
744
|
732,2
|
745,1
|
770,8
|
790,9
|
830,9
|
Operationele Marge
|
39,32%
|
38,26%
|
40,45%
|
41,82%
|
42,58%
|
41,2%
|
41,57%
|
46,12%
|
48,3%
|
47,35%
|
44,34%
|
43,27%
|
43,24%
|
44%
|
44,08%
|
Resultaat voor belastingen (EBT)
1 |
267,3
|
309,5
|
362,3
|
424,2
|
485,8
|
496,7
|
586,4
|
644,5
|
694,4
|
722,8
|
727,4
|
739,9
|
759,6
|
793,2
|
831,3
|
Nettowinst (verlies)
1 |
239,3
|
272,3
|
299,1
|
354
|
427,1
|
436,5
|
491,9
|
545,3
|
613,6
|
637,7
|
587,3
|
594,9
|
612,1
|
663,6
|
706,8
|
Nettomarge
|
29,02%
|
31,04%
|
28,43%
|
30,08%
|
33,48%
|
32,3%
|
33,72%
|
36,13%
|
39,84%
|
40,58%
|
35,57%
|
34,55%
|
34,34%
|
36,92%
|
37,5%
|
WPA
2 |
0,7500
|
0,8500
|
0,9400
|
1,130
|
1,350
|
1,380
|
1,550
|
1,720
|
1,920
|
1,990
|
1,812
|
1,813
|
1,859
|
2,029
|
2,167
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
14/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
13/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
12/02/24
|
7/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
2.724
|
2.873
|
3.408
|
3.024
|
5.008
|
6.966
|
8.762
|
12.314
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
947
|
720
|
951
|
448
|
2.000
|
2.479
|
3.130
|
3.782
|
ROE (netto-inkomsten/eigen vermogen)
|
31,2%
|
23,1%
|
25,1%
|
32,7%
|
36,3%
|
30,3%
|
26%
|
24%
|
ROA (netto-inkomsten/totale activa)
|
21,7%
|
16,1%
|
17,5%
|
23,2%
|
26,3%
|
23%
|
20,7%
|
20,3%
|
Totale activa
1 |
3.971
|
3.941
|
4.812
|
5.841
|
7.935
|
10.601
|
13.184
|
16.249
|
Nettoactief per aandeel
2 |
9,470
|
10,90
|
12,90
|
15,90
|
23,30
|
30,20
|
37,90
|
46,30
|
Cashflow per aandeel
2 |
2,980
|
2,310
|
3,180
|
1,560
|
6,410
|
8,400
|
10,10
|
12,50
|
Capex
1 |
15,8
|
15,4
|
64,7
|
44,6
|
34,4
|
47,2
|
58,8
|
64,4
|
Capex/omzet
|
0,65%
|
0,66%
|
2,2%
|
1,02%
|
0,59%
|
0,7%
|
0,75%
|
0,71%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
357
USD Gemiddelde koersdoel
329,8
USD Spread / Gemiddelde doel -7,61% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,41% | 190 mld. | | +80,95% | 74,74 mld. | | +23,53% | 64,51 mld. | | +25,63% | 31,02 mld. | | +80,55% | 21,99 mld. | | +18,63% | 21,39 mld. | | +4,90% | 20,77 mld. | | +4,72% | 17,02 mld. | | +24,05% | 11,88 mld. |
Communicatie & Netwerken - Andere
|