Beurs gesloten -
Nyse
22:00:02 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,94
USD
|
+0,44%
|
|
+1,01%
|
-13,81%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
54.366
|
49.225
|
59.811
|
54.252
|
47.593
|
42.321
|
-
|
-
|
Bedrijfswaarde
1 |
80.517
|
77.326
|
89.277
|
86.023
|
81.998
|
79.873
|
79.217
|
78.516
|
K/w-verhouding
|
17,9
x
|
19,7
x
|
22
x
|
20
x
|
22,9
x
|
17,9
x
|
14,9
x
|
14,8
x
|
Dividendrendement
|
5,27%
|
6,12%
|
5,32%
|
6,19%
|
7,42%
|
8,6%
|
8,78%
|
8,91%
|
Marktkapitalisatie/omzet
|
2,27
x
|
2,15
x
|
2,55
x
|
2,24
x
|
1,93
x
|
1,71
x
|
1,68
x
|
1,66
x
|
Bedrijfswaarde/omzet
|
3,36
x
|
3,38
x
|
3,81
x
|
3,56
x
|
3,32
x
|
3,22
x
|
3,15
x
|
3,09
x
|
Bedrijfswaarde/EBITDA
|
7,97
x
|
8,05
x
|
9,02
x
|
8,43
x
|
7,87
x
|
7,5
x
|
7,26
x
|
7,05
x
|
Bedrijfswaarde/FCF
|
21,1
x
|
23,1
x
|
29,8
x
|
28
x
|
26,1
x
|
27,4
x
|
21,4
x
|
20,4
x
|
FCF Yield
|
4,74%
|
4,33%
|
3,35%
|
3,57%
|
3,83%
|
3,65%
|
4,67%
|
4,9%
|
Price to Book
|
2,58
x
|
2,35
x
|
2,64
x
|
2,45
x
|
2,35
x
|
2,37
x
|
2,47
x
|
2,85
x
|
Aantal aandelen (in duizenden)
|
903.690
|
904.375
|
908.850
|
911.955
|
912.274
|
912.279
|
-
|
-
|
Referentieprijs
2 |
60,16
|
54,43
|
65,81
|
59,49
|
52,17
|
46,39
|
46,39
|
46,39
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.964
|
22.883
|
23.449
|
24.174
|
24.673
|
24.770
|
25.169
|
25.433
|
EBITDA
1 |
10.106
|
9.607
|
9.893
|
10.199
|
10.417
|
10.657
|
10.918
|
11.140
|
Bedrijfsresultaat (EBIT)
1 |
5.594
|
4.615
|
5.284
|
5.476
|
5.499
|
5.465
|
5.807
|
5.916
|
Operationele Marge
|
23,34%
|
20,17%
|
22,53%
|
22,65%
|
22,29%
|
22,06%
|
23,07%
|
23,26%
|
Resultaat voor belastingen (EBT)
1 |
4.386
|
3.265
|
3.936
|
3.893
|
3.323
|
3.410
|
4.206
|
4.146
|
Nettowinst (verlies)
1 |
3.040
|
2.498
|
2.709
|
2.716
|
2.076
|
2.384
|
2.860
|
2.858
|
Nettomarge
|
12,69%
|
10,92%
|
11,55%
|
11,24%
|
8,41%
|
9,62%
|
11,36%
|
11,24%
|
WPA
2 |
3,370
|
2,760
|
2,990
|
2,980
|
2,280
|
2,597
|
3,119
|
3,134
|
Free Cash Flow
1 |
3.818
|
3.348
|
2.995
|
3.067
|
3.144
|
2.912
|
3.697
|
3.849
|
FCF-marge
|
15,93%
|
14,63%
|
12,77%
|
12,69%
|
12,74%
|
11,76%
|
14,69%
|
15,14%
|
Kasstroomconversie (ebitda)
|
37,78%
|
34,85%
|
30,27%
|
30,07%
|
30,18%
|
27,32%
|
33,86%
|
34,55%
|
Kasstroomconversie (nettowinst)
|
125,59%
|
134,03%
|
110,56%
|
112,92%
|
151,45%
|
122,15%
|
129,26%
|
134,68%
|
Dividend per aandeel
2 |
3,170
|
3,330
|
3,500
|
3,680
|
3,870
|
3,990
|
4,073
|
4,135
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
6.209
|
5.850
|
5.861
|
6.024
|
6.439
|
6.054
|
6.066
|
6.080
|
6.473
|
6.011
|
6.117
|
6.168
|
6.497
|
-
|
-
|
EBITDA
1 |
2.430
|
2.584
|
2.590
|
2.588
|
2.437
|
2.538
|
2.645
|
2.667
|
2.567
|
2.565
|
2.701
|
2.746
|
2.647
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.254
|
1.420
|
1.351
|
1.385
|
1.245
|
1.337
|
1.413
|
1.435
|
1.314
|
1.303
|
1.328
|
1.466
|
1.370
|
-
|
-
|
Operationele Marge
|
20,2%
|
24,27%
|
23,05%
|
22,99%
|
19,34%
|
22,08%
|
23,29%
|
23,6%
|
20,3%
|
21,68%
|
21,7%
|
23,76%
|
21,08%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
907
|
1.269
|
886
|
949
|
789
|
1.058
|
670
|
950
|
645
|
623
|
1.059
|
1.097
|
999,7
|
-
|
-
|
Nettowinst (verlies)
1 |
625
|
877
|
596
|
715
|
528
|
725
|
329
|
640
|
382
|
402
|
667,3
|
667,4
|
594,9
|
-
|
-
|
Nettomarge
|
10,07%
|
14,99%
|
10,17%
|
11,87%
|
8,2%
|
11,98%
|
5,42%
|
10,53%
|
5,9%
|
6,69%
|
10,91%
|
10,82%
|
9,16%
|
-
|
-
|
WPA
2 |
0,6900
|
0,9600
|
0,6600
|
0,7800
|
0,5800
|
0,7900
|
0,3700
|
0,7000
|
0,4200
|
0,4400
|
0,6380
|
0,7436
|
0,7134
|
-
|
-
|
Dividend per aandeel
2 |
0,8750
|
0,9200
|
0,9200
|
0,9200
|
0,9200
|
0,9675
|
0,9675
|
0,9675
|
0,9675
|
-
|
0,9990
|
0,9990
|
0,9990
|
0,9965
|
0,9965
|
Datum van publicatie
|
3/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
2/02/23
|
4/05/23
|
2/08/23
|
2/11/23
|
8/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
26.151
|
28.101
|
29.466
|
31.771
|
34.405
|
37.552
|
36.896
|
36.195
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,588
x
|
2,925
x
|
2,978
x
|
3,115
x
|
3,303
x
|
3,524
x
|
3,379
x
|
3,249
x
|
Free Cash Flow
1 |
3.818
|
3.348
|
2.995
|
3.067
|
3.144
|
2.912
|
3.697
|
3.849
|
ROE (netto-inkomsten/eigen vermogen)
|
15,2%
|
11,9%
|
12,4%
|
12,1%
|
13,8%
|
14,6%
|
16,5%
|
19%
|
ROA (netto-inkomsten/totale activa)
|
5,38%
|
4,14%
|
4,25%
|
3,99%
|
4,14%
|
3,56%
|
3,89%
|
4,5%
|
Totale activa
1 |
56.522
|
60.405
|
63.714
|
68.046
|
50.115
|
66.970
|
73.493
|
63.514
|
Nettoactief per aandeel
2 |
23,30
|
23,20
|
24,90
|
24,30
|
22,20
|
19,50
|
18,80
|
16,30
|
Cashflow per aandeel
2 |
8,830
|
8,570
|
8,820
|
9,170
|
8,710
|
8,830
|
8,550
|
-
|
Capex
1 |
3.988
|
4.202
|
4.837
|
5.133
|
4.581
|
4.073
|
4.019
|
3.975
|
Capex/omzet
|
16,64%
|
18,36%
|
20,63%
|
21,23%
|
18,57%
|
16,44%
|
15,97%
|
15,63%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
3/02/22
|
2/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
46,39
CAD Gemiddelde koersdoel
50,83
CAD Spread / Gemiddelde doel +9,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,20% | 207 mld. | | +7,16% | 170 mld. | | +1,01% | 117 mld. | | -5,80% | 87,54 mld. | | +19,52% | 72,29 mld. | | +8,13% | 62,8 mld. | | -5,57% | 51,1 mld. | | -14,56% | 39,73 mld. | | -29,11% | 39,69 mld. |
andere geintegreerde telecommunicatiediensten
|