Geschatte realtime
Cboe BZX
18:07:57 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
88,82
USD
|
+0,66%
|
|
+6,36%
|
+16,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.500
|
1.869
|
2.951
|
3.078
|
3.220
|
3.589
|
-
|
-
|
Bedrijfswaarde
1 |
3.532
|
2.941
|
3.767
|
3.551
|
3.827
|
4.182
|
4.126
|
4.105
|
K/w-verhouding
|
-5,87
x
|
-34,1
x
|
46,6
x
|
12,6
x
|
13,6
x
|
19
x
|
15,1
x
|
-
|
Dividendrendement
|
0,36%
|
0,48%
|
0,3%
|
0,28%
|
0,26%
|
0,23%
|
0,23%
|
0,23%
|
Marktkapitalisatie/omzet
|
1,17
x
|
1
x
|
1,23
x
|
1,18
x
|
1,28
x
|
1,54
x
|
1,4
x
|
1,33
x
|
Bedrijfswaarde/omzet
|
1,66
x
|
1,58
x
|
1,56
x
|
1,36
x
|
1,52
x
|
1,79
x
|
1,61
x
|
1,52
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
11,8
x
|
10
x
|
8,01
x
|
8,74
x
|
10,5
x
|
8,86
x
|
8,02
x
|
Bedrijfswaarde/FCF
|
21,2
x
|
35,4
x
|
20,8
x
|
20,2
x
|
18,9
x
|
22,6
x
|
17,7
x
|
-
|
FCF Yield
|
4,72%
|
2,83%
|
4,81%
|
4,96%
|
5,3%
|
4,42%
|
5,65%
|
-
|
Price to Book
|
2,42
x
|
2,5
x
|
3,08
x
|
2,8
x
|
2,84
x
|
2,63
x
|
2,19
x
|
-
|
Aantal aandelen (in duizenden)
|
45.458
|
44.610
|
44.898
|
42.806
|
41.682
|
40.678
|
-
|
-
|
Referentieprijs
2 |
55,00
|
41,90
|
65,73
|
71,90
|
77,25
|
88,23
|
88,23
|
88,23
|
Datum van publicatie
|
4/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.131
|
1.863
|
2.408
|
2.606
|
2.512
|
2.335
|
2.558
|
2.693
|
EBITDA
1 |
350,9
|
249,2
|
375,5
|
443,6
|
438,1
|
400,1
|
465,6
|
511,6
|
Bedrijfsresultaat (EBIT)
1 |
309,5
|
140,6
|
329,6
|
396,9
|
386,7
|
347,3
|
407,2
|
-
|
Operationele Marge
|
14,52%
|
7,55%
|
13,69%
|
15,23%
|
15,39%
|
14,88%
|
15,92%
|
-
|
Resultaat voor belastingen (EBT)
|
152,4
|
66,13
|
87,66
|
317,4
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-395,5
|
-55,16
|
63,92
|
254,7
|
242,8
|
197
|
250
|
-
|
Nettomarge
|
-18,55%
|
-2,96%
|
2,65%
|
9,77%
|
9,66%
|
8,44%
|
9,77%
|
-
|
WPA
2 |
-9,370
|
-1,230
|
1,410
|
5,720
|
5,660
|
4,650
|
5,840
|
-
|
Free Cash Flow
1 |
166,9
|
83,15
|
181,1
|
176,2
|
202,9
|
184,8
|
233
|
-
|
FCF-marge
|
7,83%
|
4,46%
|
7,52%
|
6,76%
|
8,08%
|
7,92%
|
9,11%
|
-
|
Kasstroomconversie (ebitda)
|
47,56%
|
33,36%
|
48,22%
|
39,72%
|
46,32%
|
46,2%
|
50,05%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
283,26%
|
69,19%
|
83,58%
|
93,83%
|
93,22%
|
-
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
4/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
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 |
638,9
|
610,4
|
666,6
|
670,5
|
659,1
|
641,8
|
692,2
|
626,8
|
551,2
|
535,7
|
571,4
|
605,7
|
629,3
|
614,2
|
657,6
|
EBITDA
1 |
101,3
|
99,49
|
111
|
118,1
|
115
|
111,5
|
123,2
|
115,2
|
88,27
|
84,75
|
95,07
|
111,6
|
113,3
|
106
|
120
|
Bedrijfsresultaat (EBIT)
1 |
89,54
|
88,27
|
99,6
|
106,2
|
102,8
|
99,1
|
110,5
|
101,8
|
75,37
|
71,28
|
82,87
|
98,93
|
100,6
|
94
|
109
|
Operationele Marge
|
14,01%
|
14,46%
|
14,94%
|
15,85%
|
15,59%
|
15,44%
|
15,96%
|
16,23%
|
13,67%
|
13,31%
|
14,5%
|
16,33%
|
15,99%
|
15,3%
|
16,58%
|
Resultaat voor belastingen (EBT)
|
-51,68
|
53,92
|
71,73
|
-
|
71,95
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-49,77
|
35,84
|
58,56
|
98,29
|
61,97
|
63,19
|
68,75
|
72,35
|
38,47
|
37,31
|
47
|
59
|
59
|
54
|
65
|
Nettomarge
|
-7,79%
|
5,87%
|
8,79%
|
14,66%
|
9,4%
|
9,85%
|
9,93%
|
11,54%
|
6,98%
|
6,97%
|
8,23%
|
9,74%
|
9,38%
|
8,79%
|
9,88%
|
WPA
2 |
-1,110
|
0,7900
|
1,310
|
2,230
|
1,420
|
1,450
|
1,600
|
1,700
|
0,9100
|
0,9000
|
1,100
|
1,400
|
1,400
|
1,260
|
1,520
|
Dividend per aandeel
2 |
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
-
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
Datum van publicatie
|
9/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
8/02/23
|
3/05/23
|
3/08/23
|
2/11/23
|
8/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.032
|
1.072
|
816
|
474
|
607
|
593
|
537
|
516
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,941
x
|
4,3
x
|
2,173
x
|
1,068
x
|
1,386
x
|
1,482
x
|
1,153
x
|
1,008
x
|
Free Cash Flow
1 |
167
|
83,1
|
181
|
176
|
203
|
185
|
233
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
16,3%
|
14,4%
|
25,4%
|
27,2%
|
25,4%
|
19,6%
|
18,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,33%
|
3,77%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-7.418
|
-1.462
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
22,70
|
16,80
|
21,30
|
25,70
|
27,20
|
33,50
|
40,30
|
-
|
Cashflow per aandeel
|
6,530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
110
|
90,2
|
91
|
105
|
117
|
96,6
|
112
|
-
|
Capex/omzet
|
5,16%
|
4,84%
|
3,78%
|
4,03%
|
4,65%
|
4,14%
|
4,37%
|
-
|
Datum van publicatie
|
4/02/20
|
10/02/21
|
9/02/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
88,23
USD Gemiddelde koersdoel
101,2
USD Spread / Gemiddelde doel +14,76% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,26% | 3,59 mld. | | -6,25% | 191 mld. | | +18,36% | 85,99 mld. | | +64,15% | 67,25 mld. | | +10,61% | 58,99 mld. | | +29,37% | 31,88 mld. | | +13,20% | 20,35 mld. | | +65,01% | 20,24 mld. | | +8,27% | 17,62 mld. | | -9,40% | 17,53 mld. |
Communicatie & Netwerken - Andere
|