Beurs gesloten -
TEL AVIV STOCK EXCHANGE
16:24:03 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
448,8
ILa
|
-3,44%
|
|
-4,65%
|
-9,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.674
|
8.847
|
14.212
|
16.773
|
13.696
|
12.788
|
-
|
-
|
Bedrijfswaarde
1 |
15.634
|
17.590
|
20.340
|
22.395
|
18.891
|
18.017
|
17.920
|
12.788
|
K/w-verhouding
|
-7,12
x
|
11
x
|
12
x
|
16,8
x
|
11,5
x
|
10,6
x
|
9,35
x
|
9,31
x
|
Dividendrendement
|
-
|
-
|
-
|
1,47%
|
5,59%
|
6,45%
|
7,99%
|
8,22%
|
Marktkapitalisatie/omzet
|
0,86
x
|
1,01
x
|
1,61
x
|
1,87
x
|
1,5
x
|
1,45
x
|
1,42
x
|
1,42
x
|
Bedrijfswaarde/omzet
|
1,75
x
|
2,02
x
|
2,31
x
|
2,49
x
|
2,08
x
|
2,04
x
|
1,99
x
|
1,42
x
|
Bedrijfswaarde/EBITDA
|
5,39
x
|
4,81
x
|
5,48
x
|
5,99
x
|
4,95
x
|
4,77
x
|
4,56
x
|
3,14
x
|
Bedrijfswaarde/FCF
|
-
|
8.428.265
x
|
13.461.172
x
|
10.416.126
x
|
8.902.338
x
|
-
|
-
|
-
|
FCF Yield
|
-
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
-11,4
x
|
-59
x
|
13
x
|
10,3
x
|
6,23
x
|
4,69
x
|
4,17
x
|
-
|
Aantal aandelen (in duizenden)
|
2.765.486
|
2.765.486
|
2.765.486
|
2.765.486
|
2.766.820
|
2.849.486
|
-
|
-
|
Referentieprijs
2 |
2,775
|
3,199
|
5,139
|
6,065
|
4,950
|
4,488
|
4,488
|
4,488
|
Datum van publicatie
|
19/03/20
|
25/03/21
|
23/03/22
|
13/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.929
|
8.723
|
8.821
|
8.986
|
9.103
|
8.835
|
8.995
|
9.022
|
EBITDA
1 |
2.901
|
3.659
|
3.709
|
3.736
|
3.817
|
3.778
|
3.928
|
4.067
|
Bedrijfsresultaat (EBIT)
1 |
989
|
1.455
|
1.870
|
1.637
|
1.779
|
1.876
|
2.037
|
2.176
|
Operationele Marge
|
11,08%
|
16,68%
|
21,2%
|
18,22%
|
19,54%
|
21,23%
|
22,65%
|
24,12%
|
Resultaat voor belastingen (EBT)
1 |
438
|
1.084
|
1.565
|
1.336
|
1.535
|
1.499
|
1.725
|
1.821
|
Nettowinst (verlies)
|
-1.087
|
796
|
1.183
|
1.000
|
1.189
|
-
|
1.408
|
-
|
Nettomarge
|
-12,17%
|
9,13%
|
13,41%
|
11,13%
|
13,06%
|
-
|
15,65%
|
-
|
WPA
2 |
-0,3900
|
0,2900
|
0,4300
|
0,3600
|
0,4300
|
0,4220
|
0,4800
|
0,4820
|
Free Cash Flow
|
-
|
2.087
|
1.511
|
2.150
|
2.122
|
-
|
-
|
-
|
FCF-marge
|
-
|
23,93%
|
17,13%
|
23,93%
|
23,31%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
57,04%
|
40,74%
|
57,55%
|
55,59%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
262,19%
|
127,73%
|
215%
|
178,47%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,0889
|
0,2768
|
0,2893
|
0,3584
|
0,3688
|
Datum van publicatie
|
19/03/20
|
25/03/21
|
23/03/22
|
13/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
2.142
|
2.258
|
2.255
|
2.225
|
2.262
|
2.244
|
2.308
|
2.299
|
2.265
|
2.231
|
2.202
|
2.220
|
2.211
|
2.203
|
EBITDA
1 |
938
|
909
|
958
|
924
|
947
|
907
|
936
|
987
|
974
|
920
|
920,1
|
950,8
|
973,4
|
933,8
|
Bedrijfsresultaat (EBIT)
1 |
459
|
356
|
460
|
463
|
466
|
248
|
468
|
506
|
425
|
380
|
434,8
|
517,5
|
497,3
|
431,5
|
Operationele Marge
|
21,43%
|
15,77%
|
20,4%
|
20,81%
|
20,6%
|
11,05%
|
20,28%
|
22,01%
|
18,76%
|
17,03%
|
19,74%
|
23,31%
|
22,49%
|
19,59%
|
Resultaat voor belastingen (EBT)
1 |
359
|
286
|
375
|
396
|
393
|
172
|
-
|
443
|
371
|
318
|
356,2
|
427,5
|
386,3
|
333,7
|
Nettowinst (verlies)
|
284
|
197
|
282
|
307
|
302
|
109
|
-
|
343
|
297
|
238
|
-
|
-
|
-
|
-
|
Nettomarge
|
13,26%
|
8,72%
|
12,51%
|
13,8%
|
13,35%
|
4,86%
|
-
|
14,92%
|
13,11%
|
10,67%
|
-
|
-
|
-
|
-
|
WPA
|
0,1000
|
0,0700
|
0,1000
|
0,1100
|
0,1100
|
0,0400
|
-
|
0,1200
|
0,1100
|
0,0900
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1100
|
-
|
-
|
-
|
0,0889
|
-
|
0,1350
|
-
|
0,1522
|
-
|
0,1461
|
Datum van publicatie
|
29/11/21
|
23/03/22
|
23/05/22
|
10/08/22
|
16/11/22
|
13/03/23
|
17/05/23
|
9/08/23
|
14/11/23
|
13/03/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.960
|
8.743
|
6.128
|
5.622
|
5.195
|
5.228
|
5.131
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,744
x
|
2,389
x
|
1,652
x
|
1,505
x
|
1,361
x
|
1,384
x
|
1,306
x
|
-
|
Free Cash Flow
|
-
|
2.087
|
1.511
|
2.150
|
2.122
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
73,6%
|
62,2%
|
47,8%
|
46,8%
|
43,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-0,2400
|
-0,0500
|
0,4000
|
0,5900
|
0,8000
|
0,9600
|
1,080
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.095
|
1.133
|
1.328
|
1.353
|
1.333
|
1.667
|
1.634
|
-
|
Capex/omzet
|
12,26%
|
12,99%
|
15,05%
|
15,06%
|
14,64%
|
18,87%
|
18,17%
|
-
|
Datum van publicatie
|
19/03/20
|
25/03/21
|
23/03/22
|
13/03/23
|
13/03/24
|
-
|
-
|
-
|
Laatste slotkoers
4,488
ILS Gemiddelde koersdoel
6,6
ILS Spread / Gemiddelde doel +47,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,33% | 3,55 mld. | | +7,48% | 196 mld. | | +3,98% | 166 mld. | | -1,20% | 114 mld. | | -1,39% | 91,21 mld. | | +14,44% | 72,01 mld. | | +5,15% | 59,31 mld. | | -6,81% | 50,04 mld. | | -15,38% | 40,25 mld. | | -33,18% | 36,86 mld. |
andere geintegreerde telecommunicatiediensten
|