Beurs gesloten -
London S.E.
17:35:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
105
GBX
|
+0,29%
|
|
-0,38%
|
-15,05%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.963
|
11.568
|
15.236
|
18.086
|
14.344
|
10.246
|
-
|
-
|
Bedrijfswaarde
1 |
32.998
|
29.537
|
33.038
|
36.095
|
33.203
|
29.798
|
30.522
|
31.168
|
K/w-verhouding
|
10,3
x
|
6,78
x
|
10,5
x
|
14,1
x
|
7,71
x
|
6,75
x
|
6,65
x
|
6,68
x
|
Dividendrendement
|
6,91%
|
3,92%
|
-
|
4,23%
|
5,28%
|
7,36%
|
7,41%
|
7,5%
|
Marktkapitalisatie/omzet
|
0,94
x
|
0,51
x
|
0,71
x
|
0,87
x
|
0,69
x
|
0,49
x
|
0,49
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
1,41
x
|
1,29
x
|
1,55
x
|
1,73
x
|
1,61
x
|
1,43
x
|
1,46
x
|
1,48
x
|
Bedrijfswaarde/EBITDA
|
4,46
x
|
3,74
x
|
4,46
x
|
4,76
x
|
4,19
x
|
3,68
x
|
3,7
x
|
3,73
x
|
Bedrijfswaarde/FCF
|
13,5
x
|
13,6
x
|
31,2
x
|
27,7
x
|
25
x
|
23,7
x
|
21,6
x
|
21,3
x
|
FCF Yield
|
7,39%
|
7,33%
|
3,21%
|
3,61%
|
4%
|
4,22%
|
4,63%
|
4,7%
|
Price to Book
|
2,17
x
|
0,79
x
|
1,31
x
|
1,18
x
|
0,98
x
|
0,71
x
|
0,67
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
9.850.954
|
9.811.385
|
9.842.547
|
9.926.432
|
9.837.816
|
9.758.030
|
-
|
-
|
Referentieprijs
2 |
2,230
|
1,179
|
1,548
|
1,822
|
1,458
|
1,050
|
1,050
|
1,050
|
Datum van publicatie
|
9/05/19
|
7/05/20
|
13/05/21
|
12/05/22
|
18/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Marzo |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.459
|
22.824
|
21.370
|
20.845
|
20.669
|
20.847
|
20.960
|
21.104
|
EBITDA
1 |
7.392
|
7.907
|
7.415
|
7.577
|
7.928
|
8.103
|
8.240
|
8.351
|
Bedrijfsresultaat (EBIT)
1 |
3.846
|
3.611
|
3.068
|
3.172
|
3.175
|
3.319
|
3.416
|
3.470
|
Operationele Marge
|
16,39%
|
15,82%
|
14,36%
|
15,22%
|
15,36%
|
15,92%
|
16,3%
|
16,44%
|
Resultaat voor belastingen (EBT)
1 |
2.666
|
2.353
|
1.804
|
1.963
|
1.729
|
2.164
|
2.227
|
2.251
|
Nettowinst (verlies)
1 |
2.159
|
1.734
|
1.472
|
1.274
|
1.905
|
1.566
|
1.612
|
1.599
|
Nettomarge
|
9,2%
|
7,6%
|
6,89%
|
6,11%
|
9,22%
|
7,51%
|
7,69%
|
7,58%
|
WPA
2 |
0,2160
|
0,1740
|
0,1480
|
0,1290
|
0,1890
|
0,1555
|
0,1580
|
0,1571
|
Free Cash Flow
1 |
2.440
|
2.166
|
1.060
|
1.303
|
1.328
|
1.258
|
1.412
|
1.465
|
FCF-marge
|
10,4%
|
9,49%
|
4,96%
|
6,25%
|
6,43%
|
6,04%
|
6,74%
|
6,94%
|
Kasstroomconversie (ebitda)
|
33,01%
|
27,39%
|
14,3%
|
17,2%
|
16,75%
|
15,53%
|
17,14%
|
17,54%
|
Kasstroomconversie (nettowinst)
|
113,02%
|
124,91%
|
72,01%
|
102,28%
|
69,71%
|
80,32%
|
87,6%
|
91,59%
|
Dividend per aandeel
2 |
0,1540
|
0,0462
|
-
|
0,0770
|
0,0770
|
0,0773
|
0,0778
|
0,0787
|
Datum van publicatie
|
9/05/19
|
7/05/20
|
13/05/21
|
12/05/22
|
18/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
---|
Omzet
1 |
11.413
|
11.411
|
10.607
|
10.763
|
5.070
|
5.238
|
10.308
|
5.369
|
5.168
|
10.537
|
5.133
|
5.235
|
10.368
|
5.212
|
5.089
|
10.313
|
5.164
|
5.250
|
5.344
|
5.181
|
3.036
|
-
|
-
|
-
|
EBITDA
1 |
3.923
|
3.984
|
3.721
|
3.694
|
1.866
|
1.882
|
3.748
|
1.960
|
1.869
|
3.829
|
1.903
|
1.970
|
3.873
|
2.007
|
2.048
|
4.055
|
2.033
|
2.061
|
2.028
|
2.020
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.802
|
1.809
|
1.569
|
1.499
|
-
|
-
|
1.579
|
-
|
-
|
1.593
|
482
|
1.048
|
1.541
|
-
|
-
|
1.634
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
15,79%
|
15,85%
|
14,79%
|
13,93%
|
-
|
-
|
15,32%
|
-
|
-
|
15,12%
|
9,39%
|
20,02%
|
14,86%
|
-
|
-
|
15,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
1.333
|
1.020
|
1.062
|
742
|
-
|
473
|
1.009
|
528
|
426
|
954
|
482
|
349
|
831
|
476
|
422
|
898
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.068
|
666
|
856
|
616
|
-
|
429
|
431
|
455
|
388
|
843
|
422
|
471
|
893
|
427
|
585
|
1.012
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
9,36%
|
5,84%
|
8,07%
|
5,72%
|
-
|
8,19%
|
4,18%
|
8,47%
|
7,51%
|
8%
|
8,22%
|
9%
|
8,61%
|
8,19%
|
11,5%
|
9,81%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,1070
|
0,0670
|
0,0850
|
0,0620
|
-
|
-
|
0,0420
|
-
|
0,0400
|
0,0850
|
-
|
-
|
0,0880
|
-
|
-
|
0,1010
|
-
|
-
|
0,0357
|
0,0324
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0462
|
-
|
-
|
-
|
-
|
0,0231
|
0,0231
|
-
|
0,0539
|
0,0539
|
-
|
0,0231
|
0,0231
|
-
|
0,0539
|
0,0539
|
-
|
0,0231
|
-
|
0,0192
|
-
|
-
|
0,0192
|
-
|
Datum van publicatie
|
31/10/19
|
7/05/20
|
29/10/20
|
13/05/21
|
29/07/21
|
4/11/21
|
4/11/21
|
3/02/22
|
12/05/22
|
12/05/22
|
28/07/22
|
3/11/22
|
3/11/22
|
2/02/23
|
18/05/23
|
18/05/23
|
27/07/23
|
2/11/23
|
1/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: March |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.035
|
17.969
|
17.802
|
18.009
|
18.859
|
19.552
|
20.276
|
20.922
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,493
x
|
2,273
x
|
2,401
x
|
2,377
x
|
2,379
x
|
2,413
x
|
2,461
x
|
2,505
x
|
Free Cash Flow
1 |
2.440
|
2.166
|
1.060
|
1.303
|
1.328
|
1.258
|
1.412
|
1.465
|
ROE (netto-inkomsten/eigen vermogen)
|
21,5%
|
18,6%
|
14,2%
|
14,8%
|
14,5%
|
12,3%
|
11,6%
|
10,8%
|
ROA (netto-inkomsten/totale activa)
|
5,86%
|
4,67%
|
3,6%
|
4,85%
|
5,19%
|
3,63%
|
3,35%
|
3,33%
|
Totale activa
1 |
36.850
|
37.131
|
40.866
|
26.271
|
36.673
|
43.112
|
48.133
|
48.014
|
Nettoactief per aandeel
2 |
1,030
|
1,490
|
1,180
|
1,550
|
1,480
|
1,490
|
1,560
|
1,640
|
Cashflow per aandeel
2 |
0,4300
|
0,6300
|
0,5900
|
0,6000
|
0,6700
|
0,6200
|
0,6200
|
0,6400
|
Capex
1 |
3.963
|
4.105
|
4.903
|
4.607
|
5.307
|
5.229
|
5.246
|
5.271
|
Capex/omzet
|
16,89%
|
17,99%
|
22,94%
|
22,1%
|
25,68%
|
25,08%
|
25,03%
|
24,98%
|
Datum van publicatie
|
9/05/19
|
7/05/20
|
13/05/21
|
12/05/22
|
18/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1,05
GBP Gemiddelde koersdoel
1,832
GBP Spread / Gemiddelde doel +74,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -15,05% | 12,76 mld. | | +9,65% | 199 mld. | | +5,25% | 167 mld. | | +0,46% | 116 mld. | | -2,38% | 89,84 mld. | | +17,65% | 72,93 mld. | | +2,80% | 58,42 mld. | | -6,19% | 50,97 mld. | | -13,54% | 40,2 mld. | | -14,53% | 29,72 mld. |
andere geintegreerde telecommunicatiediensten
|