Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
378,4
USD
|
-4,43%
|
|
-2,77%
|
-32,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.501
|
13.421
|
10.661
|
4.135
|
3.126
|
2.127
|
-
|
-
|
Bedrijfswaarde
1 |
10.117
|
15.022
|
14.110
|
7.729
|
6.582
|
5.390
|
5.228
|
5.168
|
K/w-verhouding
|
47,8
x
|
43,5
x
|
37,9
x
|
18,7
x
|
12,3
x
|
10,2
x
|
10,3
x
|
14,8
x
|
Dividendrendement
|
0,57%
|
0,43%
|
0,6%
|
1,57%
|
2,08%
|
3,12%
|
3,16%
|
3,26%
|
Marktkapitalisatie/omzet
|
7,28
x
|
10,1
x
|
6,64
x
|
2,42
x
|
1,86
x
|
1,33
x
|
1,36
x
|
1,42
x
|
Bedrijfswaarde/omzet
|
8,66
x
|
11,3
x
|
8,79
x
|
4,53
x
|
3,92
x
|
3,38
x
|
3,35
x
|
3,45
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
22,3
x
|
16,8
x
|
8,48
x
|
7,18
x
|
6,33
x
|
6,27
x
|
6,69
x
|
Bedrijfswaarde/FCF
|
44,1
x
|
53,4
x
|
45,2
x
|
23,9
x
|
22,5
x
|
17,6
x
|
17,6
x
|
32,7
x
|
FCF Yield
|
2,27%
|
1,87%
|
2,21%
|
4,19%
|
4,44%
|
5,69%
|
5,69%
|
3,06%
|
Price to Book
|
10
x
|
8,98
x
|
5,92
x
|
2,39
x
|
1,67
x
|
1,04
x
|
0,96
x
|
0,92
x
|
Aantal aandelen (in duizenden)
|
5.711
|
6.025
|
6.045
|
5.809
|
5.617
|
5.619
|
-
|
-
|
Referentieprijs
2 |
1.488
|
2.228
|
1.763
|
711,9
|
556,6
|
378,4
|
378,4
|
378,4
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.168
|
1.325
|
1.606
|
1.706
|
1.678
|
1.595
|
1.558
|
1.499
|
EBITDA
1 |
569
|
674,1
|
839,3
|
911,9
|
916,9
|
851,3
|
833,4
|
772,4
|
Bedrijfsresultaat (EBIT)
1 |
340
|
386,8
|
480,2
|
538,9
|
526,9
|
485,4
|
470,1
|
424,6
|
Operationele Marge
|
29,11%
|
29,19%
|
29,91%
|
31,59%
|
31,4%
|
30,44%
|
30,17%
|
28,33%
|
Resultaat voor belastingen (EBT)
1 |
233,8
|
379,3
|
337,1
|
375,4
|
411,4
|
317,4
|
304,4
|
191,5
|
Nettowinst (verlies)
1 |
178,6
|
304,4
|
291,8
|
234,1
|
267,4
|
220,8
|
220,4
|
147,2
|
Nettomarge
|
15,29%
|
22,97%
|
18,17%
|
13,72%
|
15,94%
|
13,85%
|
14,14%
|
9,82%
|
WPA
2 |
31,12
|
51,27
|
46,49
|
38,06
|
45,14
|
37,27
|
36,91
|
25,50
|
Free Cash Flow
1 |
229,4
|
281,1
|
312,4
|
323,9
|
292,1
|
306,4
|
297,2
|
158,2
|
FCF-marge
|
19,64%
|
21,21%
|
19,45%
|
18,99%
|
17,41%
|
19,22%
|
19,07%
|
10,55%
|
Kasstroomconversie (ebitda)
|
40,32%
|
41,7%
|
37,22%
|
35,53%
|
31,86%
|
36%
|
35,67%
|
20,48%
|
Kasstroomconversie (nettowinst)
|
128,45%
|
92,36%
|
107,05%
|
138,37%
|
109,24%
|
138,77%
|
134,88%
|
107,43%
|
Dividend per aandeel
2 |
8,500
|
9,500
|
10,50
|
11,20
|
11,60
|
11,82
|
11,97
|
12,35
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
432,6
|
426,7
|
429,1
|
424,7
|
425,5
|
421,9
|
424
|
420,3
|
411,8
|
404,3
|
400,1
|
396,9
|
395,5
|
394,2
|
394,4
|
EBITDA
1 |
225,3
|
226,5
|
227,5
|
224,6
|
233,2
|
228,8
|
231,3
|
230
|
226,9
|
217,1
|
213,9
|
213,1
|
214
|
210,8
|
212,2
|
Bedrijfsresultaat (EBIT)
1 |
127,1
|
133,4
|
133,1
|
128
|
140,8
|
137,8
|
135
|
132,5
|
127,2
|
119,9
|
122,2
|
121,3
|
122
|
116,8
|
118,3
|
Operationele Marge
|
29,37%
|
31,26%
|
31,02%
|
30,15%
|
33,09%
|
32,65%
|
31,85%
|
31,53%
|
30,89%
|
29,65%
|
30,55%
|
30,56%
|
30,84%
|
29,63%
|
30%
|
Resultaat voor belastingen (EBT)
1 |
87,47
|
209,2
|
97,04
|
92,48
|
-23,36
|
96,24
|
89,71
|
68,61
|
156,8
|
76,96
|
80,65
|
79,35
|
80,43
|
76,08
|
78,04
|
Nettowinst (verlies)
1 |
64,84
|
171,5
|
69,24
|
70,61
|
-77,21
|
57,43
|
55,25
|
39,47
|
115,3
|
47,34
|
56,85
|
54,77
|
54,75
|
54,65
|
56,11
|
Nettomarge
|
14,99%
|
40,18%
|
16,14%
|
16,62%
|
-18,15%
|
13,61%
|
13,03%
|
9,39%
|
28%
|
11,71%
|
14,21%
|
13,8%
|
13,84%
|
13,87%
|
14,23%
|
WPA
2 |
10,54
|
26,85
|
11,11
|
11,53
|
-13,38
|
9,620
|
9,360
|
6,810
|
19,39
|
8,110
|
9,418
|
9,045
|
9,068
|
9,033
|
9,273
|
Dividend per aandeel
2 |
2,750
|
2,750
|
2,750
|
2,850
|
2,850
|
2,850
|
2,850
|
-
|
2,950
|
-
|
2,950
|
3,033
|
3,033
|
3,025
|
3,025
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
2/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.616
|
1.600
|
3.450
|
3.593
|
3.456
|
3.263
|
3.101
|
3.041
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,84
x
|
2,374
x
|
4,11
x
|
3,941
x
|
3,769
x
|
3,833
x
|
3,721
x
|
3,937
x
|
Free Cash Flow
1 |
229
|
281
|
312
|
324
|
292
|
306
|
297
|
158
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
26,1%
|
25%
|
13,7%
|
15,5%
|
11,8%
|
10,3%
|
7,8%
|
ROA (netto-inkomsten/totale activa)
|
6,55%
|
7,97%
|
7,64%
|
3,52%
|
4,08%
|
4,39%
|
-
|
-
|
Totale activa
1 |
2.728
|
3.820
|
3.820
|
6.652
|
6.548
|
5.028
|
-
|
-
|
Nettoactief per aandeel
2 |
148,0
|
248,0
|
298,0
|
298,0
|
333,0
|
364,0
|
393,0
|
413,0
|
Cashflow per aandeel
2 |
85,70
|
-
|
-
|
-
|
-
|
101,0
|
91,50
|
81,90
|
Capex
1 |
262
|
293
|
392
|
414
|
371
|
319
|
315
|
331
|
Capex/omzet
|
22,46%
|
22,13%
|
24,41%
|
24,27%
|
22,11%
|
20,01%
|
20,19%
|
22,06%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
378,4
USD Gemiddelde koersdoel
495
USD Spread / Gemiddelde doel +30,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -32,01% | 2,13 mld. | | +7,48% | 196 mld. | | +3,16% | 164 mld. | | -1,10% | 93,7 mld. | | +12,30% | 71,82 mld. | | +4,51% | 59,9 mld. | | -7,67% | 49,58 mld. | | -17,62% | 38,31 mld. | | -31,58% | 38,3 mld. | | -11,90% | 30,64 mld. |
andere geintegreerde telecommunicatiediensten
|