Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,4
USD
|
+0,60%
|
|
-3,01%
|
-35,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
443,9
|
1.838
|
5.099
|
4.478
|
2.878
|
1.861
|
-
|
-
|
Bedrijfswaarde
1 |
443,9
|
1.838
|
5.099
|
4.478
|
2.878
|
1.552
|
1.430
|
1.324
|
K/w-verhouding
|
-
|
55,1
x
|
22,8
x
|
114
x
|
95
x
|
-83,5
x
|
62,6
x
|
40,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,05
x
|
3,4
x
|
7,5
x
|
5,16
x
|
2,77
x
|
2,18
x
|
1,89
x
|
1,98
x
|
Bedrijfswaarde/omzet
|
1,05
x
|
3,4
x
|
7,5
x
|
5,16
x
|
2,77
x
|
1,82
x
|
1,46
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
-
|
23,6
x
|
45,7
x
|
39,4
x
|
20,6
x
|
26,6
x
|
11,1
x
|
9,73
x
|
Bedrijfswaarde/FCF
|
-
|
42,2
x
|
-
|
-
|
74,9
x
|
35,3
x
|
15
x
|
12,4
x
|
FCF Yield
|
-
|
2,37%
|
-
|
-
|
1,33%
|
2,84%
|
6,68%
|
8,08%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
2,66
x
|
2,31
x
|
-
|
Aantal aandelen (in duizenden)
|
55.489
|
61.773
|
63.756
|
65.441
|
65.867
|
65.525
|
-
|
-
|
Referentieprijs
2 |
8,000
|
29,76
|
79,97
|
68,43
|
43,69
|
28,40
|
28,40
|
28,40
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
29/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
424,3
|
541,2
|
679,4
|
867,8
|
1.040
|
852,8
|
982,1
|
939
|
EBITDA
1 |
-
|
78,06
|
111,5
|
113,7
|
139,6
|
58,23
|
128,8
|
136
|
Bedrijfsresultaat (EBIT)
1 |
4,234
|
64,34
|
96,49
|
99,43
|
123
|
39,15
|
109,4
|
146,6
|
Operationele Marge
|
1%
|
11,89%
|
14,2%
|
11,46%
|
11,83%
|
4,59%
|
11,14%
|
15,61%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
72,65
|
54,04
|
38,01
|
-19,4
|
52,65
|
65
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
41,01
|
31,78
|
-13,6
|
36,9
|
46
|
Nettomarge
|
-
|
-
|
-
|
4,73%
|
3,06%
|
-1,59%
|
3,76%
|
4,9%
|
WPA
2 |
-
|
0,5400
|
3,510
|
0,6000
|
0,4600
|
-0,3400
|
0,4533
|
0,7000
|
Free Cash Flow
1 |
-
|
43,59
|
-
|
-
|
38,4
|
44
|
95,5
|
107
|
FCF-marge
|
-
|
8,05%
|
-
|
-
|
3,69%
|
5,16%
|
9,72%
|
11,4%
|
Kasstroomconversie (ebitda)
|
-
|
55,84%
|
-
|
-
|
27,5%
|
75,56%
|
74,15%
|
78,68%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
120,81%
|
-
|
258,81%
|
232,61%
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
29/01/24
|
-
|
-
|
-
|
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 |
176,4
|
184,9
|
202
|
236,3
|
244,5
|
250
|
261
|
263,8
|
264,7
|
226,3
|
200,8
|
208,1
|
217,6
|
224,5
|
235,4
|
EBITDA
1 |
22,58
|
24,55
|
23,82
|
34,86
|
30,51
|
30,54
|
36,92
|
36,88
|
37,72
|
20,65
|
7,233
|
12,27
|
17,93
|
21,9
|
28,35
|
Bedrijfsresultaat (EBIT)
1 |
18,91
|
20,61
|
20,09
|
31,69
|
27,03
|
26,81
|
30,31
|
32,61
|
33,27
|
15,78
|
3,3
|
7,92
|
13,45
|
16,87
|
22,7
|
Operationele Marge
|
10,72%
|
11,14%
|
9,94%
|
13,41%
|
11,06%
|
10,73%
|
11,61%
|
12,36%
|
12,57%
|
6,97%
|
1,64%
|
3,81%
|
6,18%
|
7,51%
|
9,64%
|
Resultaat voor belastingen (EBT)
1 |
13,78
|
9,82
|
9,669
|
20,47
|
14,09
|
11,41
|
14,23
|
18,14
|
-5,774
|
0,468
|
-10,9
|
-7,2
|
-1,7
|
-0,1
|
4,8
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
13,44
|
11,93
|
9,598
|
9,373
|
16,95
|
-4,142
|
0,103
|
-7,5
|
-5
|
-1,2
|
-0,1
|
3,4
|
Nettomarge
|
-
|
-
|
-
|
5,69%
|
4,88%
|
3,84%
|
3,59%
|
6,43%
|
-1,56%
|
0,05%
|
-3,73%
|
-2,4%
|
-0,55%
|
-0,04%
|
1,44%
|
WPA
2 |
0,2900
|
0,1200
|
0,1100
|
0,1900
|
0,1700
|
0,1400
|
0,1300
|
0,2400
|
-0,0600
|
-
|
-0,1550
|
-0,1200
|
-0,0700
|
-0,0100
|
0,0550
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26/01/22
|
25/04/22
|
25/07/22
|
24/10/22
|
25/01/23
|
19/04/23
|
19/07/23
|
23/10/23
|
29/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
309
|
431
|
537
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
43,6
|
-
|
-
|
38,4
|
44
|
95,5
|
107
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
15,3%
|
6,23%
|
11,5%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
11,7%
|
4,93%
|
9,39%
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
270,8
|
-276
|
392,8
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
10,70
|
12,30
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
7,82
|
10,5
|
14,1
|
17,9
|
14,9
|
15,6
|
11
|
Capex/omzet
|
-
|
1,44%
|
1,54%
|
1,62%
|
1,72%
|
1,75%
|
1,59%
|
1,17%
|
Datum van publicatie
|
28/01/20
|
27/01/21
|
26/01/22
|
25/01/23
|
29/01/24
|
-
|
-
|
-
|
Laatste slotkoers
28,4
USD Gemiddelde koersdoel
39,55
USD Spread / Gemiddelde doel +39,26% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -35,00% | 1,86 mld. | | -5,27% | 194 mld. | | +12,39% | 82,95 mld. | | +61,44% | 66,91 mld. | | +10,66% | 57,73 mld. | | +11,60% | 27,55 mld. | | +12,37% | 20,23 mld. | | +63,72% | 20,06 mld. | | +8,53% | 17,63 mld. | | +17,74% | 11,28 mld. |
Communicatie & Netwerken - Andere
|