Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
65,79
USD
|
+1,32%
|
|
+3,95%
|
-13,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.991
|
2.741
|
3.382
|
2.663
|
3.586
|
3.143
|
-
|
-
|
Bedrijfswaarde
1 |
3.544
|
3.458
|
4.200
|
3.577
|
3.586
|
4.445
|
4.573
|
4.559
|
K/w-verhouding
|
81,2
x
|
461
x
|
71
x
|
519
x
|
2,86
x
|
-18,3
x
|
-19,4
x
|
-43,6
x
|
Dividendrendement
|
3,71%
|
4,64%
|
4,33%
|
6,23%
|
-
|
5,97%
|
6,23%
|
6,43%
|
Marktkapitalisatie/omzet
|
5,48
x
|
4,82
x
|
5,73
x
|
4,44
x
|
3,81
x
|
2,84
x
|
2,68
x
|
2,58
x
|
Bedrijfswaarde/omzet
|
6,49
x
|
6,09
x
|
7,12
x
|
5,97
x
|
3,81
x
|
4,02
x
|
3,9
x
|
3,74
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
16,1
x
|
18,4
x
|
15,4
x
|
10,2
x
|
13,3
x
|
13,9
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
34,8
x
|
41
x
|
41,9
x
|
23,1
x
|
-
|
34,5
x
|
33,5
x
|
20,4
x
|
FCF Yield
|
2,87%
|
2,44%
|
2,39%
|
4,33%
|
-
|
2,9%
|
2,98%
|
4,9%
|
Price to Book
|
-15,1
x
|
-9,64
x
|
-9,35
x
|
-5,28
x
|
-
|
7,05
x
|
19
x
|
-
|
Aantal aandelen (in duizenden)
|
45.453
|
45.779
|
46.220
|
46.658
|
47.148
|
47.777
|
-
|
-
|
Referentieprijs
2 |
65,81
|
59,87
|
73,18
|
57,08
|
76,06
|
65,79
|
65,79
|
65,79
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
546,2
|
568,1
|
589,8
|
599,6
|
940,9
|
1.105
|
1.172
|
1.219
|
EBITDA
1 |
199
|
214,3
|
227,9
|
232,9
|
352,5
|
334,1
|
329,3
|
403,6
|
Bedrijfsresultaat (EBIT)
1 |
100,3
|
106,9
|
119,2
|
114
|
-129,3
|
-173
|
-91,82
|
-6,113
|
Operationele Marge
|
18,36%
|
18,82%
|
20,22%
|
19,01%
|
-13,74%
|
-15,65%
|
-7,83%
|
-0,5%
|
Resultaat voor belastingen (EBT)
1 |
52,67
|
10,31
|
71,42
|
26,38
|
1.219
|
-254,4
|
-205,8
|
-140,6
|
Nettowinst (verlies)
1 |
37,52
|
6,216
|
48,18
|
5,146
|
1.273
|
-199,3
|
-165,4
|
-109,2
|
Nettomarge
|
6,87%
|
1,09%
|
8,17%
|
0,86%
|
135,34%
|
-18,03%
|
-14,11%
|
-8,96%
|
WPA
2 |
0,8100
|
0,1300
|
1,030
|
0,1100
|
26,62
|
-3,599
|
-3,391
|
-1,509
|
Free Cash Flow
1 |
101,9
|
84,37
|
100,3
|
154,7
|
-
|
128,9
|
136,4
|
223,6
|
FCF-marge
|
18,65%
|
14,85%
|
17,01%
|
25,81%
|
-
|
11,67%
|
11,64%
|
18,35%
|
Kasstroomconversie (ebitda)
|
51,19%
|
39,36%
|
44,02%
|
66,45%
|
-
|
38,59%
|
41,42%
|
55,4%
|
Kasstroomconversie (nettowinst)
|
271,46%
|
1.357,27%
|
208,24%
|
3.006,92%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,440
|
2,775
|
3,170
|
3,555
|
-
|
3,926
|
4,098
|
4,230
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
---|
Omzet
1 |
147,9
|
147,2
|
149,2
|
148,4
|
150
|
152
|
153,6
|
239,8
|
275,4
|
272,1
|
271,9
|
274
|
278
|
282
|
290,1
|
EBITDA
1 |
57,75
|
57,41
|
57,16
|
58,46
|
59,88
|
57,38
|
56,45
|
56,04
|
131,4
|
110,5
|
110,6
|
96,28
|
62,03
|
67,37
|
64,46
|
Bedrijfsresultaat (EBIT)
1 |
28,56
|
36,16
|
28,41
|
29,48
|
28,1
|
27,31
|
24,31
|
-33,86
|
-50,56
|
-68,48
|
-52,54
|
-47,11
|
-40,4
|
-36,27
|
-39,46
|
Operationele Marge
|
19,3%
|
24,57%
|
19,05%
|
19,86%
|
18,73%
|
17,97%
|
15,83%
|
-14,12%
|
-18,36%
|
-25,17%
|
-19,32%
|
-17,19%
|
-14,53%
|
-12,86%
|
-13,6%
|
Resultaat voor belastingen (EBT)
1 |
22,02
|
25,27
|
1,678
|
19,72
|
-7,038
|
12,02
|
10,65
|
1.100
|
-70,35
|
179,7
|
-75,02
|
-68,02
|
-61,49
|
-56,48
|
-58,37
|
Nettowinst (verlies)
1 |
13,32
|
18,51
|
1,137
|
11,16
|
-8,007
|
0,851
|
6,148
|
1.124
|
-56,72
|
200,2
|
-60,05
|
-52,31
|
-48,18
|
-44,5
|
-52,41
|
Nettomarge
|
9%
|
12,57%
|
0,76%
|
7,52%
|
-5,34%
|
0,56%
|
4%
|
468,66%
|
-20,59%
|
73,56%
|
-22,08%
|
-19,09%
|
-17,33%
|
-15,78%
|
-18,07%
|
WPA
2 |
0,2800
|
0,3900
|
0,0200
|
0,2400
|
-0,1700
|
0,0200
|
0,1300
|
23,65
|
-1,200
|
4,170
|
-0,9764
|
-0,9062
|
-0,8842
|
-0,8178
|
-1,070
|
Dividend per aandeel
2 |
0,8050
|
0,8300
|
0,8550
|
0,8800
|
0,9050
|
0,9150
|
0,9250
|
0,9350
|
0,9450
|
-
|
0,9681
|
0,9781
|
0,9869
|
0,9956
|
1,010
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
29/04/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
9/08/23
|
9/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
553
|
717
|
818
|
914
|
-
|
1.302
|
1.429
|
1.416
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,779
x
|
3,347
x
|
3,588
x
|
3,926
x
|
-
|
3,897
x
|
4,341
x
|
3,509
x
|
Free Cash Flow
1 |
102
|
84,4
|
100
|
155
|
-
|
129
|
136
|
224
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-39,6%
|
-384%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,49%
|
2,81%
|
4,85%
|
0,52%
|
-
|
-6,52%
|
-5,45%
|
-2,5%
|
Totale activa
1 |
836
|
221,1
|
992,5
|
997,3
|
-
|
3.059
|
3.034
|
4.368
|
Nettoactief per aandeel
2 |
-4,350
|
-6,210
|
-7,830
|
-10,80
|
-
|
9,340
|
3,470
|
-
|
Cashflow per aandeel
2 |
3,230
|
3,010
|
3,630
|
3,680
|
-
|
1,830
|
2,170
|
-
|
Capex
1 |
47
|
56
|
69,9
|
19
|
-
|
125
|
113
|
124
|
Capex/omzet
|
8,6%
|
9,85%
|
11,85%
|
3,16%
|
-
|
11,34%
|
9,62%
|
10,19%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
65,79
USD Gemiddelde koersdoel
78,32
USD Spread / Gemiddelde doel +19,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,50% | 3,14 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. | | -5,07% | 50,97 mld. | | -13,54% | 40,2 mld. | | -34,49% | 36,67 mld. |
andere geintegreerde telecommunicatiediensten
|