Beurs gesloten -
Warsaw S.E.
17:55:52 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,95
PLN
|
+0,51%
|
|
-1,53%
|
-19,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.869
|
19.365
|
22.205
|
11.262
|
7.886
|
6.363
|
-
|
-
|
Bedrijfswaarde
1 |
30.076
|
31.211
|
30.024
|
21.183
|
7.886
|
19.972
|
20.108
|
6.363
|
K/w-verhouding
|
16,1
x
|
16,9
x
|
5
x
|
10,9
x
|
21,6
x
|
332
x
|
7,9
x
|
-
|
Dividendrendement
|
3,33%
|
3,07%
|
3,46%
|
6,81%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,53
x
|
1,62
x
|
1,78
x
|
0,87
x
|
0,58
x
|
0,45
x
|
0,42
x
|
0,4
x
|
Bedrijfswaarde/omzet
|
2,58
x
|
2,61
x
|
2,41
x
|
1,64
x
|
0,58
x
|
1,4
x
|
1,34
x
|
0,4
x
|
Bedrijfswaarde/EBITDA
|
7,17
x
|
7,45
x
|
7,47
x
|
6,1
x
|
2,44
x
|
6,16
x
|
5,53
x
|
1,61
x
|
Bedrijfswaarde/FCF
|
11,5
x
|
13,9
x
|
14,5
x
|
23,3
x
|
-
|
77,6
x
|
20,9
x
|
8,89
x
|
FCF Yield
|
8,71%
|
7,19%
|
6,91%
|
4,3%
|
-
|
1,29%
|
4,78%
|
11,2%
|
Price to Book
|
1,29
x
|
1,34
x
|
1,44
x
|
0,64
x
|
-
|
0,39
x
|
0,37
x
|
-
|
Aantal aandelen (in duizenden)
|
639.546
|
639.546
|
639.546
|
639.546
|
639.546
|
639.546
|
-
|
-
|
Referentieprijs
2 |
27,94
|
30,28
|
34,72
|
17,61
|
12,33
|
9,950
|
9,950
|
9,950
|
Datum van publicatie
|
12/03/20
|
25/03/21
|
24/03/22
|
19/04/23
|
11/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.676
|
11.963
|
12.444
|
12.915
|
13.626
|
14.245
|
15.011
|
15.916
|
EBITDA
1 |
4.197
|
4.192
|
4.019
|
3.471
|
3.231
|
3.241
|
3.634
|
3.944
|
Bedrijfsresultaat (EBIT)
1 |
1.967
|
1.886
|
2.116
|
1.642
|
1.312
|
1.235
|
1.710
|
2.066
|
Operationele Marge
|
16,85%
|
15,77%
|
17%
|
12,72%
|
9,63%
|
8,67%
|
11,39%
|
12,98%
|
Resultaat voor belastingen (EBT)
1 |
1.468
|
1.442
|
5.666
|
1.110
|
421,8
|
-391
|
826,5
|
-
|
Nettowinst (verlies)
1 |
1.101
|
1.142
|
4.409
|
900
|
278,5
|
-200
|
655,8
|
287
|
Nettomarge
|
9,43%
|
9,54%
|
35,43%
|
6,97%
|
2,04%
|
-1,4%
|
4,37%
|
1,8%
|
WPA
2 |
1,740
|
1,790
|
6,950
|
1,620
|
0,5700
|
0,0300
|
1,260
|
-
|
Free Cash Flow
1 |
2.621
|
2.245
|
2.076
|
910,2
|
-
|
257,5
|
961
|
715,5
|
FCF-marge
|
22,45%
|
18,77%
|
16,68%
|
7,05%
|
-
|
1,81%
|
6,4%
|
4,5%
|
Kasstroomconversie (ebitda)
|
62,44%
|
53,56%
|
51,64%
|
26,22%
|
-
|
7,94%
|
26,45%
|
18,14%
|
Kasstroomconversie (nettowinst)
|
238,12%
|
196,68%
|
47,08%
|
101,13%
|
-
|
-
|
146,55%
|
249,31%
|
Dividend per aandeel
2 |
0,9300
|
0,9300
|
1,200
|
1,200
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/03/20
|
25/03/21
|
24/03/22
|
19/04/23
|
11/04/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
3.032
|
3.265
|
2.987
|
3.228
|
3.271
|
3.430
|
3.199
|
3.290
|
3.456
|
3.682
|
3.430
|
EBITDA
1 |
4.595
|
891,2
|
766,6
|
893,3
|
953
|
858,3
|
761,2
|
798,5
|
774,7
|
676,7
|
804
|
Bedrijfsresultaat (EBIT)
1 |
4.131
|
430
|
320,3
|
425,8
|
500,9
|
395,2
|
298,7
|
329,8
|
510,9
|
172,2
|
429,6
|
Operationele Marge
|
136,26%
|
13,17%
|
10,72%
|
13,19%
|
15,31%
|
11,52%
|
9,34%
|
10,02%
|
14,78%
|
4,68%
|
12,53%
|
Resultaat voor belastingen (EBT)
1 |
4.083
|
428,9
|
265,1
|
-
|
-
|
-
|
84,1
|
40,2
|
-
|
126,4
|
193
|
Nettowinst (verlies)
1 |
3.142
|
337,5
|
214,9
|
-
|
-
|
-
|
64,5
|
-7,3
|
120,8
|
100,5
|
150
|
Nettomarge
|
103,64%
|
10,34%
|
7,2%
|
-
|
-
|
-
|
2,02%
|
-0,22%
|
3,5%
|
2,73%
|
4,37%
|
WPA
|
4,920
|
0,5400
|
0,3700
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
24/03/22
|
11/05/22
|
17/08/22
|
14/11/22
|
19/04/23
|
15/05/23
|
16/08/23
|
8/11/23
|
11/04/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
12.207
|
11.846
|
7.819
|
9.920
|
-
|
13.609
|
13.744
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,909
x
|
2,826
x
|
1,946
x
|
2,858
x
|
-
|
4,199
x
|
3,782
x
|
-
|
Free Cash Flow
1 |
2.621
|
2.245
|
2.076
|
910
|
-
|
257
|
961
|
716
|
ROE (netto-inkomsten/eigen vermogen)
|
8,14%
|
8,08%
|
29,6%
|
5,87%
|
-
|
2,6%
|
4,69%
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,48%
|
3,47%
|
13,5%
|
2,79%
|
-
|
1,2%
|
2,4%
|
-
|
Totale activa
1 |
31.643
|
32.899
|
32.676
|
32.272
|
-
|
-16.667
|
27.325
|
-
|
Nettoactief per aandeel
2 |
21,60
|
22,60
|
24,10
|
27,40
|
-
|
25,80
|
26,50
|
-
|
Cashflow per aandeel
|
5,430
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.354
|
1.345
|
2.765
|
1.900
|
-
|
2.850
|
2.174
|
2.316
|
Capex/omzet
|
11,6%
|
11,24%
|
22,22%
|
14,71%
|
-
|
20,01%
|
14,48%
|
14,55%
|
Datum van publicatie
|
12/03/20
|
25/03/21
|
24/03/22
|
19/04/23
|
11/04/24
|
-
|
-
|
-
|
Laatste slotkoers
9,95
PLN Gemiddelde koersdoel
13,14
PLN Spread / Gemiddelde doel +32,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -19,30% | 1,57 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
|