Beurs gesloten -
London S.E.
17:30:00 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,92
EUR
|
-0,05%
|
|
+1,46%
|
+1,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.098
|
70.931
|
77.318
|
92.667
|
108.156
|
108.800
|
-
|
-
|
Bedrijfswaarde
1 |
145.129
|
191.131
|
209.460
|
235.092
|
240.435
|
239.232
|
236.782
|
239.402
|
K/w-verhouding
|
17,8
x
|
17
x
|
18,7
x
|
11,6
x
|
6,09
x
|
13,6
x
|
12,1
x
|
11
x
|
Dividendrendement
|
4,12%
|
4,01%
|
3,93%
|
3,76%
|
-
|
3,92%
|
4,35%
|
4,78%
|
Marktkapitalisatie/omzet
|
0,86
x
|
0,7
x
|
0,71
x
|
0,81
x
|
0,97
x
|
0,95
x
|
0,93
x
|
0,91
x
|
Bedrijfswaarde/omzet
|
1,8
x
|
1,89
x
|
1,93
x
|
2,05
x
|
2,15
x
|
2,09
x
|
2,02
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
5,87
x
|
5,46
x
|
5,61
x
|
5,85
x
|
5,94
x
|
4,87
x
|
4,64
x
|
4,58
x
|
Bedrijfswaarde/FCF
|
16,3
x
|
37,9
x
|
23,8
x
|
20,4
x
|
-
|
13,7
x
|
12,2
x
|
12,2
x
|
FCF Yield
|
6,13%
|
2,64%
|
4,21%
|
4,89%
|
-
|
7,31%
|
8,21%
|
8,22%
|
Price to Book
|
2,18
x
|
1,98
x
|
1,9
x
|
1,91
x
|
-
|
1,86
x
|
1,78
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
4.742.459
|
4.742.934
|
4.743.456
|
4.971.941
|
4.972.701
|
4.952.185
|
-
|
-
|
Referentieprijs
2 |
14,57
|
14,96
|
16,30
|
18,64
|
21,75
|
21,97
|
21,97
|
21,97
|
Datum van publicatie
|
19/02/20
|
26/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
80.531
|
100.999
|
108.794
|
114.413
|
111.985
|
114.670
|
117.354
|
119.900
|
EBITDA
1 |
24.731
|
35.017
|
37.330
|
40.208
|
40.497
|
49.087
|
51.035
|
52.267
|
Bedrijfsresultaat (EBIT)
1 |
11.416
|
15.300
|
16.749
|
21.330
|
23.277
|
24.332
|
26.465
|
27.727
|
Operationele Marge
|
14,18%
|
15,15%
|
15,4%
|
18,64%
|
20,79%
|
21,22%
|
22,55%
|
23,13%
|
Resultaat voor belastingen (EBT)
1 |
7.260
|
8.677
|
7.900
|
11.703
|
24.957
|
18.946
|
21.462
|
21.787
|
Nettowinst (verlies)
1 |
3.867
|
4.158
|
4.176
|
8.001
|
17.788
|
8.576
|
9.515
|
10.017
|
Nettomarge
|
4,8%
|
4,12%
|
3,84%
|
6,99%
|
15,88%
|
7,48%
|
8,11%
|
8,35%
|
WPA
2 |
0,8200
|
0,8800
|
0,8700
|
1,612
|
3,570
|
1,611
|
1,823
|
1,990
|
Free Cash Flow
1 |
8.893
|
5.049
|
8.810
|
11.500
|
-
|
17.496
|
19.444
|
19.687
|
FCF-marge
|
11,04%
|
5%
|
8,1%
|
10,05%
|
-
|
15,26%
|
16,57%
|
16,42%
|
Kasstroomconversie (ebitda)
|
35,96%
|
14,42%
|
23,6%
|
28,6%
|
-
|
35,64%
|
38,1%
|
37,67%
|
Kasstroomconversie (nettowinst)
|
229,97%
|
121,43%
|
210,97%
|
143,73%
|
-
|
204,01%
|
204,35%
|
196,55%
|
Dividend per aandeel
2 |
0,6000
|
0,6000
|
0,6400
|
0,7000
|
-
|
0,8617
|
0,9562
|
1,051
|
Datum van publicatie
|
19/02/20
|
26/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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 |
46.984
|
26.877
|
28.934
|
28.023
|
28.168
|
28.979
|
29.800
|
27.839
|
27.221
|
27.556
|
29.369
|
27.952
|
28.212
|
28.868
|
30.034
|
-
|
EBITDA
1 |
16.373
|
9.661
|
9.007
|
11.436
|
11.476
|
10.481
|
9.964
|
9.963
|
10.038
|
10.486
|
10.010
|
10.306
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
4.441
|
3.925
|
5.140
|
5.100
|
5.772
|
5.318
|
5.540
|
5.848
|
6.306
|
5.583
|
5.733
|
6.333
|
6.513
|
6.416
|
-
|
Operationele Marge
|
-
|
16,52%
|
13,57%
|
18,34%
|
18,11%
|
19,92%
|
17,85%
|
19,9%
|
21,48%
|
22,88%
|
19,01%
|
20,51%
|
22,45%
|
22,56%
|
21,36%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.670
|
889
|
471
|
3.949
|
1.460
|
1.578
|
1.014
|
15.360
|
-
|
1.924
|
-1.035
|
1.785
|
1.943
|
2.254
|
1.873
|
-
|
Nettomarge
|
3,55%
|
3,31%
|
1,63%
|
14,09%
|
5,18%
|
5,45%
|
3,4%
|
55,17%
|
-
|
6,98%
|
-3,52%
|
6,38%
|
6,89%
|
7,81%
|
6,23%
|
-
|
WPA
2 |
-
|
0,1900
|
0,0900
|
0,7900
|
0,2900
|
0,3200
|
0,2040
|
3,090
|
-
|
0,3900
|
-0,2100
|
0,3352
|
0,3976
|
0,4611
|
0,3831
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,6400
|
-
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,8470
|
-
|
Datum van publicatie
|
13/08/20
|
12/11/21
|
24/02/22
|
13/05/22
|
11/08/22
|
10/11/22
|
23/02/23
|
11/05/23
|
10/08/23
|
9/11/23
|
23/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
76.031
|
120.200
|
132.142
|
142.425
|
132.279
|
130.433
|
127.983
|
130.603
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,074
x
|
3,433
x
|
3,54
x
|
3,542
x
|
3,266
x
|
2,657
x
|
2,508
x
|
2,499
x
|
Free Cash Flow
1 |
8.893
|
5.049
|
8.810
|
11.500
|
-
|
17.496
|
19.444
|
19.687
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
16,9%
|
14,9%
|
19,9%
|
-
|
15,1%
|
16,7%
|
17,2%
|
ROA (netto-inkomsten/totale activa)
|
3,13%
|
2,62%
|
2,15%
|
3,13%
|
-
|
3,07%
|
3,57%
|
3,79%
|
Totale activa
1 |
123.500
|
158.460
|
194.676
|
255.607
|
-
|
279.045
|
266.869
|
264.071
|
Nettoactief per aandeel
2 |
6,690
|
7,550
|
8,560
|
9,740
|
-
|
11,80
|
12,40
|
13,40
|
Cashflow per aandeel
2 |
4,860
|
5,010
|
6,680
|
7,200
|
-
|
7,780
|
8,270
|
8,330
|
Capex
1 |
14.357
|
18.694
|
26.365
|
16.563
|
-
|
16.096
|
16.499
|
16.646
|
Capex/omzet
|
17,83%
|
18,51%
|
24,23%
|
14,48%
|
-
|
14,04%
|
14,06%
|
13,88%
|
Datum van publicatie
|
19/02/20
|
26/02/21
|
24/02/22
|
23/02/23
|
23/02/24
|
-
|
-
|
-
|
Laatste slotkoers
21,97
EUR Gemiddelde koersdoel
26,97
EUR Spread / Gemiddelde doel +22,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,20% | 207 mld. | | +7,16% | 170 mld. | | -6,85% | 87,54 mld. | | +19,52% | 72,29 mld. | | +8,13% | 62,8 mld. | | -5,07% | 51,1 mld. | | -14,56% | 39,73 mld. | | -29,11% | 39,69 mld. | | -11,08% | 30,98 mld. |
andere geintegreerde telecommunicatiediensten
|