Beurs gesloten -
OTC Markets
17:25:28 30-06-2022
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,75
USD
|
-11,76%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.676
|
32.188
|
33.899
|
46.926
|
47.865
|
42.468
|
-
|
-
|
Bedrijfswaarde
1 |
39.369
|
37.338
|
38.654
|
46.926
|
60.464
|
54.313
|
53.446
|
52.268
|
K/w-verhouding
|
24,2
x
|
26,4
x
|
29,2
x
|
42,6
x
|
30,8
x
|
22,4
x
|
19,6
x
|
17,8
x
|
Dividendrendement
|
4,08%
|
3,77%
|
3,42%
|
-
|
3,24%
|
3,8%
|
4,49%
|
4,99%
|
Marktkapitalisatie/omzet
|
5,51
x
|
5,23
x
|
5,35
x
|
6,93
x
|
3,77
x
|
3,25
x
|
3,2
x
|
3,16
x
|
Bedrijfswaarde/omzet
|
6,25
x
|
6,07
x
|
6,1
x
|
6,93
x
|
4,77
x
|
4,16
x
|
4,02
x
|
3,89
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
12,1
x
|
12,8
x
|
15,6
x
|
9,82
x
|
8,7
x
|
8,26
x
|
7,81
x
|
Bedrijfswaarde/FCF
|
29,8
x
|
22
x
|
20,9
x
|
-
|
15,4
x
|
19,1
x
|
15,4
x
|
13,4
x
|
FCF Yield
|
3,36%
|
4,54%
|
4,79%
|
-
|
6,51%
|
5,23%
|
6,48%
|
7,44%
|
Price to Book
|
55,8
x
|
51,8
x
|
54,5
x
|
-
|
2,93
x
|
2,55
x
|
2,48
x
|
2,44
x
|
Aantal aandelen (in duizenden)
|
7.775.000
|
7.775.000
|
7.775.000
|
11.731.508
|
11.731.508
|
11.731.508
|
-
|
-
|
Referentieprijs
2 |
4,460
|
4,140
|
4,360
|
4,000
|
4,080
|
3,620
|
3,620
|
3,620
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
28/01/22
|
24/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.297
|
6.153
|
6.336
|
6.773
|
12.682
|
13.062
|
13.284
|
13.453
|
EBITDA
1 |
3.309
|
3.077
|
3.010
|
3.013
|
6.155
|
6.246
|
6.470
|
6.688
|
Bedrijfsresultaat (EBIT)
1 |
2.112
|
1.855
|
1.747
|
1.503
|
2.720
|
3.154
|
3.456
|
3.759
|
Operationele Marge
|
33,54%
|
30,15%
|
27,57%
|
22,2%
|
21,45%
|
24,15%
|
26,02%
|
27,94%
|
Resultaat voor belastingen (EBT)
1 |
1.892
|
1.622
|
1.515
|
1.218
|
2.181
|
2.531
|
2.836
|
3.153
|
Nettowinst (verlies)
1 |
1.433
|
1.221
|
1.162
|
763,5
|
1.552
|
1.929
|
2.204
|
2.441
|
Nettomarge
|
22,75%
|
19,84%
|
18,34%
|
11,27%
|
12,24%
|
14,77%
|
16,59%
|
18,15%
|
WPA
2 |
0,1843
|
0,1570
|
0,1495
|
0,0940
|
0,1323
|
0,1618
|
0,1851
|
0,2039
|
Free Cash Flow
1 |
1.323
|
1.696
|
1.852
|
-
|
3.936
|
2.842
|
3.464
|
3.890
|
FCF-marge
|
21,01%
|
27,56%
|
29,23%
|
-
|
31,03%
|
21,76%
|
26,08%
|
28,91%
|
Kasstroomconversie (ebitda)
|
39,98%
|
55,11%
|
61,52%
|
-
|
63,94%
|
45,5%
|
53,54%
|
58,15%
|
Kasstroomconversie (nettowinst)
|
92,34%
|
138,89%
|
159,36%
|
-
|
253,55%
|
147,29%
|
157,15%
|
159,34%
|
Dividend per aandeel
2 |
0,1820
|
0,1560
|
0,1490
|
-
|
0,1320
|
0,1375
|
0,1627
|
0,1805
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
28/01/22
|
24/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
|
1.583
|
-
|
1.539
|
1.532
|
2.181
|
-
|
-
|
3.275
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.498
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
431,8
|
-
|
432,1
|
442,6
|
184,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
27,29%
|
-
|
28,08%
|
28,89%
|
8,48%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
365,1
|
-
|
362
|
379,8
|
102,2
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
304,6
|
-
|
220
|
264,5
|
42,82
|
-
|
-
|
435,1
|
376,5
|
481
|
481
|
481
|
-
|
-
|
Nettomarge
|
19,24%
|
-
|
14,3%
|
17,27%
|
1,96%
|
-
|
-
|
13,29%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
0,0392
|
0,0304
|
0,0283
|
0,0340
|
0,004700
|
-
|
-
|
0,0371
|
0,0321
|
0,0410
|
0,0410
|
0,0410
|
-
|
-
|
Dividend per aandeel
2 |
0,0390
|
0,0290
|
0,0280
|
0,0340
|
-
|
0,0320
|
0,0330
|
0,0350
|
-
|
0,0341
|
0,0315
|
0,0341
|
0,0330
|
0,0358
|
Datum van publicatie
|
28/01/22
|
29/04/22
|
15/07/22
|
20/10/22
|
24/02/23
|
18/08/23
|
17/11/23
|
20/02/24
|
28/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.692
|
5.149
|
4.755
|
-
|
12.600
|
11.845
|
10.978
|
9.800
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,418
x
|
1,673
x
|
1,58
x
|
-
|
2,047
x
|
1,897
x
|
1,697
x
|
1,465
x
|
Free Cash Flow
1 |
1.323
|
1.696
|
1.852
|
-
|
3.936
|
2.842
|
3.464
|
3.890
|
ROE (netto-inkomsten/eigen vermogen)
|
215%
|
193%
|
188%
|
-
|
9,51%
|
11,4%
|
12,7%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
20%
|
14,9%
|
14,5%
|
-
|
4,17%
|
5,54%
|
6,5%
|
7,29%
|
Totale activa
1 |
7.178
|
8.168
|
8.013
|
-
|
37.219
|
34.803
|
33.936
|
33.475
|
Nettoactief per aandeel
2 |
0,0800
|
0,0800
|
0,0800
|
-
|
1,390
|
1,420
|
1,460
|
1,480
|
Cashflow per aandeel
2 |
0,2700
|
0,3100
|
0,3400
|
-
|
0,4900
|
0,4200
|
0,4500
|
0,4700
|
Capex
1 |
751
|
736
|
814
|
-
|
1.806
|
2.057
|
2.028
|
1.835
|
Capex/omzet
|
11,92%
|
11,97%
|
12,85%
|
-
|
14,24%
|
15,75%
|
15,27%
|
13,64%
|
Datum van publicatie
|
22/01/20
|
27/01/21
|
28/01/22
|
24/02/23
|
20/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,62
MYR Gemiddelde koersdoel
4,58
MYR Spread / Gemiddelde doel +26,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +37,81% | 102 mld. | | +14,92% | 58,75 mld. | | -12,20% | 23,8 mld. | | -18,72% | 19,89 mld. | | +9,25% | 14,2 mld. | | +4,99% | 10,53 mld. | | +14,16% | 9,93 mld. | | -27,62% | 8,17 mld. | | +20,23% | 6,85 mld. |
draadloze telecom
|