Beurs gesloten -
Nasdaq Helsinki
17:29:42 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,78
EUR
|
+0,38%
|
|
+0,09%
|
+2,17%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.875
|
7.183
|
8.669
|
7.926
|
6.715
|
6.867
|
-
|
-
|
Bedrijfswaarde
1 |
9.059
|
8.390
|
9.888
|
9.202
|
8.020
|
8.194
|
8.218
|
8.235
|
K/w-verhouding
|
25,9
x
|
21,9
x
|
25,2
x
|
21,2
x
|
17,9
x
|
18
x
|
17,1
x
|
16,4
x
|
Dividendrendement
|
3,76%
|
4,35%
|
3,79%
|
4,14%
|
5,13%
|
5,46%
|
5,66%
|
5,84%
|
Marktkapitalisatie/omzet
|
4,27
x
|
3,79
x
|
4,34
x
|
3,72
x
|
3,08
x
|
3,1
x
|
3,01
x
|
2,93
x
|
Bedrijfswaarde/omzet
|
4,91
x
|
4,43
x
|
4,95
x
|
4,32
x
|
3,68
x
|
3,7
x
|
3,6
x
|
3,51
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
12,2
x
|
14
x
|
12,5
x
|
10,6
x
|
10,5
x
|
10,2
x
|
9,89
x
|
Bedrijfswaarde/FCF
|
28,1
x
|
25,1
x
|
29,4
x
|
28,7
x
|
23,4
x
|
22,1
x
|
20,8
x
|
20,1
x
|
FCF Yield
|
3,56%
|
3,98%
|
3,41%
|
3,49%
|
4,28%
|
4,51%
|
4,82%
|
4,99%
|
Price to Book
|
6,85
x
|
6,07
x
|
7,24
x
|
6,36
x
|
5,2
x
|
5,2
x
|
5,13
x
|
5,03
x
|
Aantal aandelen (in duizenden)
|
159.898
|
160.083
|
160.187
|
160.260
|
160.388
|
160.523
|
-
|
-
|
Referentieprijs
2 |
49,25
|
44,87
|
54,12
|
49,46
|
41,87
|
42,78
|
42,78
|
42,78
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.844
|
1.895
|
1.998
|
2.130
|
2.180
|
2.213
|
2.280
|
2.348
|
EBITDA
1 |
668
|
685
|
706
|
735
|
756
|
779,8
|
807,7
|
832,7
|
Bedrijfsresultaat (EBIT)
1 |
402
|
409
|
439
|
472
|
487
|
504,5
|
529,4
|
551,9
|
Operationele Marge
|
21,8%
|
21,58%
|
21,97%
|
22,16%
|
22,33%
|
22,8%
|
23,21%
|
23,51%
|
Resultaat voor belastingen (EBT)
1 |
372
|
398
|
418
|
456
|
458
|
468,2
|
495,6
|
517,6
|
Nettowinst (verlies)
1 |
303
|
328
|
343,6
|
374,1
|
375,2
|
381,4
|
402,4
|
418,1
|
Nettomarge
|
16,43%
|
17,31%
|
17,2%
|
17,56%
|
17,21%
|
17,23%
|
17,64%
|
17,81%
|
WPA
2 |
1,900
|
2,050
|
2,150
|
2,330
|
2,340
|
2,374
|
2,503
|
2,611
|
Free Cash Flow
1 |
322,3
|
334
|
336,9
|
320,9
|
343,1
|
370
|
395,8
|
410,6
|
FCF-marge
|
17,48%
|
17,63%
|
16,86%
|
15,07%
|
15,73%
|
16,72%
|
17,35%
|
17,49%
|
Kasstroomconversie (ebitda)
|
48,25%
|
48,76%
|
47,72%
|
43,66%
|
45,38%
|
47,44%
|
49%
|
49,31%
|
Kasstroomconversie (nettowinst)
|
106,37%
|
101,83%
|
98,05%
|
85,78%
|
91,44%
|
97,01%
|
98,35%
|
98,19%
|
Dividend per aandeel
2 |
1,850
|
1,950
|
2,050
|
2,050
|
2,150
|
2,336
|
2,421
|
2,498
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
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 |
536
|
511,4
|
521,5
|
534
|
563
|
540
|
533
|
544,7
|
563,3
|
534,5
|
538,4
|
554,2
|
578,2
|
-
|
-
|
EBITDA
1 |
178
|
177,1
|
179
|
194
|
185
|
183
|
183
|
198,6
|
191
|
190
|
187,3
|
203,9
|
197,9
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
111
|
111,4
|
113
|
128
|
119
|
117
|
116
|
131,3
|
123
|
121,9
|
119,5
|
135,9
|
130,2
|
-
|
-
|
Operationele Marge
|
20,71%
|
21,78%
|
21,67%
|
23,97%
|
21,14%
|
21,67%
|
21,76%
|
24,11%
|
21,84%
|
22,81%
|
22,2%
|
24,52%
|
22,53%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
105
|
108
|
108,4
|
124
|
115
|
112
|
110
|
125
|
111
|
104
|
111,6
|
127,4
|
122,6
|
-
|
-
|
Nettowinst (verlies)
1 |
86
|
88,2
|
88,8
|
100,8
|
96
|
91,6
|
89,4
|
100,5
|
93,4
|
82,9
|
89,72
|
102,6
|
99,94
|
-
|
-
|
Nettomarge
|
16,04%
|
17,25%
|
17,03%
|
18,88%
|
17,05%
|
16,96%
|
16,77%
|
18,45%
|
16,58%
|
15,51%
|
16,66%
|
18,52%
|
17,28%
|
-
|
-
|
WPA
2 |
0,5400
|
0,5500
|
0,5500
|
0,6300
|
0,6000
|
0,5700
|
0,5600
|
0,6300
|
0,5800
|
0,5200
|
0,5641
|
0,6318
|
0,6177
|
-
|
-
|
Dividend per aandeel
2 |
2,050
|
-
|
2,050
|
-
|
-
|
-
|
2,150
|
-
|
-
|
-
|
1,125
|
-
|
-
|
-
|
2,350
|
Datum van publicatie
|
27/01/22
|
22/04/22
|
15/07/22
|
19/10/22
|
27/01/23
|
20/04/23
|
14/07/23
|
19/10/23
|
26/01/24
|
19/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.184
|
1.207
|
1.219
|
1.276
|
1.304
|
1.327
|
1.351
|
1.367
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,772
x
|
1,762
x
|
1,727
x
|
1,736
x
|
1,725
x
|
1,701
x
|
1,673
x
|
1,642
x
|
Free Cash Flow
1 |
322
|
334
|
337
|
321
|
343
|
370
|
396
|
411
|
ROE (netto-inkomsten/eigen vermogen)
|
26,6%
|
28,1%
|
28,8%
|
30,4%
|
29,4%
|
29,3%
|
30,3%
|
31,2%
|
ROA (netto-inkomsten/totale activa)
|
11,1%
|
11,2%
|
11,3%
|
12,3%
|
12,1%
|
12,1%
|
13,1%
|
13,5%
|
Totale activa
1 |
2.742
|
2.928
|
3.035
|
3.051
|
3.113
|
3.152
|
3.077
|
3.103
|
Nettoactief per aandeel
2 |
7,190
|
7,390
|
7,480
|
7,780
|
8,050
|
8,230
|
8,340
|
8,510
|
Cashflow per aandeel
2 |
3,460
|
3,750
|
3,720
|
3,690
|
4,040
|
4,170
|
4,200
|
4,290
|
Capex
1 |
232
|
266
|
259
|
271
|
305
|
300
|
298
|
300
|
Capex/omzet
|
12,56%
|
14,04%
|
12,95%
|
12,72%
|
13,97%
|
13,58%
|
13,07%
|
12,79%
|
Datum van publicatie
|
29/01/20
|
28/01/21
|
27/01/22
|
27/01/23
|
26/01/24
|
-
|
-
|
-
|
Laatste slotkoers
42,78
EUR Gemiddelde koersdoel
47,64
EUR Spread / Gemiddelde doel +11,37% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,17% | 7,33 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
|