Beurs gesloten -
Dubai FM
12:57:53 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,62
AED
|
-0,53%
|
|
-0,35%
|
+8,29%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.022
|
26.064
|
30.008
|
26.291
|
23.526
|
25.475
|
-
|
-
|
Bedrijfswaarde
1 |
24.377
|
26.130
|
30.417
|
26.804
|
23.526
|
26.051
|
25.873
|
26.471
|
K/w-verhouding
|
14,5
x
|
18
x
|
27,6
x
|
21,5
x
|
14
x
|
13,7
x
|
12,8
x
|
12
x
|
Dividendrendement
|
6,16%
|
4,87%
|
3,17%
|
4,14%
|
-
|
6,29%
|
6,72%
|
7,34%
|
Marktkapitalisatie/omzet
|
1,99
x
|
2,35
x
|
2,57
x
|
2,06
x
|
1,73
x
|
1,81
x
|
1,77
x
|
1,73
x
|
Bedrijfswaarde/omzet
|
1,94
x
|
2,36
x
|
2,6
x
|
2,1
x
|
1,73
x
|
1,85
x
|
1,8
x
|
1,8
x
|
Bedrijfswaarde/EBITDA
|
4,29
x
|
5,8
x
|
6,62
x
|
5,21
x
|
4,06
x
|
4,23
x
|
4,12
x
|
4,06
x
|
Bedrijfswaarde/FCF
|
12,7
x
|
35,5
x
|
29,4
x
|
25,3
x
|
-
|
14,8
x
|
12,6
x
|
11,7
x
|
FCF Yield
|
7,88%
|
2,82%
|
3,4%
|
3,95%
|
-
|
6,76%
|
7,91%
|
8,58%
|
Price to Book
|
2,91
x
|
3,04
x
|
3,52
x
|
3
x
|
-
|
2,67
x
|
2,61
x
|
2,54
x
|
Aantal aandelen (in duizenden)
|
4.532.906
|
4.532.906
|
4.532.906
|
4.532.906
|
4.532.906
|
4.532.906
|
-
|
-
|
Referentieprijs
2 |
5,520
|
5,750
|
6,620
|
5,800
|
5,190
|
5,620
|
5,620
|
5,620
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
11/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.588
|
11.084
|
11.682
|
12.754
|
13.636
|
14.096
|
14.411
|
14.734
|
EBITDA
1 |
5.684
|
4.507
|
4.592
|
5.143
|
5.800
|
6.162
|
6.280
|
6.528
|
Bedrijfsresultaat (EBIT)
1 |
3.750
|
2.616
|
2.567
|
3.031
|
3.601
|
3.811
|
3.899
|
4.080
|
Operationele Marge
|
29,79%
|
23,61%
|
21,97%
|
23,76%
|
26,41%
|
27,04%
|
27,05%
|
27,69%
|
Resultaat voor belastingen (EBT)
1 |
3.760
|
-
|
1.101
|
1.220
|
1.668
|
1.894
|
2.920
|
3.056
|
Nettowinst (verlies)
1 |
1.731
|
1.443
|
1.101
|
1.220
|
1.668
|
1.872
|
1.984
|
2.142
|
Nettomarge
|
13,75%
|
13,02%
|
9,42%
|
9,56%
|
12,23%
|
13,28%
|
13,77%
|
14,54%
|
WPA
2 |
0,3800
|
0,3200
|
0,2400
|
0,2700
|
0,3700
|
0,4101
|
0,4389
|
0,4683
|
Free Cash Flow
1 |
1.921
|
736,1
|
1.033
|
1.058
|
-
|
1.761
|
2.048
|
2.270
|
FCF-marge
|
15,26%
|
6,64%
|
8,84%
|
8,3%
|
-
|
12,49%
|
14,21%
|
15,41%
|
Kasstroomconversie (ebitda)
|
33,79%
|
16,33%
|
22,49%
|
20,58%
|
-
|
28,58%
|
32,61%
|
34,78%
|
Kasstroomconversie (nettowinst)
|
110,96%
|
51,02%
|
93,84%
|
86,76%
|
-
|
94,05%
|
103,19%
|
105,98%
|
Dividend per aandeel
2 |
0,3400
|
0,2800
|
0,2100
|
0,2400
|
-
|
0,3533
|
0,3775
|
0,4125
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
11/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
2.874
|
3.070
|
3.128
|
3.137
|
-
|
3.175
|
3.315
|
3.441
|
3.347
|
3.291
|
3.558
|
3.562
|
EBITDA
1 |
1.124
|
1.242
|
1.269
|
1.267
|
-
|
1.303
|
1.304
|
1.366
|
1.517
|
1.485
|
1.430
|
1.497
|
Bedrijfsresultaat (EBIT)
1 |
-
|
702,7
|
754,9
|
753,1
|
-
|
783,3
|
738,9
|
852,9
|
922,1
|
932,4
|
892,7
|
948,5
|
Operationele Marge
|
-
|
22,89%
|
24,13%
|
24,01%
|
-
|
24,67%
|
22,29%
|
24,79%
|
27,55%
|
28,33%
|
25,09%
|
26,63%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
547,2
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
320,5
|
311,2
|
297,6
|
-
|
319,3
|
286,2
|
370,5
|
397,2
|
503,8
|
396,4
|
478
|
Nettomarge
|
-
|
10,44%
|
9,95%
|
9,49%
|
-
|
10,06%
|
8,64%
|
10,77%
|
11,87%
|
15,31%
|
11,14%
|
13,42%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0800
|
-
|
0,1100
|
0,0900
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
0,1100
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19/10/21
|
11/02/22
|
28/04/22
|
22/07/22
|
22/07/22
|
1/11/22
|
14/02/23
|
3/05/23
|
26/07/23
|
30/10/23
|
13/02/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
65,9
|
409
|
514
|
-
|
576
|
398
|
996
|
Nettokaspositie
1 |
644
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
0,0146
x
|
0,0891
x
|
0,0998
x
|
-
|
0,0934
x
|
0,0634
x
|
0,1526
x
|
Free Cash Flow
1 |
1.921
|
736
|
1.033
|
1.058
|
-
|
1.761
|
2.048
|
2.270
|
ROE (netto-inkomsten/eigen vermogen)
|
20,2%
|
16,8%
|
12,9%
|
14,1%
|
-
|
19,9%
|
20,6%
|
21,6%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
8,83%
|
6,76%
|
7,34%
|
-
|
11%
|
11,3%
|
12,2%
|
Totale activa
1 |
16.676
|
16.347
|
16.273
|
16.625
|
-
|
17.073
|
17.509
|
17.510
|
Nettoactief per aandeel
2 |
1,900
|
1,890
|
1,880
|
1,930
|
-
|
2,110
|
2,160
|
2,220
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
1.351
|
2.009
|
1.998
|
2.565
|
-
|
2.128
|
2.166
|
2.231
|
Capex/omzet
|
10,73%
|
18,13%
|
17,1%
|
20,11%
|
-
|
15,09%
|
15,03%
|
15,14%
|
Datum van publicatie
|
11/02/20
|
9/02/21
|
11/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Laatste slotkoers
5,62
AED Gemiddelde koersdoel
7,049
AED Spread / Gemiddelde doel +25,42% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,29% | 6,94 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
|