Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,93
USD
|
+1,37%
|
|
+5,67%
|
-9,51%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.208
|
6.243
|
6.228
|
5.699
|
-
|
-
|
Bedrijfswaarde
1 |
13.064
|
13.296
|
15.289
|
16.736
|
17.890
|
19.339
|
K/w-verhouding
|
1,45
x
|
14,2
x
|
211
x
|
-113
x
|
-78,7
x
|
-51,4
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,12
x
|
1,08
x
|
1,08
x
|
0,99
x
|
0,97
x
|
0,93
x
|
Bedrijfswaarde/omzet
|
2,04
x
|
2,3
x
|
2,66
x
|
2,9
x
|
3,04
x
|
3,17
x
|
Bedrijfswaarde/EBITDA
|
5,28
x
|
6,39
x
|
7,19
x
|
7,52
x
|
7,59
x
|
7,52
x
|
Bedrijfswaarde/FCF
|
-14,4
x
|
-9,94
x
|
-8,17
x
|
-10,3
x
|
-12,6
x
|
-21,5
x
|
FCF Yield
|
-6,95%
|
-10,1%
|
-12,2%
|
-9,66%
|
-7,93%
|
-4,66%
|
Price to Book
|
1,57
x
|
-
|
1,18
x
|
1,1
x
|
1,13
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
244.408
|
245.004
|
245.789
|
248.544
|
-
|
-
|
Referentieprijs
2 |
29,49
|
25,48
|
25,34
|
22,93
|
22,93
|
22,93
|
Datum van publicatie
|
23/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.107
|
7.155
|
6.411
|
5.787
|
5.751
|
5.776
|
5.882
|
6.104
|
EBITDA
1 |
3.246
|
2.772
|
2.475
|
2.080
|
2.127
|
2.225
|
2.358
|
2.573
|
Bedrijfsresultaat (EBIT)
1 |
-4.873
|
-
|
1.113
|
592
|
492
|
579,1
|
638,6
|
717,7
|
Operationele Marge
|
-60,11%
|
-
|
17,36%
|
10,23%
|
8,56%
|
10,03%
|
10,86%
|
11,76%
|
Resultaat voor belastingen (EBT)
1 |
-6.522
|
-
|
4.905
|
599
|
117
|
-89,14
|
-119,4
|
-179,4
|
Nettowinst (verlies)
1 |
-5.911
|
-
|
4.955
|
441
|
29
|
-78,35
|
-105,3
|
-130,3
|
Nettomarge
|
-72,91%
|
-
|
77,29%
|
7,62%
|
0,5%
|
-1,36%
|
-1,79%
|
-2,14%
|
WPA
2 |
-
|
-
|
20,28
|
1,800
|
0,1200
|
-0,2038
|
-0,2912
|
-0,4460
|
Free Cash Flow
1 |
282
|
808
|
-908
|
-1.337
|
-1.871
|
-1.617
|
-1.420
|
-900,4
|
FCF-marge
|
3,48%
|
11,29%
|
-14,16%
|
-23,1%
|
-32,53%
|
-28%
|
-24,13%
|
-14,75%
|
Kasstroomconversie (ebitda)
|
8,69%
|
29,15%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/03/20
|
3/03/21
|
23/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
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
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.576
|
1.543
|
1.447
|
1.459
|
1.444
|
1.437
|
1.440
|
1.449
|
1.436
|
1.426
|
1.436
|
1.445
|
1.444
|
1.442
|
1.466
|
EBITDA
1 |
587
|
585
|
509
|
535
|
508
|
528
|
519
|
533
|
526
|
549
|
539,7
|
554,5
|
551,8
|
579,7
|
575
|
Bedrijfsresultaat (EBIT)
1 |
284
|
272
|
121
|
166
|
169
|
136
|
143
|
115
|
114
|
120
|
130,1
|
131,5
|
128,6
|
154,4
|
162
|
Operationele Marge
|
18,02%
|
17,63%
|
8,36%
|
11,38%
|
11,7%
|
9,46%
|
9,93%
|
7,94%
|
7,94%
|
8,42%
|
9,06%
|
9,1%
|
8,91%
|
10,71%
|
11,05%
|
Resultaat voor belastingen (EBT)
1 |
157
|
201
|
95
|
170
|
195
|
139
|
4
|
-2
|
11
|
104
|
-35,34
|
-39,53
|
-51,24
|
-29,5
|
-1,15
|
Nettowinst (verlies)
1 |
126
|
189
|
65
|
101
|
120
|
155
|
3
|
-2
|
11
|
17
|
-13,72
|
-21,79
|
-32,11
|
-16,54
|
1,158
|
Nettomarge
|
7,99%
|
12,25%
|
4,49%
|
6,92%
|
8,31%
|
10,79%
|
0,21%
|
-0,14%
|
0,77%
|
1,19%
|
-0,95%
|
-1,51%
|
-2,22%
|
-1,15%
|
0,08%
|
WPA
2 |
0,5100
|
0,7700
|
0,2600
|
0,4100
|
0,4900
|
0,6300
|
0,0100
|
-0,0100
|
0,0500
|
0,0700
|
-0,0200
|
-0,0680
|
-0,1040
|
-0,0400
|
-0,0150
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
6/05/22
|
5/08/22
|
2/11/22
|
24/02/23
|
5/05/23
|
4/08/23
|
1/11/23
|
23/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.542
|
3.952
|
5.856
|
7.053
|
9.061
|
11.037
|
12.191
|
13.640
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,096
x
|
1,426
x
|
2,366
x
|
3,391
x
|
4,26
x
|
4,96
x
|
5,169
x
|
5,301
x
|
Free Cash Flow
1 |
282
|
808
|
-908
|
-1.337
|
-1.871
|
-1.617
|
-1.420
|
-900
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
9,06%
|
0,56%
|
-0,94%
|
-1,86%
|
-1,63%
|
ROA (netto-inkomsten/totale activa)
|
-28,7%
|
-
|
29,8%
|
2,51%
|
0,29%
|
-0,39%
|
-0,37%
|
-0,39%
|
Totale activa
1 |
20.574
|
-
|
16.638
|
17.552
|
10.045
|
20.038
|
28.603
|
33.422
|
Nettoactief per aandeel
2 |
-
|
-
|
18,80
|
-
|
21,50
|
20,90
|
20,20
|
19,60
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
5,710
|
-
|
5,820
|
5,890
|
6,190
|
Capex
1 |
1.226
|
1.181
|
1.705
|
2.738
|
3.211
|
3.025
|
2.966
|
2.643
|
Capex/omzet
|
15,12%
|
16,51%
|
26,59%
|
47,31%
|
55,83%
|
52,37%
|
50,42%
|
43,31%
|
Datum van publicatie
|
31/03/20
|
3/03/21
|
23/02/22
|
24/02/23
|
23/02/24
|
-
|
-
|
-
|
Laatste slotkoers
22,93
USD Gemiddelde koersdoel
35,24
USD Spread / Gemiddelde doel +53,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -9,51% | 5,7 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. | | -6,19% | 50,97 mld. | | -13,54% | 40,2 mld. | | -14,53% | 29,72 mld. |
andere geintegreerde telecommunicatiediensten
|