Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,25
USD
|
-0,28%
|
|
-1,26%
|
-38,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.793
|
37.967
|
28.446
|
11.296
|
11.768
|
7.042
|
-
|
-
|
Bedrijfswaarde
1 |
23.317
|
41.662
|
32.308
|
14.924
|
11.768
|
10.758
|
10.832
|
10.977
|
K/w-verhouding
|
196
x
|
73
x
|
41
x
|
9,58
x
|
17,2
x
|
7,17
x
|
7,03
x
|
5,96
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
0,43%
|
0,72%
|
Marktkapitalisatie/omzet
|
1.534
x
|
2.229
x
|
28,8
x
|
11,6
x
|
12
x
|
7,13
x
|
7,06
x
|
7
x
|
Bedrijfswaarde/omzet
|
1.569
x
|
2.446
x
|
32,7
x
|
15,3
x
|
12
x
|
10,9
x
|
10,9
x
|
10,9
x
|
Bedrijfswaarde/EBITDA
|
-851
x
|
-938
x
|
122
x
|
45,6
x
|
34,9
x
|
35,4
x
|
36,6
x
|
39,6
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-247
x
|
-63
x
|
-
|
-55,3
x
|
-37,4
x
|
-29
x
|
FCF Yield
|
-
|
-
|
-0,41%
|
-1,59%
|
-
|
-1,81%
|
-2,67%
|
-3,44%
|
Price to Book
|
2,15
x
|
2,3
x
|
2,71
x
|
1,32
x
|
-
|
0,7
x
|
0,6
x
|
0,49
x
|
Aantal aandelen (in duizenden)
|
181.551
|
239.882
|
176.580
|
148.277
|
146.066
|
142.824
|
-
|
-
|
Referentieprijs
2 |
125,8
|
158,4
|
161,1
|
76,27
|
80,59
|
49,25
|
49,25
|
49,25
|
Datum van publicatie
|
3/02/20
|
26/02/21
|
25/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14,86
|
17,04
|
988
|
975
|
981
|
987,6
|
997,2
|
1.005
|
EBITDA
1 |
-27,4
|
-44,43
|
264
|
327
|
337
|
303,5
|
296,3
|
277,5
|
Bedrijfsresultaat (EBIT)
1 |
-29,28
|
-59,66
|
-98
|
-39
|
73
|
112,9
|
125,4
|
132,9
|
Operationele Marge
|
-197,03%
|
-350,17%
|
-9,92%
|
-4%
|
7,44%
|
11,43%
|
12,57%
|
13,22%
|
Resultaat voor belastingen (EBT)
1 |
155,2
|
361,2
|
950
|
1.534
|
888
|
1.399
|
1.392
|
1.418
|
Nettowinst (verlies)
1 |
117,2
|
397,6
|
732
|
1.257
|
688
|
1.178
|
1.183
|
1.233
|
Nettomarge
|
788,86%
|
2.333,99%
|
74,09%
|
128,92%
|
70,13%
|
119,23%
|
118,66%
|
122,58%
|
WPA
2 |
0,6400
|
2,170
|
3,930
|
7,960
|
4,680
|
6,869
|
7,007
|
8,262
|
Free Cash Flow
1 |
-
|
-
|
-131
|
-237
|
-
|
-194,7
|
-289,3
|
-378
|
FCF-marge
|
-
|
-
|
-13,26%
|
-24,31%
|
-
|
-19,71%
|
-29,01%
|
-37,59%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,2133
|
0,3550
|
Datum van publicatie
|
3/02/20
|
26/02/21
|
25/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
250,2
|
249
|
238
|
239
|
248
|
250
|
246
|
245
|
240
|
250
|
249,7
|
248,2
|
242,7
|
253,2
|
EBITDA
1 |
69,85
|
56,49
|
71
|
64
|
73
|
81
|
74
|
79
|
76
|
83
|
84
|
86
|
82
|
84
|
Bedrijfsresultaat (EBIT)
1 |
1,717
|
-20,27
|
7
|
-1
|
7
|
-33
|
16
|
23
|
21
|
13
|
23,31
|
25,85
|
23,32
|
22,39
|
Operationele Marge
|
0,69%
|
-8,14%
|
2,94%
|
-0,42%
|
2,82%
|
-13,2%
|
6,5%
|
9,39%
|
8,75%
|
5,2%
|
9,33%
|
10,41%
|
9,61%
|
8,84%
|
Resultaat voor belastingen (EBT)
1 |
297,9
|
487
|
344
|
582
|
376
|
232
|
92
|
326
|
208
|
262
|
334,5
|
367,3
|
373,3
|
359,4
|
Nettowinst (verlies)
1 |
236,9
|
386,7
|
299
|
465
|
315
|
178
|
69
|
252
|
162
|
205
|
267,9
|
293,3
|
297,2
|
287,7
|
Nettomarge
|
94,66%
|
155,31%
|
125,63%
|
194,56%
|
127,02%
|
71,2%
|
28,05%
|
102,86%
|
67,5%
|
82%
|
107,29%
|
118,17%
|
122,47%
|
113,61%
|
WPA
2 |
1,290
|
2,110
|
1,770
|
2,870
|
2,050
|
1,270
|
0,4700
|
1,710
|
1,100
|
1,390
|
1,699
|
1,882
|
1,932
|
1,805
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
25/02/22
|
6/05/22
|
5/08/22
|
4/11/22
|
17/02/23
|
2/05/23
|
4/08/23
|
3/11/23
|
16/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
523
|
3.694
|
3.862
|
3.628
|
-
|
3.716
|
3.790
|
3.935
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-19,09
x
|
-83,15
x
|
14,63
x
|
11,09
x
|
-
|
12,24
x
|
12,79
x
|
14,18
x
|
Free Cash Flow
1 |
-
|
-
|
-131
|
-237
|
-
|
-195
|
-289
|
-378
|
ROE (netto-inkomsten/eigen vermogen)
|
1,1%
|
3,29%
|
6,2%
|
13,5%
|
-
|
12,8%
|
12,1%
|
13%
|
ROA (netto-inkomsten/totale activa)
|
0,96%
|
2,37%
|
-
|
7,83%
|
-
|
10,6%
|
10,5%
|
11%
|
Totale activa
1 |
12.177
|
16.813
|
-
|
16.055
|
-
|
11.078
|
11.243
|
11.237
|
Nettoactief per aandeel
2 |
58,40
|
68,70
|
59,40
|
57,90
|
-
|
70,10
|
81,70
|
101,0
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-1,380
|
-1,350
|
-1,560
|
Capex
1 |
0,5
|
1,82
|
134
|
181
|
-
|
181
|
167
|
166
|
Capex/omzet
|
3,36%
|
10,67%
|
13,56%
|
18,56%
|
-
|
18,3%
|
16,72%
|
16,51%
|
Datum van publicatie
|
3/02/20
|
26/02/21
|
25/02/22
|
17/02/23
|
16/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
49,25
USD Gemiddelde koersdoel
78,4
USD Spread / Gemiddelde doel +59,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -38,89% | 7,04 mld. | | -34,90% | 1,12 mld. | | -26,92% | 641 mln. | | -30,25% | 590 mln. | | +4,72% | 471 mln. | | -27,48% | 373 mln. | | -0,47% | 335 mln. | | -7,01% | 304 mln. | | -14,32% | 289 mln. | | +4,84% | 246 mln. |
Kabeldienstverleners
|