Beurs gesloten -
Nasdaq
22:00:00 07-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,66
USD
|
+0,91%
|
|
+10,17%
|
-0,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.970
|
13.905
|
15.190
|
8.841
|
7.207
|
6.418
|
-
|
-
|
Bedrijfswaarde
1 |
34.011
|
25.975
|
26.835
|
18.257
|
19.566
|
21.763
|
19.027
|
19.691
|
K/w-verhouding
|
1,39
x
|
-8,97
x
|
1,18
x
|
6,4
x
|
-1,87
x
|
-7,61
x
|
-7,3
x
|
-9,43
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,21
x
|
1,16
x
|
1,47
x
|
1,23
x
|
0,96
x
|
0,85
x
|
0,85
x
|
0,85
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
2,17
x
|
2,6
x
|
2,54
x
|
2,61
x
|
2,87
x
|
2,51
x
|
2,6
x
|
Bedrijfswaarde/EBITDA
|
7
x
|
5,31
x
|
6,77
x
|
7,03
x
|
8,26
x
|
9,07
x
|
7,72
x
|
8,08
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
9,16
x
|
12,5
x
|
15,9
x
|
34
x
|
26,8
x
|
24,4
x
|
25
x
|
FCF Yield
|
9,83%
|
10,9%
|
7,98%
|
6,3%
|
2,94%
|
3,73%
|
4,09%
|
4%
|
Price to Book
|
1,06
x
|
1,03
x
|
0,56
x
|
0,39
x
|
0,4
x
|
0,31
x
|
0,3
x
|
0,29
x
|
Aantal aandelen (in duizenden)
|
632.455
|
583.106
|
542.921
|
459.753
|
395.204
|
372.722
|
-
|
-
|
Referentieprijs
2 |
22,74
|
24,22
|
27,74
|
18,93
|
17,77
|
16,91
|
16,91
|
16,91
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
17/02/22
|
22/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.542
|
11.980
|
10.311
|
7.196
|
7.491
|
7.576
|
7.572
|
7.563
|
EBITDA
1 |
4.860
|
4.896
|
3.963
|
2.595
|
2.370
|
2.399
|
2.466
|
2.437
|
Bedrijfsresultaat (EBIT)
1 |
745,5
|
2.118
|
1.320
|
146,8
|
-244,5
|
196,9
|
224,7
|
190,5
|
Operationele Marge
|
6,46%
|
17,68%
|
12,8%
|
2,04%
|
-3,26%
|
2,6%
|
2,97%
|
2,52%
|
Resultaat voor belastingen (EBT)
1 |
-1.156
|
-1.724
|
14.001
|
1.424
|
-3.724
|
-311,5
|
-453,4
|
-381,9
|
Nettowinst (verlies)
1 |
11.521
|
-1.628
|
13.427
|
1.473
|
-4.052
|
-762,3
|
-660,6
|
-568,7
|
Nettomarge
|
99,83%
|
-13,59%
|
130,21%
|
20,47%
|
-54,08%
|
-10,06%
|
-8,73%
|
-7,52%
|
WPA
2 |
16,32
|
-2,700
|
23,59
|
2,960
|
-9,520
|
-2,223
|
-2,316
|
-1,792
|
Free Cash Flow
1 |
3.342
|
2.836
|
2.141
|
1.151
|
575,6
|
811,5
|
778,8
|
787
|
FCF-marge
|
28,96%
|
23,67%
|
20,76%
|
15,99%
|
7,68%
|
10,71%
|
10,29%
|
10,41%
|
Kasstroomconversie (ebitda)
|
68,78%
|
57,92%
|
54,02%
|
44,34%
|
24,29%
|
33,82%
|
31,58%
|
32,29%
|
Kasstroomconversie (nettowinst)
|
29,01%
|
-
|
15,95%
|
78,12%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
17/02/22
|
22/02/23
|
15/02/24
|
-
|
-
|
-
|
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 |
1.921
|
1.853
|
1.754
|
1.746
|
1.842
|
1.868
|
1.848
|
1.854
|
1.920
|
1.945
|
1.842
|
1.892
|
1.942
|
-
|
-
|
EBITDA
1 |
689,9
|
684,3
|
649,8
|
664
|
597,3
|
624,5
|
601,4
|
597,7
|
546
|
581,4
|
574,6
|
591,8
|
593,7
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
80,9
|
58,8
|
24,5
|
108,9
|
-45,4
|
37,4
|
-49,2
|
-27,4
|
-205,3
|
22,6
|
-81,2
|
-63
|
-60,3
|
-
|
-
|
Operationele Marge
|
4,21%
|
3,17%
|
1,4%
|
6,24%
|
-2,46%
|
2%
|
-2,66%
|
-1,48%
|
-10,69%
|
1,16%
|
-4,41%
|
-3,33%
|
-3,11%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
667,4
|
1.157
|
2.346
|
2.496
|
-4.575
|
-701
|
-352,1
|
821
|
-3.492
|
553,9
|
-331,2
|
-313
|
-302,9
|
-
|
-
|
Nettowinst (verlies)
1 |
636,1
|
1.038
|
2.787
|
2.348
|
-4.700
|
-721,4
|
-499,6
|
659,2
|
-3.490
|
510
|
-300,9
|
-201
|
-222,8
|
-
|
-
|
Nettomarge
|
33,12%
|
56,02%
|
158,85%
|
134,46%
|
-255,16%
|
-38,61%
|
-27,03%
|
35,55%
|
-181,72%
|
26,22%
|
-16,33%
|
-10,63%
|
-11,47%
|
-
|
-
|
WPA
2 |
1,320
|
1,950
|
5,470
|
4,870
|
-9,330
|
-1,590
|
-1,130
|
1,570
|
-8,240
|
1,320
|
-0,6534
|
-0,4430
|
-0,6360
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17/02/22
|
10/05/22
|
28/07/22
|
1/11/22
|
22/02/23
|
9/05/23
|
24/07/23
|
31/10/23
|
15/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.040
|
12.070
|
11.645
|
9.415
|
12.360
|
15.345
|
12.610
|
13.274
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,124
x
|
2,466
x
|
2,938
x
|
3,628
x
|
5,216
x
|
6,395
x
|
5,114
x
|
5,446
x
|
Free Cash Flow
1 |
3.342
|
2.836
|
2.141
|
1.151
|
576
|
812
|
779
|
787
|
ROE (netto-inkomsten/eigen vermogen)
|
-11,3%
|
-11,9%
|
67,8%
|
6,09%
|
-19,5%
|
-3%
|
-3,14%
|
-3,17%
|
ROA (netto-inkomsten/totale activa)
|
22,6%
|
-3,01%
|
25,3%
|
3,28%
|
-9,54%
|
-1,4%
|
-1,67%
|
-1,49%
|
Totale activa
1 |
51.093
|
54.068
|
53.005
|
44.906
|
42.492
|
54.452
|
39.590
|
38.259
|
Nettoactief per aandeel
2 |
21,50
|
23,60
|
49,20
|
48,80
|
44,80
|
54,00
|
56,70
|
58,00
|
Cashflow per aandeel
2 |
6,500
|
6,950
|
6,240
|
5,700
|
3,260
|
5,680
|
5,600
|
6,030
|
Capex
1 |
1.243
|
1.350
|
1.408
|
1.319
|
1.386
|
1.570
|
1.514
|
1.449
|
Capex/omzet
|
10,77%
|
11,27%
|
13,65%
|
18,33%
|
18,5%
|
20,73%
|
19,99%
|
19,17%
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
17/02/22
|
22/02/23
|
15/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,91
USD Gemiddelde koersdoel
25,62
USD Spread / Gemiddelde doel +51,48% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +8,64% | 195 mld. | | +4,27% | 166 mld. | | -0,14% | 116 mld. | | -2,15% | 93,05 mld. | | +15,78% | 70,99 mld. | | +6,04% | 61,17 mld. | | -7,18% | 50,24 mld. | | -31,05% | 39,1 mld. | | -17,72% | 38,12 mld. |
andere geintegreerde telecommunicatiediensten
|