Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,21
USD
|
0,00%
|
|
-7,63%
|
-33,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.402
|
10.697
|
12.850
|
5.401
|
1.846
|
1.229
|
-
|
-
|
Bedrijfswaarde
1 |
47.406
|
42.128
|
41.478
|
24.722
|
19.600
|
19.026
|
19.150
|
19.277
|
K/w-verhouding
|
-2,68
x
|
-8,55
x
|
6,57
x
|
-3,39
x
|
-0,17
x
|
-7,27
x
|
-6,73
x
|
19,8
x
|
Dividendrendement
|
7,57%
|
10,3%
|
7,97%
|
14,4%
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,52
x
|
0,65
x
|
0,31
x
|
0,13
x
|
0,09
x
|
0,1
x
|
0,1
x
|
Bedrijfswaarde/omzet
|
2,12
x
|
2,03
x
|
2,11
x
|
1,41
x
|
1,35
x
|
1,43
x
|
1,48
x
|
1,51
x
|
Bedrijfswaarde/EBITDA
|
5,23
x
|
4,74
x
|
4,91
x
|
3,6
x
|
4,24
x
|
4,63
x
|
4,73
x
|
4,86
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
15,1
x
|
11,5
x
|
14,4
x
|
-20,9
x
|
104
x
|
130
x
|
42,4
x
|
FCF Yield
|
6,44%
|
6,63%
|
8,68%
|
6,95%
|
-4,8%
|
0,96%
|
0,77%
|
2,36%
|
Price to Book
|
1,07
x
|
0,94
x
|
1,08
x
|
0,5
x
|
4,31
x
|
3,46
x
|
3,78
x
|
10,3
x
|
Aantal aandelen (in duizenden)
|
1.090.229
|
1.097.131
|
1.023.894
|
1.034.583
|
1.008.899
|
1.016.006
|
-
|
-
|
Referentieprijs
2 |
13,21
|
9,750
|
12,55
|
5,220
|
1,830
|
1,210
|
1,210
|
1,210
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
22.401
|
20.712
|
19.687
|
17.478
|
14.557
|
13.326
|
12.903
|
12.752
|
EBITDA
1 |
9.070
|
8.888
|
8.440
|
6.858
|
4.628
|
4.108
|
4.051
|
3.966
|
Bedrijfsresultaat (EBIT)
1 |
3.780
|
3.604
|
4.285
|
4.066
|
1.230
|
1.225
|
1.219
|
1.321
|
Operationele Marge
|
16,87%
|
17,4%
|
21,77%
|
23,26%
|
8,45%
|
9,19%
|
9,45%
|
10,36%
|
Resultaat voor belastingen (EBT)
1 |
-4.766
|
-782
|
2.701
|
-991
|
-10.237
|
-105,9
|
-164,1
|
52,88
|
Nettowinst (verlies)
1 |
-5.269
|
-1.232
|
2.033
|
-1.548
|
-10.298
|
-146,8
|
-149,8
|
176
|
Nettomarge
|
-23,52%
|
-5,95%
|
10,33%
|
-8,86%
|
-70,74%
|
-1,1%
|
-1,16%
|
1,38%
|
WPA
2 |
-4,920
|
-1,140
|
1,910
|
-1,540
|
-10,48
|
-0,1665
|
-0,1799
|
0,0610
|
Free Cash Flow
1 |
3.052
|
2.795
|
3.601
|
1.719
|
-940
|
183
|
147,8
|
455
|
FCF-marge
|
13,62%
|
13,49%
|
18,29%
|
9,84%
|
-6,46%
|
1,37%
|
1,15%
|
3,57%
|
Kasstroomconversie (ebitda)
|
33,65%
|
31,45%
|
42,67%
|
25,07%
|
-
|
4,45%
|
3,65%
|
11,47%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
177,13%
|
-
|
-
|
-
|
-
|
258,52%
|
Dividend per aandeel
2 |
1,000
|
1,000
|
1,000
|
0,7500
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
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 |
4.887
|
4.847
|
4.676
|
4.612
|
4.390
|
3.800
|
3.738
|
3.661
|
3.641
|
3.517
|
3.387
|
3.346
|
3.322
|
3.297
|
3.294
|
EBITDA
1 |
2.078
|
2.088
|
1.966
|
1.764
|
2.215
|
1.393
|
1.251
|
1.127
|
1.049
|
1.099
|
1.038
|
1.032
|
1.037
|
1.048
|
1.051
|
Bedrijfsresultaat (EBIT)
1 |
1.131
|
1.161
|
1.083
|
912
|
1.384
|
687
|
504
|
474
|
278
|
133
|
316,1
|
301,8
|
304
|
311,5
|
316,5
|
Operationele Marge
|
23,14%
|
23,95%
|
23,16%
|
19,77%
|
31,53%
|
18,08%
|
13,48%
|
12,95%
|
7,64%
|
3,78%
|
9,33%
|
9,02%
|
9,15%
|
9,45%
|
9,61%
|
Resultaat voor belastingen (EBT)
1 |
716
|
679
|
801
|
453
|
937
|
-3.182
|
680
|
-8.690
|
-85
|
-2.142
|
10,27
|
-42,6
|
-49,4
|
-27
|
-111
|
Nettowinst (verlies)
1 |
544
|
508
|
599
|
344
|
578
|
-3.069
|
511
|
-8.736
|
-78
|
-1.995
|
-21,1
|
-34,88
|
-51,28
|
-41,01
|
-58
|
Nettomarge
|
11,13%
|
10,48%
|
12,81%
|
7,46%
|
13,17%
|
-80,76%
|
13,67%
|
-238,62%
|
-2,14%
|
-56,72%
|
-0,62%
|
-1,04%
|
-1,54%
|
-1,24%
|
-1,76%
|
WPA
2 |
0,5100
|
0,5000
|
0,5900
|
0,3400
|
0,5700
|
-3,080
|
0,5200
|
-8,880
|
-0,0800
|
-2,030
|
-0,0129
|
-0,0410
|
-0,0656
|
-0,0576
|
-0,0500
|
Dividend per aandeel
2 |
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
3/11/21
|
9/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
7/02/23
|
2/05/23
|
1/08/23
|
31/10/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
33.004
|
31.431
|
28.628
|
19.321
|
17.754
|
17.796
|
17.921
|
18.048
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,639
x
|
3,536
x
|
3,392
x
|
2,817
x
|
3,836
x
|
4,332
x
|
4,424
x
|
4,55
x
|
Free Cash Flow
1 |
3.052
|
2.795
|
3.601
|
1.719
|
-940
|
183
|
148
|
455
|
ROE (netto-inkomsten/eigen vermogen)
|
8,46%
|
14,6%
|
17,7%
|
14%
|
3,58%
|
-28,6%
|
-109%
|
129%
|
ROA (netto-inkomsten/totale activa)
|
-7,81%
|
2,9%
|
3,46%
|
3,02%
|
-25,9%
|
-0,05%
|
-0,02%
|
0,4%
|
Totale activa
1 |
67.499
|
-42.458
|
58.693
|
-51.257
|
39.815
|
293.593
|
768.148
|
44.000
|
Nettoactief per aandeel
2 |
12,40
|
10,30
|
11,60
|
10,40
|
0,4200
|
0,3500
|
0,3200
|
0,1200
|
Cashflow per aandeel
2 |
6,230
|
6,050
|
6,090
|
4,700
|
2,200
|
2,950
|
2,130
|
1,870
|
Capex
1 |
3.628
|
3.729
|
2.900
|
3.016
|
3.100
|
2.765
|
2.645
|
2.373
|
Capex/omzet
|
16,2%
|
18%
|
14,73%
|
17,26%
|
21,3%
|
20,75%
|
20,5%
|
18,61%
|
Datum van publicatie
|
12/02/20
|
10/02/21
|
9/02/22
|
7/02/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
1,21
USD Gemiddelde koersdoel
1,67
USD Spread / Gemiddelde doel +38,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -33,88% | 1,23 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
|