Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
20,15
USD
|
-0,64%
|
|
+0,35%
|
+11,94%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.878
|
3.925
|
2.851
|
2.158
|
3.091
|
3.452
|
-
|
-
|
Bedrijfswaarde
1 |
10.750
|
9.616
|
10.868
|
8.992
|
10.056
|
9.831
|
9.449
|
8.841
|
K/w-verhouding
|
32,6
x
|
-11,4
x
|
4,87
x
|
9,94
x
|
-37,5
x
|
13,3
x
|
8,76
x
|
7,71
x
|
Dividendrendement
|
2,07%
|
-
|
-
|
-
|
-
|
-
|
1,62%
|
-
|
Marktkapitalisatie/omzet
|
0,77
x
|
0,63
x
|
0,43
x
|
0,38
x
|
0,55
x
|
0,59
x
|
0,57
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
1,69
x
|
1,55
x
|
1,65
x
|
1,6
x
|
1,78
x
|
1,67
x
|
1,57
x
|
1,43
x
|
Bedrijfswaarde/EBITDA
|
4,17
x
|
3,87
x
|
4,16
x
|
4,04
x
|
4,76
x
|
4,12
x
|
3,79
x
|
3,45
x
|
Bedrijfswaarde/FCF
|
25,3
x
|
14,6
x
|
134
x
|
27,5
x
|
15,6
x
|
13,8
x
|
9,93
x
|
8,94
x
|
FCF Yield
|
3,95%
|
6,83%
|
0,75%
|
3,64%
|
6,41%
|
7,24%
|
10,1%
|
11,2%
|
Price to Book
|
2,02
x
|
1,91
x
|
1,1
x
|
0,6
x
|
0,88
x
|
0,95
x
|
0,86
x
|
0,87
x
|
Aantal aandelen (in duizenden)
|
101.142
|
101.208
|
100.194
|
170.868
|
171.726
|
171.291
|
-
|
-
|
Referentieprijs
2 |
48,23
|
38,78
|
28,45
|
12,63
|
18,00
|
20,15
|
20,15
|
20,15
|
Datum van publicatie
|
25/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.345
|
6.206
|
6.572
|
5.624
|
5.661
|
5.882
|
6.024
|
6.184
|
EBITDA
1 |
2.576
|
2.487
|
2.615
|
2.228
|
2.111
|
2.388
|
2.496
|
2.561
|
Bedrijfsresultaat (EBIT)
1 |
990
|
807
|
1.023
|
915
|
826
|
1.032
|
1.171
|
1.278
|
Operationele Marge
|
15,6%
|
13%
|
15,57%
|
16,27%
|
14,59%
|
17,55%
|
19,43%
|
20,67%
|
Resultaat voor belastingen (EBT)
1 |
464
|
-33
|
732
|
238
|
175
|
425
|
557,2
|
717,1
|
Nettowinst (verlies)
1 |
149
|
-348
|
590
|
177
|
-82
|
254,1
|
397,5
|
459,7
|
Nettomarge
|
2,35%
|
-5,61%
|
8,98%
|
3,15%
|
-1,45%
|
4,32%
|
6,6%
|
7,43%
|
WPA
2 |
1,480
|
-3,400
|
5,840
|
1,270
|
-0,4800
|
1,518
|
2,299
|
2,615
|
Free Cash Flow
1 |
425
|
657
|
81
|
327
|
645
|
711,7
|
951,5
|
989
|
FCF-marge
|
6,7%
|
10,59%
|
1,23%
|
5,81%
|
11,39%
|
12,1%
|
15,79%
|
15,99%
|
Kasstroomconversie (ebitda)
|
16,5%
|
26,42%
|
3,1%
|
14,68%
|
30,55%
|
29,8%
|
38,12%
|
38,61%
|
Kasstroomconversie (nettowinst)
|
285,23%
|
-
|
13,73%
|
184,75%
|
-
|
280,04%
|
239,39%
|
215,14%
|
Dividend per aandeel
2 |
1,000
|
-
|
-
|
-
|
-
|
-
|
0,3273
|
-
|
Datum van publicatie
|
25/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
27/02/24
|
-
|
-
|
-
|
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 |
1.634
|
1.687
|
1.408
|
1.447
|
1.388
|
1.381
|
1.369
|
1.393
|
1.424
|
1.475
|
1.448
|
1.463
|
1.474
|
1.513
|
1.506
|
EBITDA
1 |
650
|
647
|
564
|
577
|
539
|
548
|
507
|
515
|
533
|
557
|
577,5
|
589,5
|
598,1
|
616,9
|
599,1
|
Bedrijfsresultaat (EBIT)
1 |
298
|
280
|
234
|
247
|
196
|
238
|
190
|
198
|
209
|
228
|
258,2
|
276,8
|
292,2
|
306,8
|
287,7
|
Operationele Marge
|
18,24%
|
16,6%
|
16,62%
|
17,07%
|
14,12%
|
17,23%
|
13,88%
|
14,21%
|
14,68%
|
15,46%
|
17,83%
|
18,92%
|
19,82%
|
20,29%
|
19,1%
|
Resultaat voor belastingen (EBT)
1 |
46
|
728
|
99
|
71
|
4
|
64
|
39
|
33
|
36
|
66
|
84,69
|
106,3
|
124,2
|
144,3
|
135,5
|
Nettowinst (verlies)
1 |
5
|
643
|
23
|
129
|
-32
|
57
|
3
|
-22
|
-
|
-63
|
35
|
65
|
118
|
124
|
116,6
|
Nettomarge
|
0,31%
|
38,11%
|
1,63%
|
8,91%
|
-2,31%
|
4,13%
|
0,22%
|
-1,58%
|
-
|
-4,27%
|
2,42%
|
4,44%
|
8%
|
8,2%
|
7,74%
|
WPA
2 |
0,0500
|
6,410
|
0,2300
|
1,140
|
-0,1800
|
0,3300
|
0,0200
|
-0,1300
|
-
|
-0,3700
|
0,5730
|
0,6278
|
0,5967
|
0,6474
|
0,6806
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0811
|
-
|
0,0811
|
-
|
Datum van publicatie
|
28/10/21
|
11/02/22
|
28/04/22
|
28/07/22
|
27/10/22
|
10/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.872
|
5.691
|
8.017
|
6.834
|
6.965
|
6.380
|
5.998
|
5.390
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,28
x
|
2,288
x
|
3,066
x
|
3,067
x
|
3,299
x
|
2,671
x
|
2,403
x
|
2,104
x
|
Free Cash Flow
1 |
425
|
657
|
81
|
327
|
645
|
712
|
952
|
989
|
ROE (netto-inkomsten/eigen vermogen)
|
6,02%
|
-15,6%
|
25,4%
|
5,72%
|
-2,3%
|
7,4%
|
9,21%
|
11,1%
|
ROA (netto-inkomsten/totale activa)
|
1,29%
|
-2,75%
|
4,28%
|
1,21%
|
-0,57%
|
1,71%
|
2,14%
|
3,26%
|
Totale activa
1 |
11.585
|
12.659
|
13.781
|
14.669
|
14.358
|
14.902
|
18.571
|
14.088
|
Nettoactief per aandeel
2 |
23,80
|
20,30
|
25,80
|
21,10
|
20,60
|
21,20
|
23,50
|
23,10
|
Cashflow per aandeel
2 |
15,70
|
8,110
|
9,450
|
-
|
7,080
|
9,820
|
10,30
|
11,10
|
Capex
1 |
907
|
824
|
875
|
957
|
947
|
882
|
968
|
976
|
Capex/omzet
|
14,29%
|
13,28%
|
13,31%
|
17,02%
|
16,73%
|
14,99%
|
16,07%
|
15,78%
|
Datum van publicatie
|
25/02/20
|
11/02/21
|
11/02/22
|
10/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
20,15
USD Gemiddelde koersdoel
23,19
USD Spread / Gemiddelde doel +15,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,94% | 3,45 mld. | | +2,26% | 192 mld. | | -0,18% | 120 mld. | | +23,66% | 72,46 mld. | | -2,36% | 57,97 mld. | | +24,90% | 23,92 mld. | | +9,95% | 16,07 mld. | | -10,14% | 15,66 mld. | | +4,97% | 9,6 mld. | | -15,58% | 9,2 mld. |
andere draadloze telecommunicatiediensten
|