Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
346,5
USD
|
-0,73%
|
|
+2,01%
|
+10,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.609
|
28.829
|
45.889
|
43.090
|
51.963
|
57.726
|
-
|
-
|
Bedrijfswaarde
1 |
31.737
|
32.750
|
49.708
|
47.779
|
56.276
|
61.603
|
60.958
|
60.184
|
K/w-verhouding
|
32,6
x
|
31,2
x
|
37,9
x
|
32,5
x
|
31,5
x
|
31
x
|
27,9
x
|
24,9
x
|
Dividendrendement
|
1,46%
|
1,55%
|
1,07%
|
1,26%
|
-
|
1,14%
|
1,11%
|
1,17%
|
Marktkapitalisatie/omzet
|
3,5
x
|
3,89
x
|
5,62
x
|
4,73
x
|
5,21
x
|
5,44
x
|
5,15
x
|
4,86
x
|
Bedrijfswaarde/omzet
|
4,02
x
|
4,42
x
|
6,08
x
|
5,24
x
|
5,64
x
|
5,81
x
|
5,44
x
|
5,07
x
|
Bedrijfswaarde/EBITDA
|
14,7
x
|
16,1
x
|
21,4
x
|
18,7
x
|
19
x
|
18,8
x
|
17,1
x
|
15,6
x
|
Bedrijfswaarde/FCF
|
20,2
x
|
23,5
x
|
31,2
x
|
30,5
x
|
31,4
x
|
31,6
x
|
27,1
x
|
23,8
x
|
FCF Yield
|
4,96%
|
4,26%
|
3,21%
|
3,28%
|
3,18%
|
3,16%
|
3,69%
|
4,2%
|
Price to Book
|
-40,5
x
|
-51,8
x
|
-1.179
x
|
382
x
|
74,4
x
|
40,5
x
|
25,8
x
|
19
x
|
Aantal aandelen (in duizenden)
|
171.336
|
169.523
|
168.897
|
167.203
|
165.968
|
166.606
|
-
|
-
|
Referentieprijs
2 |
161,1
|
170,1
|
271,7
|
257,7
|
313,1
|
346,5
|
346,5
|
346,5
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
9/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.887
|
7.414
|
8.171
|
9.112
|
9.978
|
10.602
|
11.214
|
11.868
|
EBITDA
1 |
2.161
|
2.029
|
2.319
|
2.551
|
2.963
|
3.283
|
3.561
|
3.853
|
Bedrijfsresultaat (EBIT)
1 |
1.975
|
1.835
|
2.117
|
2.368
|
2.784
|
3.002
|
3.255
|
3.542
|
Operationele Marge
|
25,04%
|
24,75%
|
25,91%
|
25,99%
|
27,9%
|
28,31%
|
29,03%
|
29,84%
|
Resultaat voor belastingen (EBT)
1 |
1.001
|
1.174
|
1.552
|
1.515
|
2.146
|
2.407
|
2.681
|
3.097
|
Nettowinst (verlies)
1 |
868
|
949
|
1.245
|
1.363
|
1.709
|
1.908
|
2.113
|
2.338
|
Nettomarge
|
11,01%
|
12,8%
|
15,24%
|
14,96%
|
17,13%
|
18%
|
18,84%
|
19,7%
|
WPA
2 |
4,950
|
5,450
|
7,170
|
7,930
|
9,930
|
11,19
|
12,40
|
13,93
|
Free Cash Flow
1 |
1.575
|
1.396
|
1.594
|
1.567
|
1.791
|
1.948
|
2.249
|
2.529
|
FCF-marge
|
19,97%
|
18,83%
|
19,51%
|
17,2%
|
17,95%
|
18,37%
|
20,06%
|
21,31%
|
Kasstroomconversie (ebitda)
|
72,88%
|
68,8%
|
68,74%
|
61,43%
|
60,45%
|
59,33%
|
63,17%
|
65,63%
|
Kasstroomconversie (nettowinst)
|
181,45%
|
147,1%
|
128,03%
|
114,97%
|
104,8%
|
102,07%
|
106,47%
|
108,17%
|
Dividend per aandeel
2 |
2,350
|
2,630
|
2,920
|
3,250
|
-
|
3,959
|
3,846
|
4,048
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
9/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
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 |
2.107
|
2.320
|
1.892
|
2.140
|
2.373
|
2.706
|
2.171
|
2.403
|
2.556
|
2.848
|
2.342
|
2.546
|
2.715
|
2.997
|
2.476
|
EBITDA
1 |
604
|
719
|
419
|
544
|
721
|
868
|
575
|
685
|
788
|
915
|
665,9
|
754
|
858,5
|
1.015
|
698
|
Bedrijfsresultaat (EBIT)
1 |
555
|
670
|
374
|
497
|
676
|
822
|
532
|
641
|
741
|
870
|
595,4
|
691,4
|
790,3
|
924,2
|
646,1
|
Operationele Marge
|
26,34%
|
28,88%
|
19,77%
|
23,22%
|
28,49%
|
30,38%
|
24,5%
|
26,67%
|
28,99%
|
30,55%
|
25,42%
|
27,15%
|
29,11%
|
30,84%
|
26,1%
|
Resultaat voor belastingen (EBT)
1 |
405
|
518
|
219
|
300
|
333
|
663
|
358
|
487
|
592
|
707
|
459,4
|
533
|
634
|
786,8
|
499
|
Nettowinst (verlies)
1 |
307
|
401
|
267
|
228
|
279
|
589
|
278
|
371
|
464
|
595
|
358,5
|
423,4
|
492,6
|
602,5
|
395,3
|
Nettomarge
|
14,57%
|
17,28%
|
14,11%
|
10,65%
|
11,76%
|
21,77%
|
12,81%
|
15,44%
|
18,15%
|
20,89%
|
15,31%
|
16,63%
|
18,14%
|
20,1%
|
15,97%
|
WPA
2 |
1,760
|
2,300
|
1,540
|
1,330
|
1,630
|
3,430
|
1,610
|
2,150
|
2,700
|
3,470
|
2,146
|
2,526
|
2,948
|
3,602
|
2,313
|
Dividend per aandeel
2 |
0,7100
|
0,7900
|
0,7900
|
0,7900
|
0,7900
|
0,8800
|
0,8800
|
0,8800
|
-
|
-
|
0,9800
|
0,9800
|
0,9800
|
1,025
|
1,070
|
Datum van publicatie
|
4/11/21
|
9/02/22
|
12/05/22
|
4/08/22
|
3/11/22
|
9/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.128
|
3.921
|
3.819
|
4.689
|
4.313
|
3.878
|
3.232
|
2.458
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,91
x
|
1,932
x
|
1,647
x
|
1,838
x
|
1,456
x
|
1,181
x
|
0,9076
x
|
0,638
x
|
Free Cash Flow
1 |
1.575
|
1.396
|
1.594
|
1.567
|
1.791
|
1.948
|
2.249
|
2.529
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
407%
|
179%
|
119%
|
90,7%
|
ROA (netto-inkomsten/totale activa)
|
13,9%
|
12,5%
|
10,8%
|
14,2%
|
13,1%
|
14,7%
|
15,8%
|
15,8%
|
Totale activa
1 |
6.225
|
7.620
|
11.532
|
9.573
|
13.075
|
12.988
|
13.392
|
14.787
|
Nettoactief per aandeel
2 |
-3,980
|
-3,280
|
-0,2300
|
0,6700
|
4,210
|
8,560
|
13,40
|
18,30
|
Cashflow per aandeel
2 |
10,40
|
9,260
|
10,60
|
10,60
|
11,90
|
13,30
|
14,80
|
17,00
|
Capex
1 |
248
|
217
|
243
|
256
|
253
|
296
|
309
|
300
|
Capex/omzet
|
3,14%
|
2,93%
|
2,97%
|
2,81%
|
2,54%
|
2,79%
|
2,76%
|
2,53%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
9/02/22
|
9/02/23
|
8/02/24
|
-
|
-
|
-
|
Laatste slotkoers
346,5
USD Gemiddelde koersdoel
362,8
USD Spread / Gemiddelde doel +4,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,66% | 57,73 mld. | | -5,27% | 194 mld. | | +12,39% | 82,95 mld. | | +61,44% | 66,91 mld. | | +11,60% | 27,55 mld. | | +12,37% | 20,23 mld. | | +63,72% | 20,06 mld. | | -9,05% | 17,46 mld. | | +8,53% | 17,63 mld. | | +17,74% | 11,26 mld. |
Communicatie & Netwerken - Andere
|