Beurs gesloten -
London S.E.
17:30:00 14-05-2024
|
Nabeurs
18:40:31
|
10,69
EUR
|
+0,33%
|
|
10,67
|
-0,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.783
|
25.874
|
24.775
|
24.661
|
27.400
|
28.277
|
-
|
-
|
Bedrijfswaarde
1 |
64.515
|
49.363
|
49.044
|
49.959
|
54.402
|
50.865
|
50.514
|
49.757
|
K/w-verhouding
|
12,9
x
|
5,69
x
|
-
|
12,7
x
|
12,1
x
|
10,4
x
|
9,31
x
|
8,53
x
|
Dividendrendement
|
5,34%
|
7,19%
|
7,44%
|
7,54%
|
6,79%
|
7%
|
7,22%
|
7,5%
|
Marktkapitalisatie/omzet
|
0,82
x
|
0,61
x
|
0,58
x
|
0,57
x
|
0,62
x
|
0,69
x
|
0,68
x
|
0,68
x
|
Bedrijfswaarde/omzet
|
1,53
x
|
1,17
x
|
1,15
x
|
1,15
x
|
1,23
x
|
1,24
x
|
1,22
x
|
1,2
x
|
Bedrijfswaarde/EBITDA
|
5,02
x
|
3,89
x
|
3,9
x
|
3,85
x
|
4,17
x
|
4,06
x
|
3,94
x
|
3,84
x
|
Bedrijfswaarde/FCF
|
22,5
x
|
8,87
x
|
13,7
x
|
12,9
x
|
10,4
x
|
15,5
x
|
14,1
x
|
13,2
x
|
FCF Yield
|
4,44%
|
11,3%
|
7,29%
|
7,73%
|
9,63%
|
6,44%
|
7,07%
|
7,57%
|
Price to Book
|
1,1
x
|
0,75
x
|
0,77
x
|
0,78
x
|
0,86
x
|
0,85
x
|
0,83
x
|
0,8
x
|
Aantal aandelen (in duizenden)
|
2.651.165
|
2.658.157
|
2.631.971
|
2.657.122
|
2.659.182
|
2.657.627
|
-
|
-
|
Referentieprijs
2 |
13,12
|
9,734
|
9,413
|
9,281
|
10,30
|
10,64
|
10,64
|
10,64
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.238
|
42.270
|
42.522
|
43.471
|
44.122
|
41.022
|
41.540
|
41.454
|
EBITDA
1 |
12.860
|
12.680
|
12.566
|
12.963
|
13.035
|
12.520
|
12.812
|
12.950
|
Bedrijfsresultaat (EBIT)
1 |
4.497
|
4.107
|
7.969
|
5.943
|
5.610
|
5.410
|
5.875
|
6.213
|
Operationele Marge
|
10,65%
|
9,72%
|
18,74%
|
13,67%
|
12,71%
|
13,19%
|
14,14%
|
14,99%
|
Resultaat voor belastingen (EBT)
1 |
4.673
|
4.207
|
1.740
|
3.882
|
3.763
|
4.489
|
5.019
|
5.488
|
Nettowinst (verlies)
1 |
3.006
|
4.822
|
233
|
2.146
|
2.440
|
2.760
|
3.069
|
3.345
|
Nettomarge
|
7,12%
|
11,41%
|
0,55%
|
4,94%
|
5,53%
|
6,73%
|
7,39%
|
8,07%
|
WPA
2 |
1,020
|
1,710
|
-
|
0,7300
|
0,8500
|
1,025
|
1,143
|
1,247
|
Free Cash Flow
1 |
2.866
|
5.565
|
3.576
|
3.864
|
5.239
|
3.276
|
3.572
|
3.766
|
FCF-marge
|
6,79%
|
13,17%
|
8,41%
|
8,89%
|
11,87%
|
7,99%
|
8,6%
|
9,09%
|
Kasstroomconversie (ebitda)
|
22,29%
|
43,89%
|
28,46%
|
29,81%
|
40,19%
|
26,17%
|
27,88%
|
29,08%
|
Kasstroomconversie (nettowinst)
|
95,34%
|
115,41%
|
1.534,76%
|
180,06%
|
214,71%
|
118,72%
|
116,4%
|
112,6%
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7447
|
0,7680
|
0,7982
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
21.665
|
20.769
|
21.501
|
20.867
|
10.508
|
11.147
|
21.655
|
10.582
|
10.715
|
21.297
|
10.823
|
11.351
|
22.174
|
10.619
|
10.926
|
21.545
|
10.999
|
11.578
|
9.850
|
10.001
|
9.970
|
10.529
|
EBITDA
1 |
6.902
|
5.914
|
6.766
|
5.837
|
3.550
|
3.179
|
6.729
|
2.620
|
3.314
|
5.934
|
3.582
|
3.448
|
7.029
|
2.590
|
3.305
|
5.895
|
3.596
|
3.544
|
2.406
|
3.062
|
3.271
|
3.257
|
Bedrijfsresultaat (EBIT)
|
-
|
2.249
|
-
|
-
|
-
|
1.052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
10,83%
|
-
|
-
|
-
|
9,44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
927
|
3.895
|
-
|
-
|
1.388
|
3.002
|
-
|
-
|
1.218
|
-
|
-
|
928
|
-
|
-
|
877
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
4,46%
|
18,12%
|
-
|
-
|
12,46%
|
13,86%
|
-
|
-
|
5,72%
|
-
|
-
|
4,19%
|
-
|
-
|
4,07%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,5200
|
0,5200
|
-
|
-
|
-
|
-
|
0,1500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1700
|
0,1200
|
0,4400
|
0,4400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/02/20
|
30/07/20
|
18/02/21
|
29/07/21
|
26/10/21
|
17/02/22
|
17/02/22
|
26/04/22
|
28/07/22
|
28/07/22
|
25/10/22
|
16/02/23
|
16/02/23
|
26/04/23
|
26/07/23
|
26/07/23
|
24/10/23
|
15/02/24
|
24/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
29.732
|
23.489
|
24.269
|
25.298
|
27.002
|
22.587
|
22.236
|
21.479
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,312
x
|
1,852
x
|
1,931
x
|
1,952
x
|
2,071
x
|
1,804
x
|
1,736
x
|
1,659
x
|
Free Cash Flow
1 |
2.866
|
5.565
|
3.576
|
3.864
|
5.239
|
3.276
|
3.572
|
3.766
|
ROE (netto-inkomsten/eigen vermogen)
|
9,64%
|
14,6%
|
6,1%
|
6,69%
|
7,67%
|
8,66%
|
9,24%
|
9,83%
|
ROA (netto-inkomsten/totale activa)
|
2,96%
|
4,5%
|
0,22%
|
1,97%
|
2,22%
|
2,76%
|
2,87%
|
3,11%
|
Totale activa
1 |
101.448
|
107.237
|
107.875
|
108.862
|
109.851
|
99.844
|
106.745
|
107.709
|
Nettoactief per aandeel
2 |
12,00
|
13,00
|
12,20
|
12,00
|
12,00
|
12,60
|
12,90
|
13,30
|
Cashflow per aandeel
2 |
3,780
|
4,730
|
4,230
|
4,180
|
4,530
|
3,400
|
3,650
|
3,750
|
Capex
1 |
7.293
|
7.132
|
7.660
|
7.371
|
6.815
|
6.321
|
6.291
|
6.268
|
Capex/omzet
|
17,27%
|
16,87%
|
18,01%
|
16,96%
|
15,45%
|
15,41%
|
15,15%
|
15,12%
|
Datum van publicatie
|
13/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
15/02/24
|
-
|
-
|
-
|
Laatste slotkoers
10,64
EUR Gemiddelde koersdoel
13,17
EUR Spread / Gemiddelde doel +23,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,73% | 206 mld. | | +7,57% | 171 mld. | | +1,20% | 118 mld. | | -7,43% | 86,23 mld. | | +18,45% | 71,64 mld. | | +6,54% | 62,59 mld. | | -5,82% | 50,67 mld. | | -28,99% | 39,56 mld. | | -15,99% | 39,16 mld. |
andere geintegreerde telecommunicatiediensten
|