Beurs gesloten -
Nyse
22:00:02 05-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,78
USD
|
-0,68%
|
|
+0,90%
|
+5,76%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
213.463
|
289.515
|
391.493
|
284.545
|
276.335
|
317.602
|
-
|
-
|
Bedrijfswaarde
1 |
386.658
|
575.671
|
639.381
|
507.935
|
514.956
|
576.581
|
569.479
|
574.092
|
K/w-verhouding
|
9,5
x
|
12
x
|
14,9
x
|
27,3
x
|
10,4
x
|
9,09
x
|
9,17
x
|
7,7
x
|
Dividendrendement
|
7,59%
|
5,82%
|
4,64%
|
10,2%
|
7,43%
|
6,64%
|
6,93%
|
7,64%
|
Marktkapitalisatie/omzet
|
1,26
x
|
1,6
x
|
2,03
x
|
1,39
x
|
1,31
x
|
1,45
x
|
1,39
x
|
1,34
x
|
Bedrijfswaarde/omzet
|
2,29
x
|
3,18
x
|
3,31
x
|
2,47
x
|
2,44
x
|
2,64
x
|
2,5
x
|
2,42
x
|
Bedrijfswaarde/EBITDA
|
4,84
x
|
6,48
x
|
6,65
x
|
5,06
x
|
4,94
x
|
5,45
x
|
5,14
x
|
4,91
x
|
Bedrijfswaarde/FCF
|
-23,7
x
|
82,5
x
|
-52,6
x
|
-28,9
x
|
54,2
x
|
26,8
x
|
18,3
x
|
13,4
x
|
FCF Yield
|
-4,22%
|
1,21%
|
-1,9%
|
-3,47%
|
1,84%
|
3,74%
|
5,46%
|
7,46%
|
Price to Book
|
1,91
x
|
2,51
x
|
3,18
x
|
2,62
x
|
2,63
x
|
2,72
x
|
2,4
x
|
2,1
x
|
Aantal aandelen (in duizenden)
|
216.056
|
216.056
|
216.056
|
216.056
|
216.056
|
216.056
|
-
|
-
|
Referentieprijs
2 |
988,0
|
1.340
|
1.812
|
1.317
|
1.279
|
1.470
|
1.470
|
1.470
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
23/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
169.187
|
181.004
|
193.257
|
205.245
|
210.953
|
218.451
|
227.962
|
237.526
|
EBITDA
1 |
79.815
|
88.783
|
96.169
|
100.478
|
104.297
|
105.875
|
110.858
|
116.998
|
Bedrijfsresultaat (EBIT)
1 |
40.159
|
41.303
|
44.000
|
-5.501
|
52.483
|
57.944
|
59.071
|
64.371
|
Operationele Marge
|
23,74%
|
22,82%
|
22,77%
|
-2,68%
|
24,88%
|
26,52%
|
25,91%
|
27,1%
|
Resultaat voor belastingen (EBT)
1 |
32.336
|
33.021
|
34.154
|
13.509
|
36.477
|
46.032
|
47.199
|
53.973
|
Nettowinst (verlies)
1 |
22.521
|
24.284
|
26.367
|
10.485
|
26.614
|
35.661
|
35.146
|
42.845
|
Nettomarge
|
13,31%
|
13,42%
|
13,64%
|
5,11%
|
12,62%
|
16,32%
|
15,42%
|
18,04%
|
WPA
2 |
104,0
|
112,1
|
121,8
|
48,26
|
122,9
|
161,6
|
160,4
|
190,8
|
Free Cash Flow
1 |
-16.311
|
6.976
|
-12.164
|
-17.603
|
9.499
|
21.544
|
31.081
|
42.807
|
FCF-marge
|
-9,64%
|
3,85%
|
-6,29%
|
-8,58%
|
4,5%
|
9,86%
|
13,63%
|
18,02%
|
Kasstroomconversie (ebitda)
|
-
|
7,86%
|
-
|
-
|
9,11%
|
20,35%
|
28,04%
|
36,59%
|
Kasstroomconversie (nettowinst)
|
-
|
28,73%
|
-
|
-
|
35,69%
|
60,41%
|
88,43%
|
99,91%
|
Dividend per aandeel
2 |
75,00
|
78,00
|
84,00
|
134,0
|
95,00
|
97,61
|
101,9
|
112,3
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
23/03/23
|
7/03/24
|
-
|
-
|
-
|
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
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
34,73
|
41,95
|
35,40
|
49,18
|
-78,27
|
41,66
|
-
|
43,56
|
-5,920
|
45,40
|
42,45
|
43,15
|
39,68
|
43,39
|
49,85
|
Dividend per aandeel
1 |
-
|
42,00
|
-
|
47,00
|
-
|
-
|
-
|
49,00
|
46,00
|
-
|
46,00
|
48,99
|
-
|
-
|
48,99
|
Datum van publicatie
|
3/03/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/03/23
|
4/05/23
|
3/08/23
|
7/11/23
|
7/03/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
173.195
|
286.156
|
247.888
|
223.390
|
238.621
|
258.979
|
251.877
|
256.490
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,17
x
|
3,223
x
|
2,578
x
|
2,223
x
|
2,288
x
|
2,446
x
|
2,272
x
|
2,192
x
|
Free Cash Flow
1 |
-16.311
|
6.976
|
-12.164
|
-17.603
|
9.499
|
21.544
|
31.081
|
42.807
|
ROE (netto-inkomsten/eigen vermogen)
|
20,1%
|
21,4%
|
22,1%
|
9,04%
|
24,9%
|
29,8%
|
27,4%
|
27,6%
|
ROA (netto-inkomsten/totale activa)
|
4,98%
|
5,1%
|
4,39%
|
2,45%
|
4,85%
|
6,16%
|
5,91%
|
7,37%
|
Totale activa
1 |
451.920
|
475.905
|
601.081
|
427.443
|
548.697
|
578.714
|
594.214
|
581.264
|
Nettoactief per aandeel
2 |
518,0
|
534,0
|
570,0
|
503,0
|
487,0
|
541,0
|
613,0
|
699,0
|
Cashflow per aandeel
2 |
340,0
|
401,0
|
425,0
|
353,0
|
397,0
|
454,0
|
424,0
|
467,0
|
Capex
1 |
89.701
|
78.100
|
103.977
|
93.803
|
76.266
|
75.171
|
68.696
|
59.205
|
Capex/omzet
|
53,02%
|
43,15%
|
53,8%
|
45,7%
|
36,15%
|
34,41%
|
30,13%
|
24,93%
|
Datum van publicatie
|
5/03/20
|
4/03/21
|
3/03/22
|
23/03/23
|
7/03/24
|
-
|
-
|
-
|
Laatste slotkoers
1.470
PHP Gemiddelde koersdoel
1.682
PHP Spread / Gemiddelde doel +14,39% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,60% | 215 mld. | | +9,47% | 174 mld. | | +9,56% | 127 mld. | | -9,52% | 81,58 mld. | | +26,20% | 74,38 mld. | | 0,00% | 53,5 mld. | | -6,06% | 50,45 mld. | | -22,36% | 43,47 mld. | | -18,53% | 37,88 mld. |
andere geintegreerde telecommunicatiediensten
|