Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
164
USD
|
-0,05%
|
|
+1,00%
|
+2,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
67.094
|
167.374
|
144.865
|
174.182
|
185.418
|
193.020
|
-
|
-
|
Bedrijfswaarde
1 |
90.535
|
230.621
|
215.002
|
244.166
|
257.797
|
267.628
|
271.113
|
273.216
|
K/w-verhouding
|
19,5
x
|
50,9
x
|
48,1
x
|
68
x
|
23,1
x
|
18,3
x
|
14,8
x
|
12,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
0,41%
|
1,62%
|
1,8%
|
2%
|
Marktkapitalisatie/omzet
|
1,49
x
|
2,45
x
|
1,81
x
|
2,19
x
|
2,36
x
|
2,4
x
|
2,32
x
|
2,24
x
|
Bedrijfswaarde/omzet
|
2,01
x
|
3,37
x
|
2,68
x
|
3,07
x
|
3,28
x
|
3,33
x
|
3,26
x
|
3,17
x
|
Bedrijfswaarde/EBITDA
|
6,76
x
|
9,39
x
|
7,99
x
|
8,78
x
|
8,76
x
|
8,42
x
|
8,02
x
|
7,64
x
|
Bedrijfswaarde/FCF
|
19,3
x
|
76,8
x
|
38,1
x
|
31,9
x
|
19
x
|
16
x
|
15,3
x
|
15,5
x
|
FCF Yield
|
5,18%
|
1,3%
|
2,63%
|
3,14%
|
5,27%
|
6,25%
|
6,53%
|
6,46%
|
Price to Book
|
2,33
x
|
2,56
x
|
2,1
x
|
2,48
x
|
2,96
x
|
3,15
x
|
3,26
x
|
3,35
x
|
Aantal aandelen (in duizenden)
|
855.575
|
1.241.187
|
1.249.054
|
1.244.154
|
1.156.475
|
1.177.240
|
-
|
-
|
Referentieprijs
2 |
78,42
|
134,8
|
116,0
|
140,0
|
160,3
|
164,0
|
164,0
|
164,0
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
2/02/22
|
1/02/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.998
|
68.397
|
80.118
|
79.571
|
78.558
|
80.325
|
83.273
|
86.164
|
EBITDA
1 |
13.383
|
24.557
|
26.924
|
27.821
|
29.428
|
31.787
|
33.788
|
35.777
|
Bedrijfsresultaat (EBIT)
1 |
5.722
|
6.636
|
6.892
|
6.543
|
14.266
|
17.401
|
19.718
|
21.094
|
Operationele Marge
|
12,72%
|
9,7%
|
8,6%
|
8,22%
|
18,16%
|
21,66%
|
23,68%
|
24,48%
|
Resultaat voor belastingen (EBT)
1 |
4.603
|
3.530
|
3.351
|
3.146
|
10.999
|
13.914
|
16.006
|
17.235
|
Nettowinst (verlies)
1 |
3.468
|
3.064
|
3.024
|
2.590
|
8.317
|
10.475
|
12.146
|
13.099
|
Nettomarge
|
7,71%
|
4,48%
|
3,77%
|
3,25%
|
10,59%
|
13,04%
|
14,59%
|
15,2%
|
WPA
2 |
4,020
|
2,650
|
2,410
|
2,060
|
6,930
|
8,955
|
11,09
|
13,03
|
Free Cash Flow
1 |
4.689
|
3.001
|
5.646
|
7.656
|
13.586
|
16.717
|
17.714
|
17.638
|
FCF-marge
|
10,42%
|
4,39%
|
7,05%
|
9,62%
|
17,29%
|
20,81%
|
21,27%
|
20,47%
|
Kasstroomconversie (ebitda)
|
35,04%
|
12,22%
|
20,97%
|
27,52%
|
46,17%
|
52,59%
|
52,42%
|
49,3%
|
Kasstroomconversie (nettowinst)
|
135,21%
|
97,94%
|
186,71%
|
295,6%
|
163,35%
|
159,58%
|
145,83%
|
134,65%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
0,6500
|
2,654
|
2,949
|
3,277
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
2/02/22
|
1/02/23
|
25/01/24
|
-
|
-
|
-
|
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 |
19.624
|
20.785
|
20.120
|
19.701
|
19.477
|
20.273
|
19.632
|
19.196
|
19.252
|
20.478
|
19.594
|
19.658
|
19.859
|
20.984
|
20.361
|
EBITDA
1 |
6.811
|
6.302
|
6.950
|
7.004
|
7.039
|
6.828
|
7.199
|
7.405
|
7.600
|
7.224
|
7.652
|
8.056
|
8.156
|
7.949
|
8.334
|
Bedrijfsresultaat (EBIT)
1 |
2.539
|
1.063
|
1.806
|
709
|
1.281
|
2.747
|
3.397
|
3.793
|
3.596
|
3.480
|
3.998
|
4.453
|
4.572
|
4.327
|
4.782
|
Operationele Marge
|
12,94%
|
5,11%
|
8,98%
|
3,6%
|
6,58%
|
13,55%
|
17,3%
|
19,76%
|
18,68%
|
16,99%
|
20,4%
|
22,65%
|
23,02%
|
20,62%
|
23,49%
|
Resultaat voor belastingen (EBT)
1 |
688
|
229
|
931
|
-163
|
451
|
1.927
|
2.571
|
2.938
|
2.847
|
2.643
|
3.138
|
3.580
|
3.690
|
3.396
|
3.695
|
Nettowinst (verlies)
1 |
691
|
422
|
713
|
-108
|
508
|
1.477
|
1.940
|
2.221
|
2.142
|
2.014
|
2.374
|
2.694
|
2.793
|
2.571
|
2.925
|
Nettomarge
|
3,52%
|
2,03%
|
3,54%
|
-0,55%
|
2,61%
|
7,29%
|
9,88%
|
11,57%
|
11,13%
|
9,83%
|
12,12%
|
13,71%
|
14,07%
|
12,25%
|
14,37%
|
WPA
2 |
0,5500
|
0,3400
|
0,5700
|
-0,0900
|
0,4000
|
1,180
|
1,580
|
1,860
|
1,820
|
1,670
|
2,000
|
2,295
|
2,411
|
2,251
|
2,595
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,6500
|
0,6500
|
0,6500
|
0,6586
|
0,7064
|
0,7210
|
Datum van publicatie
|
2/11/21
|
2/02/22
|
27/04/22
|
27/07/22
|
27/10/22
|
1/02/23
|
27/04/23
|
27/07/23
|
25/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
23.441
|
63.247
|
70.137
|
69.984
|
72.379
|
74.608
|
78.092
|
80.196
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,752
x
|
2,576
x
|
2,605
x
|
2,516
x
|
2,46
x
|
2,347
x
|
2,311
x
|
2,242
x
|
Free Cash Flow
1 |
4.689
|
3.001
|
5.646
|
7.656
|
13.586
|
16.717
|
17.714
|
17.638
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
11,2%
|
7,92%
|
3,73%
|
13,5%
|
16,7%
|
22%
|
27,4%
|
ROA (netto-inkomsten/totale activa)
|
4,35%
|
2,13%
|
1,49%
|
1,24%
|
3,97%
|
5,05%
|
5,92%
|
6,61%
|
Totale activa
1 |
79.695
|
143.542
|
203.362
|
208.871
|
209.512
|
207.316
|
205.070
|
198.221
|
Nettoactief per aandeel
2 |
33,60
|
52,60
|
55,30
|
56,40
|
54,10
|
52,10
|
50,30
|
48,90
|
Cashflow per aandeel
2 |
7,900
|
7,480
|
11,10
|
13,40
|
15,50
|
20,30
|
24,00
|
26,30
|
Capex
1 |
6.391
|
11.034
|
12.326
|
13.970
|
9.801
|
9.116
|
9.516
|
9.762
|
Capex/omzet
|
14,2%
|
16,13%
|
15,38%
|
17,56%
|
12,48%
|
11,35%
|
11,43%
|
11,33%
|
Datum van publicatie
|
6/02/20
|
4/02/21
|
2/02/22
|
1/02/23
|
25/01/24
|
-
|
-
|
-
|
Laatste slotkoers
164
USD Gemiddelde koersdoel
189
USD Spread / Gemiddelde doel +15,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,26% | 193 mld. | | -0,18% | 120 mld. | | +23,66% | 72,46 mld. | | -2,36% | 57,97 mld. | | +24,90% | 23,92 mld. | | +0,76% | 23,3 mld. | | +9,95% | 16,07 mld. | | -10,14% | 15,66 mld. | | +4,97% | 9,6 mld. | | -15,58% | 9,2 mld. |
andere draadloze telecommunicatiediensten
|