Geschatte realtime
Tradegate
14:43:37 16-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,237
EUR
|
+0,08%
|
|
+5,42%
|
-18,73%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.658
|
8.279
|
9.107
|
4.546
|
6.305
|
5.192
|
-
|
-
|
Bedrijfswaarde
1 |
41.523
|
31.605
|
31.294
|
29.910
|
31.961
|
31.341
|
31.493
|
31.589
|
K/w-verhouding
|
13,9
x
|
1,14
x
|
-1,09
x
|
-1,55
x
|
-4,2
x
|
-9,79
x
|
-15,8
x
|
-21,9
x
|
Dividendrendement
|
1,8%
|
2,65%
|
-
|
-
|
-
|
0,93%
|
1,57%
|
1,67%
|
Marktkapitalisatie/omzet
|
0,65
x
|
0,52
x
|
0,59
x
|
0,29
x
|
0,39
x
|
0,32
x
|
0,31
x
|
0,31
x
|
Bedrijfswaarde/omzet
|
2,31
x
|
2
x
|
2,04
x
|
1,89
x
|
1,96
x
|
1,91
x
|
1,9
x
|
1,88
x
|
Bedrijfswaarde/EBITDA
|
5,09
x
|
4,69
x
|
6,16
x
|
5,59
x
|
5,6
x
|
5,39
x
|
5,1
x
|
4,98
x
|
Bedrijfswaarde/FCF
|
18
x
|
10,3
x
|
96,9
x
|
-21,2
x
|
-841
x
|
-70
x
|
249
x
|
95,6
x
|
FCF Yield
|
5,54%
|
9,73%
|
1,03%
|
-4,71%
|
-0,12%
|
-1,43%
|
0,4%
|
1,05%
|
Price to Book
|
0,58
x
|
0,3
x
|
0,38
x
|
0,31
x
|
0,46
x
|
0,4
x
|
0,39
x
|
0,29
x
|
Aantal aandelen (in duizenden)
|
21.067.160
|
21.195.996
|
21.202.712
|
21.241.316
|
21.252.196
|
21.252.196
|
-
|
-
|
Referentieprijs
2 |
0,5564
|
0,3774
|
0,4342
|
0,2163
|
0,2942
|
0,2393
|
0,2393
|
0,2393
|
Datum van publicatie
|
10/03/20
|
24/02/21
|
2/03/22
|
15/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.974
|
15.805
|
15.316
|
15.788
|
16.296
|
16.374
|
16.572
|
16.792
|
EBITDA
1 |
8.151
|
6.739
|
5.080
|
5.347
|
5.710
|
5.811
|
6.174
|
6.348
|
Bedrijfsresultaat (EBIT)
1 |
3.175
|
2.104
|
-3.529
|
606
|
836
|
1.634
|
1.913
|
2.164
|
Operationele Marge
|
17,66%
|
13,31%
|
-23,04%
|
3,84%
|
5,13%
|
9,98%
|
11,54%
|
12,88%
|
Resultaat voor belastingen (EBT)
1 |
1.739
|
1.397
|
-4.515
|
-588
|
-880
|
184
|
633,9
|
570,1
|
Nettowinst (verlies)
1 |
916
|
7.224
|
-8.652
|
-2.925
|
-1.441
|
-536,2
|
-386,7
|
-254,3
|
Nettomarge
|
5,1%
|
45,71%
|
-56,49%
|
-18,53%
|
-8,84%
|
-3,27%
|
-2,33%
|
-1,51%
|
WPA
2 |
0,0400
|
0,3300
|
-0,4000
|
-0,1400
|
-0,0700
|
-0,0244
|
-0,0151
|
-0,0109
|
Free Cash Flow
1 |
2.301
|
3.074
|
323
|
-1.410
|
-38
|
-448
|
126,6
|
330,4
|
FCF-marge
|
12,8%
|
19,45%
|
2,11%
|
-8,93%
|
-0,23%
|
-2,74%
|
0,76%
|
1,97%
|
Kasstroomconversie (ebitda)
|
28,23%
|
45,62%
|
6,36%
|
-
|
-
|
-
|
2,05%
|
5,2%
|
Kasstroomconversie (nettowinst)
|
251,2%
|
42,55%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0100
|
0,0100
|
-
|
-
|
-
|
0,002220
|
0,003750
|
0,004000
|
Datum van publicatie
|
10/03/20
|
24/02/21
|
2/03/22
|
15/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
7.759
|
7.567
|
3.976
|
3.644
|
3.913
|
7.557
|
3.972
|
4.259
|
3.847
|
3.999
|
7.846
|
4.107
|
4.343
|
3.930
|
4.075
|
4.107
|
4.321
|
EBITDA
|
3.398
|
2.770
|
731
|
1.316
|
1.342
|
-
|
1.287
|
1.402
|
1.039
|
1.641
|
2.680
|
1.547
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
-
|
501
|
-4.469
|
209
|
-
|
-
|
41
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
6,62%
|
-112,4%
|
5,74%
|
-
|
-
|
1,03%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
678
|
-137
|
-8.642
|
-204
|
-279
|
-483
|
-2.245
|
-
|
-689
|
-124
|
-813
|
-311
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,74%
|
-1,81%
|
-217,35%
|
-5,6%
|
-7,13%
|
-6,39%
|
-56,52%
|
-
|
-17,91%
|
-3,1%
|
-10,36%
|
-7,57%
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,0100
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/08/20
|
27/07/21
|
2/03/22
|
4/05/22
|
3/08/22
|
3/08/22
|
10/11/22
|
15/03/23
|
10/05/23
|
2/08/23
|
2/08/23
|
8/11/23
|
6/03/24
|
29/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
29.865
|
23.326
|
22.187
|
25.364
|
25.656
|
26.149
|
26.301
|
26.397
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,664
x
|
3,461
x
|
4,368
x
|
4,744
x
|
4,493
x
|
4,5
x
|
4,26
x
|
4,158
x
|
Free Cash Flow
1 |
2.301
|
3.074
|
323
|
-1.410
|
-38
|
-448
|
127
|
330
|
ROE (netto-inkomsten/eigen vermogen)
|
5,34%
|
31,1%
|
-39,7%
|
-3,01%
|
-5,37%
|
-1,99%
|
-1,04%
|
-0,13%
|
ROA (netto-inkomsten/totale activa)
|
1,57%
|
10,1%
|
-12,1%
|
-4,46%
|
-2,32%
|
-1,2%
|
-1%
|
-0,5%
|
Totale activa
1 |
58.530
|
71.669
|
71.210
|
65.606
|
62.093
|
44.680
|
38.667
|
50.854
|
Nettoactief per aandeel
2 |
0,9600
|
1,240
|
1,140
|
0,7100
|
0,6400
|
0,6000
|
0,6100
|
0,8400
|
Cashflow per aandeel
2 |
0,2800
|
0,3100
|
0,2000
|
0,2300
|
0,1900
|
0,2200
|
0,2200
|
0,3100
|
Capex
1 |
3.649
|
3.409
|
4.630
|
3.979
|
3.982
|
3.922
|
3.863
|
3.735
|
Capex/omzet
|
20,3%
|
21,57%
|
30,23%
|
25,2%
|
24,44%
|
23,96%
|
23,31%
|
22,24%
|
Datum van publicatie
|
10/03/20
|
24/02/21
|
2/03/22
|
15/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,2393
EUR Gemiddelde koersdoel
0,3286
EUR Spread / Gemiddelde doel +37,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,52% | 216 mld. | | +8,20% | 172 mld. | | +9,43% | 128 mld. | | -8,76% | 84,53 mld. | | +32,89% | 76,05 mld. | | +2,29% | 55,75 mld. | | -3,71% | 51,7 mld. | | -16,49% | 46,75 mld. | | -17,62% | 38,07 mld. |
andere geintegreerde telecommunicatiediensten
|