Beurs gesloten -
Xetra
17:35:35 26-06-2024
|
Nabeurs
19:21:06
|
9,2
EUR
|
-0,22%
|
|
9,22
|
+0,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.835
|
4.204
|
5.060
|
3.838
|
5.080
|
6.123
|
-
|
-
|
Bedrijfswaarde
1 |
7.357
|
6.536
|
7.125
|
3.838
|
7.675
|
8.321
|
8.180
|
7.716
|
K/w-verhouding
|
14,9
x
|
10,9
x
|
11,2
x
|
6,08
x
|
7,89
x
|
9,3
x
|
8,49
x
|
7,97
x
|
Dividendrendement
|
3,16%
|
3,63%
|
3,67%
|
-
|
4,71%
|
4,16%
|
4,53%
|
5,01%
|
Marktkapitalisatie/omzet
|
1,06
x
|
0,92
x
|
1,08
x
|
0,77
x
|
0,97
x
|
1,13
x
|
1,1
x
|
1,06
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,44
x
|
1,53
x
|
0,77
x
|
1,46
x
|
1,54
x
|
1,46
x
|
1,34
x
|
Bedrijfswaarde/EBITDA
|
4,71
x
|
4,14
x
|
4,18
x
|
2,09
x
|
3,99
x
|
4,11
x
|
3,9
x
|
3,53
x
|
Bedrijfswaarde/FCF
|
12,6
x
|
8,85
x
|
14,7
x
|
-
|
12,3
x
|
12,8
x
|
15,2
x
|
13,2
x
|
FCF Yield
|
7,94%
|
11,3%
|
6,81%
|
-
|
8,1%
|
7,79%
|
6,57%
|
7,6%
|
Price to Book
|
1,83
x
|
1,51
x
|
1,63
x
|
-
|
1,1
x
|
1,25
x
|
1,11
x
|
1,09
x
|
Aantal aandelen (in duizenden)
|
664.085
|
664.085
|
664.085
|
664.085
|
664.085
|
664.085
|
-
|
-
|
Referentieprijs
2 |
7,280
|
6,330
|
7,620
|
5,780
|
7,650
|
9,220
|
9,220
|
9,220
|
Datum van publicatie
|
30/01/20
|
9/02/21
|
9/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.565
|
4.549
|
4.666
|
5.005
|
5.251
|
5.410
|
5.591
|
5.757
|
EBITDA
1 |
1.561
|
1.577
|
1.706
|
1.838
|
1.924
|
2.025
|
2.099
|
2.189
|
Bedrijfsresultaat (EBIT)
1 |
614,8
|
638,9
|
753,4
|
871
|
911
|
982,7
|
1.042
|
1.107
|
Operationele Marge
|
13,47%
|
14,04%
|
16,15%
|
17,4%
|
17,35%
|
18,16%
|
18,64%
|
19,23%
|
Resultaat voor belastingen (EBT)
1 |
481,6
|
510,9
|
652,6
|
816
|
821
|
802,2
|
896,6
|
954,2
|
Nettowinst (verlies)
1 |
327
|
388,8
|
455
|
634
|
645
|
638,3
|
707,3
|
754,5
|
Nettomarge
|
7,16%
|
8,55%
|
9,75%
|
12,67%
|
12,28%
|
11,8%
|
12,65%
|
13,11%
|
WPA
2 |
0,4900
|
0,5800
|
0,6800
|
0,9500
|
0,9700
|
0,9910
|
1,086
|
1,156
|
Free Cash Flow
1 |
584,2
|
738,5
|
484,9
|
-
|
621,8
|
647,8
|
537,5
|
586,5
|
FCF-marge
|
12,8%
|
16,23%
|
10,39%
|
-
|
11,84%
|
11,97%
|
9,61%
|
10,19%
|
Kasstroomconversie (ebitda)
|
37,43%
|
46,84%
|
28,42%
|
-
|
32,32%
|
31,99%
|
25,61%
|
26,79%
|
Kasstroomconversie (nettowinst)
|
178,66%
|
189,95%
|
106,57%
|
-
|
96,41%
|
101,49%
|
76%
|
77,73%
|
Dividend per aandeel
2 |
0,2300
|
0,2300
|
0,2800
|
-
|
0,3600
|
0,3836
|
0,4174
|
0,4617
|
Datum van publicatie
|
30/01/20
|
9/02/21
|
9/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
1 |
2.301
|
1.205
|
1.219
|
1.143
|
1.208
|
1.292
|
1.338
|
-
|
1.299
|
2.557
|
1.326
|
1.369
|
EBITDA
1 |
738,7
|
480,2
|
399,9
|
431,6
|
456,9
|
517
|
432
|
-
|
486
|
922
|
521
|
481
|
Bedrijfsresultaat (EBIT)
1 |
350,7
|
243,8
|
158,9
|
-
|
219
|
-
|
185
|
-
|
241
|
436
|
-
|
201
|
Operationele Marge
|
15,24%
|
20,23%
|
13,03%
|
-
|
18,12%
|
-
|
13,83%
|
-
|
18,55%
|
17,05%
|
-
|
14,68%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
128,6
|
-
|
215
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
233,7
|
180,8
|
40,2
|
-
|
167
|
-
|
132
|
135
|
166
|
301
|
-
|
145
|
Nettomarge
|
10,16%
|
15%
|
3,3%
|
-
|
13,82%
|
-
|
9,87%
|
-
|
12,78%
|
11,77%
|
-
|
10,59%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2000
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/07/21
|
19/10/21
|
9/02/22
|
26/04/22
|
13/07/22
|
18/10/22
|
14/02/23
|
25/04/23
|
11/07/23
|
11/07/23
|
17/10/23
|
14/02/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.522
|
2.332
|
2.065
|
-
|
2.595
|
2.198
|
2.057
|
1.593
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,616
x
|
1,479
x
|
1,21
x
|
-
|
1,349
x
|
1,085
x
|
0,9801
x
|
0,728
x
|
Free Cash Flow
1 |
584
|
739
|
485
|
-
|
622
|
648
|
538
|
586
|
ROE (netto-inkomsten/eigen vermogen)
|
12,8%
|
14,3%
|
15,4%
|
-
|
15,8%
|
12,1%
|
12,4%
|
12,3%
|
ROA (netto-inkomsten/totale activa)
|
3,87%
|
4,65%
|
6,23%
|
-
|
7,21%
|
6,37%
|
6,64%
|
7,06%
|
Totale activa
1 |
8.448
|
8.357
|
7.309
|
-
|
8.951
|
10.016
|
10.652
|
10.692
|
Nettoactief per aandeel
2 |
3,980
|
4,200
|
4,690
|
-
|
6,920
|
7,400
|
8,330
|
8,480
|
Cashflow per aandeel
2 |
2,200
|
2,230
|
2,390
|
-
|
2,580
|
2,440
|
2,560
|
2,660
|
Capex
1 |
874
|
743
|
853
|
-
|
1.094
|
822
|
991
|
1.005
|
Capex/omzet
|
19,14%
|
16,32%
|
18,29%
|
-
|
20,83%
|
15,19%
|
17,72%
|
17,45%
|
Datum van publicatie
|
30/01/20
|
9/02/21
|
9/02/22
|
14/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,22
EUR Gemiddelde koersdoel
8,517
EUR Spread / Gemiddelde doel -7,63% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,05% | 208 mld. | | +8,62% | 173 mld. | | +7,22% | 123 mld. | | -12,19% | 79,43 mld. | | +20,86% | 70,41 mld. | | -2,92% | 52,04 mld. | | -8,17% | 49,75 mld. | | -25,21% | 41,88 mld. | | -19,25% | 38,12 mld. |
andere geintegreerde telecommunicatiediensten
|