Beurs gesloten -
OTC Markets
16:10:16 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,51
USD
|
+0,05%
|
|
+0,05%
|
-0,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
223.998
|
201.293
|
193.965
|
128.146
|
161.417
|
163.327
|
-
|
-
|
Bedrijfswaarde
1 |
307.098
|
311.693
|
294.748
|
226.021
|
241.198
|
245.222
|
246.327
|
241.726
|
K/w-verhouding
|
26,7
x
|
11,8
x
|
127
x
|
2,85
x
|
11,8
x
|
8,7
x
|
15
x
|
13,6
x
|
Dividendrendement
|
5,53%
|
6,17%
|
6,71%
|
10,3%
|
8,06%
|
8,01%
|
8,08%
|
8,22%
|
Marktkapitalisatie/omzet
|
1,97
x
|
1,64
x
|
1,76
x
|
1,3
x
|
2,01
x
|
2,01
x
|
1,98
x
|
1,95
x
|
Bedrijfswaarde/omzet
|
2,7
x
|
2,54
x
|
2,67
x
|
2,28
x
|
3
x
|
3,02
x
|
2,99
x
|
2,89
x
|
Bedrijfswaarde/EBITDA
|
6,77
x
|
5,51
x
|
6
x
|
5,33
x
|
6,98
x
|
6,93
x
|
6,76
x
|
6,45
x
|
Bedrijfswaarde/FCF
|
38,6
x
|
13,8
x
|
12,9
x
|
11,3
x
|
16,8
x
|
24,6
x
|
17,7
x
|
17,7
x
|
FCF Yield
|
2,59%
|
7,25%
|
7,74%
|
8,82%
|
5,97%
|
4,07%
|
5,66%
|
5,66%
|
Price to Book
|
5,85
x
|
5,33
x
|
7,38
x
|
2,13
x
|
2,5
x
|
2,43
x
|
2,55
x
|
2,66
x
|
Aantal aandelen (in duizenden)
|
1.422.663
|
1.379.663
|
1.399.458
|
1.398.973
|
1.384.365
|
1.367.898
|
-
|
-
|
Referentieprijs
2 |
157,4
|
145,9
|
138,6
|
91,60
|
116,6
|
119,4
|
119,4
|
119,4
|
Datum van publicatie
|
29/01/20
|
2/02/21
|
2/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
113.935
|
122.811
|
110.241
|
98.953
|
80.452
|
81.306
|
82.514
|
83.674
|
EBITDA
1 |
45.358
|
56.520
|
49.162
|
42.374
|
34.564
|
35.409
|
36.429
|
37.492
|
Bedrijfsresultaat (EBIT)
1 |
25.707
|
27.463
|
23.294
|
19.105
|
16.964
|
19.300
|
19.925
|
21.110
|
Operationele Marge
|
22,56%
|
22,36%
|
21,13%
|
19,31%
|
21,09%
|
23,74%
|
24,15%
|
25,23%
|
Resultaat voor belastingen (EBT)
1 |
21.906
|
25.641
|
17.084
|
10.732
|
1.097
|
20.920
|
17.997
|
19.546
|
Nettowinst (verlies)
1 |
8.489
|
17.341
|
1.528
|
44.913
|
13.734
|
18.898
|
11.058
|
12.019
|
Nettomarge
|
7,45%
|
14,12%
|
1,39%
|
45,39%
|
17,07%
|
23,24%
|
13,4%
|
14,36%
|
WPA
2 |
5,890
|
12,32
|
1,090
|
32,09
|
9,900
|
13,72
|
7,964
|
8,763
|
Free Cash Flow
1 |
7.947
|
22.596
|
22.825
|
19.924
|
14.392
|
9.972
|
13.949
|
13.674
|
FCF-marge
|
6,98%
|
18,4%
|
20,7%
|
20,13%
|
17,89%
|
12,26%
|
16,91%
|
16,34%
|
Kasstroomconversie (ebitda)
|
17,52%
|
39,98%
|
46,43%
|
47,02%
|
41,64%
|
28,16%
|
38,29%
|
36,47%
|
Kasstroomconversie (nettowinst)
|
93,62%
|
130,3%
|
1.493,78%
|
44,36%
|
104,79%
|
52,77%
|
126,15%
|
113,77%
|
Dividend per aandeel
2 |
8,700
|
9,000
|
9,300
|
9,400
|
9,400
|
9,561
|
9,650
|
9,820
|
Datum van publicatie
|
29/01/20
|
2/02/21
|
2/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
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
1 |
28.154
|
27.009
|
28.036
|
28.428
|
25.402
|
19.187
|
20.224
|
20.108
|
20.934
|
19.457
|
20.449
|
20.628
|
21.132
|
-
|
-
|
EBITDA
1 |
11.743
|
11.660
|
12.501
|
13.059
|
10.146
|
8.078
|
8.767
|
9.103
|
8.467
|
8.505
|
8.884
|
9.355
|
8.499
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.294
|
5.300
|
5.944
|
6.620
|
4.272
|
3.834
|
4.374
|
4.987
|
3.769
|
5.631
|
4.765
|
5.321
|
4.364
|
-
|
-
|
Operationele Marge
|
18,8%
|
19,62%
|
21,2%
|
23,29%
|
16,82%
|
19,98%
|
21,63%
|
24,8%
|
18%
|
28,94%
|
23,3%
|
25,79%
|
20,65%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.975
|
6.537
|
222
|
3.256
|
3.283
|
-50
|
2.288
|
4.567
|
-5.708
|
12.858
|
4.152
|
4.756
|
3.904
|
-
|
-
|
Nettowinst (verlies)
1 |
587
|
6.570
|
-1.113
|
1.549
|
37.906
|
18.146
|
821
|
2.451
|
-7.683
|
11.560
|
2.441
|
2.938
|
2.597
|
-
|
-
|
Nettomarge
|
2,08%
|
24,33%
|
-3,97%
|
5,45%
|
149,22%
|
94,57%
|
4,06%
|
12,19%
|
-36,7%
|
59,41%
|
11,94%
|
14,24%
|
12,29%
|
-
|
-
|
WPA
2 |
0,4200
|
4,690
|
-0,8000
|
1,110
|
27,09
|
13,01
|
0,5900
|
1,770
|
-5,550
|
8,350
|
1,461
|
2,018
|
1,575
|
-
|
-
|
Dividend per aandeel
2 |
5,300
|
-
|
4,300
|
-
|
5,100
|
-
|
-
|
-
|
4,400
|
-
|
6,534
|
-
|
3,000
|
-
|
5,000
|
Datum van publicatie
|
2/02/22
|
2/05/22
|
18/07/22
|
26/10/22
|
2/02/23
|
4/05/23
|
19/07/23
|
25/10/23
|
7/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
83.100
|
110.400
|
100.783
|
97.875
|
79.781
|
81.895
|
83.000
|
78.399
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,832
x
|
1,953
x
|
2,05
x
|
2,31
x
|
2,308
x
|
2,313
x
|
2,278
x
|
2,091
x
|
Free Cash Flow
1 |
7.947
|
22.596
|
22.825
|
19.924
|
14.392
|
9.972
|
13.949
|
13.674
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
36,5%
|
29,4%
|
30,1%
|
6,13%
|
18,9%
|
16,5%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
6,31%
|
5,52%
|
0,63%
|
19,3%
|
6%
|
5,95%
|
5,13%
|
5,82%
|
Totale activa
1 |
134.456
|
314.171
|
241.124
|
232.494
|
228.813
|
317.420
|
215.489
|
206.543
|
Nettoactief per aandeel
2 |
26,90
|
27,40
|
18,80
|
43,00
|
46,60
|
49,10
|
46,90
|
44,80
|
Cashflow per aandeel
2 |
20,70
|
31,30
|
30,20
|
28,00
|
21,00
|
22,30
|
21,80
|
21,80
|
Capex
1 |
18.075
|
21.440
|
19.447
|
19.298
|
14.728
|
13.794
|
12.934
|
12.079
|
Capex/omzet
|
15,86%
|
17,46%
|
17,64%
|
19,5%
|
18,31%
|
16,97%
|
15,67%
|
14,44%
|
Datum van publicatie
|
29/01/20
|
2/02/21
|
2/02/22
|
2/02/23
|
7/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
119,4
NOK Gemiddelde koersdoel
139,7
NOK Spread / Gemiddelde doel +16,97% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,79% | 211 mld. | | +11,86% | 135 mld. | | +78,37% | 103 mld. | | -2,03% | 56,95 mld. | | +50,41% | 28,87 mld. | | +2,57% | 24,01 mld. | | -3,23% | 17,12 mld. | | +17,65% | 10,81 mld. | | -5,34% | 10,65 mld. |
andere draadloze telecommunicatiediensten
|