Beurs gesloten -
Nyse
22:00:01 08-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,99
USD
|
+1,10%
|
|
-0,94%
|
-13,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.121
|
2.640
|
2.734
|
1.777
|
3.531
|
3.070
|
-
|
-
|
Bedrijfswaarde
1 |
4.346
|
3.857
|
5.309
|
4.704
|
6.445
|
5.926
|
5.685
|
5.490
|
K/w-verhouding
|
25,2
x
|
11,7
x
|
17,8
x
|
59,6
x
|
65,9
x
|
43,9
x
|
33,9
x
|
25,7
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
27,8%
|
Marktkapitalisatie/omzet
|
0,78
x
|
0,65
x
|
0,66
x
|
0,43
x
|
0,9
x
|
0,81
x
|
0,81
x
|
0,81
x
|
Bedrijfswaarde/omzet
|
1,08
x
|
0,96
x
|
1,29
x
|
1,13
x
|
1,65
x
|
1,57
x
|
1,5
x
|
1,45
x
|
Bedrijfswaarde/EBITDA
|
5,22
x
|
3,63
x
|
5,04
x
|
4,92
x
|
6,54
x
|
6,12
x
|
5,74
x
|
5,38
x
|
Bedrijfswaarde/FCF
|
58,7
x
|
15,6
x
|
68,1
x
|
22,6
x
|
25
x
|
6,68
x
|
7,55
x
|
-
|
FCF Yield
|
1,7%
|
6,43%
|
1,47%
|
4,42%
|
4%
|
15%
|
13,2%
|
-
|
Price to Book
|
0,74
x
|
0,6
x
|
0,6
x
|
0,39
x
|
0,76
x
|
0,65
x
|
0,64
x
|
0,63
x
|
Aantal aandelen (in duizenden)
|
86.147
|
86.036
|
86.737
|
85.221
|
85.006
|
85.288
|
-
|
-
|
Referentieprijs
2 |
36,23
|
30,69
|
31,52
|
20,85
|
41,54
|
35,99
|
35,99
|
35,99
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.022
|
4.037
|
4.122
|
4.169
|
3.906
|
3.769
|
3.789
|
3.795
|
EBITDA
1 |
832
|
1.063
|
1.054
|
956
|
986
|
968,2
|
989,7
|
1.021
|
Bedrijfsresultaat (EBIT)
1 |
112
|
173
|
170
|
69
|
139
|
123
|
163,3
|
168,5
|
Operationele Marge
|
2,78%
|
4,29%
|
4,12%
|
1,66%
|
3,56%
|
3,26%
|
4,31%
|
4,44%
|
Resultaat voor belastingen (EBT)
1 |
185
|
250
|
180
|
72
|
111
|
114
|
148
|
168,7
|
Nettowinst (verlies)
1 |
127
|
229
|
155
|
30
|
54
|
77,27
|
92,99
|
122,8
|
Nettomarge
|
3,16%
|
5,67%
|
3,76%
|
0,72%
|
1,38%
|
2,05%
|
2,45%
|
3,23%
|
WPA
2 |
1,440
|
2,620
|
1,770
|
0,3500
|
0,6300
|
0,8190
|
1,061
|
1,399
|
Free Cash Flow
1 |
74
|
248
|
78
|
208
|
258
|
886,5
|
753
|
-
|
FCF-marge
|
1,84%
|
6,14%
|
1,89%
|
4,99%
|
6,61%
|
23,52%
|
19,87%
|
-
|
Kasstroomconversie (ebitda)
|
8,89%
|
23,33%
|
7,4%
|
21,76%
|
26,17%
|
91,56%
|
76,09%
|
-
|
Kasstroomconversie (nettowinst)
|
58,27%
|
108,3%
|
50,32%
|
693,33%
|
477,78%
|
1.147,25%
|
809,77%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,00
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
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 |
1.016
|
1.068
|
1.010
|
1.027
|
1.083
|
1.048
|
986
|
957
|
963
|
1.000
|
950
|
924,3
|
925,7
|
968,6
|
928,9
|
EBITDA
1 |
264
|
223
|
289
|
261
|
204
|
202
|
252
|
239
|
263
|
233
|
272
|
242,4
|
246,4
|
225,8
|
254
|
Bedrijfsresultaat (EBIT)
1 |
45
|
5
|
71
|
40
|
-15
|
-27
|
26
|
34
|
57
|
21
|
51
|
31,6
|
31,46
|
15,65
|
38,19
|
Operationele Marge
|
4,43%
|
0,47%
|
7,03%
|
3,89%
|
-1,39%
|
-2,58%
|
2,64%
|
3,55%
|
5,92%
|
2,1%
|
5,37%
|
3,42%
|
3,4%
|
1,62%
|
4,11%
|
Resultaat voor belastingen (EBT)
1 |
49
|
17
|
84
|
40
|
-15
|
-37
|
25
|
24
|
50
|
11
|
52
|
36,18
|
36,89
|
18,4
|
37,19
|
Nettowinst (verlies)
1 |
34
|
27
|
49
|
21
|
-12
|
-28
|
13
|
5
|
23
|
14
|
18
|
22,49
|
26,02
|
8,833
|
24,73
|
Nettomarge
|
3,35%
|
2,53%
|
4,85%
|
2,04%
|
-1,11%
|
-2,67%
|
1,32%
|
0,52%
|
2,39%
|
1,4%
|
1,89%
|
2,43%
|
2,81%
|
0,91%
|
2,66%
|
WPA
2 |
0,3800
|
0,3100
|
0,5700
|
0,2500
|
-0,1500
|
-0,3300
|
0,1500
|
0,0500
|
0,2600
|
0,1600
|
0,2000
|
0,2413
|
0,3117
|
0,1150
|
0,2800
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
17/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
16/02/23
|
4/05/23
|
4/08/23
|
3/11/23
|
16/02/24
|
3/05/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.225
|
1.217
|
2.575
|
2.927
|
2.914
|
2.857
|
2.616
|
2.421
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,472
x
|
1,145
x
|
2,443
x
|
3,062
x
|
2,955
x
|
2,95
x
|
2,643
x
|
2,371
x
|
Free Cash Flow
1 |
74
|
248
|
78
|
208
|
258
|
887
|
753
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
3,08%
|
5,32%
|
3,46%
|
0,66%
|
1,18%
|
1,71%
|
2,32%
|
2,7%
|
ROA (netto-inkomsten/totale activa)
|
1,65%
|
2,57%
|
1,55%
|
0,28%
|
0,49%
|
0,7%
|
0,95%
|
1,4%
|
Totale activa
1 |
7.719
|
8.922
|
10.011
|
10.730
|
10.931
|
11.015
|
9.814
|
8.768
|
Nettoactief per aandeel
2 |
48,80
|
51,30
|
52,90
|
53,60
|
54,40
|
55,20
|
56,20
|
57,30
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
9,950
|
-
|
-
|
-
|
Capex
1 |
650
|
989
|
724
|
602
|
608
|
609
|
615
|
619
|
Capex/omzet
|
16,16%
|
24,5%
|
17,56%
|
14,44%
|
15,57%
|
16,16%
|
16,23%
|
16,3%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Laatste slotkoers
35,99
USD Gemiddelde koersdoel
42
USD Spread / Gemiddelde doel +16,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,36% | 3,07 mld. | | +1,56% | 191 mld. | | +1,97% | 123 mld. | | -4,53% | 57,29 mld. | | +22,45% | 23,33 mld. | | -1,28% | 22,85 mld. | | -5,07% | 16,59 mld. | | +7,29% | 15,89 mld. | | +6,49% | 9,8 mld. | | -13,65% | 9,52 mld. |
andere draadloze telecommunicatiediensten
|