Beurs gesloten -
Nasdaq
22:30:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,43
USD
|
-0,26%
|
|
-1,88%
|
+18,93%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
4.093
|
4.425
|
2.641
|
2.991
|
858,4
|
1.645
|
1.645
|
-
|
Bedrijfswaarde
1 |
9.562
|
13.437
|
10.938
|
11.114
|
858,4
|
1.384
|
1.645
|
1.645
|
K/w-verhouding
|
7,09
x
|
7,03
x
|
-7,55
x
|
4,38
x
|
-
|
-
|
-
|
-
|
Dividendrendement
|
12,4%
|
11,1%
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,45
x
|
0,5
x
|
0,33
x
|
0,38
x
|
0,23
x
|
0,37
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/omzet
|
0,45
x
|
0,5
x
|
0,33
x
|
0,38
x
|
0,23
x
|
0,37
x
|
0,43
x
|
0,41
x
|
Bedrijfswaarde/EBITDA
|
1,25
x
|
1,05
x
|
0,76
x
|
0,9
x
|
-
|
0,86
x
|
0,93
x
|
0,89
x
|
Bedrijfswaarde/FCF
|
7.218.631
x
|
3.495.499
x
|
3.971.715
x
|
3.678.082
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
0%
|
0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1,12
x
|
3,61
x
|
16,2
x
|
5,1
x
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
69.965
|
69.965
|
69.965
|
69.965
|
70.071
|
70.229
|
70.229
|
-
|
Referentieprijs
2 |
58,50
|
63,25
|
37,75
|
42,75
|
12,25
|
23,43
|
23,43
|
23,43
|
Datum van publicatie
|
25/02/19
|
14/02/20
|
18/02/21
|
28/02/22
|
16/03/23
|
21/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
9.086
|
8.863
|
7.980
|
7.788
|
3.755
|
3.698
|
3.815
|
3.985
|
EBITDA
1 |
3.273
|
4.215
|
3.453
|
3.332
|
-
|
1.609
|
1.767
|
1.854
|
Bedrijfsresultaat (EBIT)
|
554
|
2.019
|
635
|
1.479
|
-
|
-
|
-
|
-
|
Operationele Marge
|
6,1%
|
22,78%
|
7,96%
|
18,99%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-248
|
1.181
|
26
|
909
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
582
|
621
|
-349
|
674
|
-317
|
-
|
-
|
-
|
Nettomarge
|
6,41%
|
7,01%
|
-4,37%
|
8,65%
|
-8,44%
|
-
|
-
|
-
|
WPA
|
8,250
|
9,000
|
-5,000
|
9,750
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
567
|
1.266
|
665
|
813,2
|
-
|
-
|
-
|
-
|
FCF-marge
|
6,24%
|
14,28%
|
8,33%
|
10,44%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
17,32%
|
30,04%
|
19,26%
|
24,41%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
97,42%
|
203,86%
|
-
|
120,65%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
7,250
|
7,000
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25/02/19
|
14/02/20
|
18/02/21
|
28/02/22
|
16/03/23
|
21/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
|
5.469
|
9.012
|
8.297
|
8.123
|
-
|
-
|
-
|
-
|
Nettokaspositie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,671
x
|
2,138
x
|
2,403
x
|
2,438
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
567
|
1.266
|
665
|
813
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
14,5%
|
25,4%
|
67,5%
|
53,5%
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
3,47%
|
4,12%
|
3,06%
|
4,42%
|
-
|
-
|
-
|
-
|
Totale activa
|
16.793
|
15.081
|
-11.389
|
15.236
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
52,50
|
17,50
|
2,330
|
8,380
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
36,00
|
42,20
|
34,90
|
37,70
|
-
|
-
|
-
|
-
|
Capex
1 |
1.948
|
1.683
|
1.778
|
1.826
|
-
|
651
|
689
|
749
|
Capex/omzet
|
21,44%
|
18,99%
|
22,28%
|
23,44%
|
-
|
17,6%
|
18,06%
|
18,8%
|
Datum van publicatie
|
25/02/19
|
14/02/20
|
18/02/21
|
28/02/22
|
16/03/23
|
21/03/24
|
-
|
-
|
Laatste slotkoers
23,43
USD Gemiddelde koersdoel
40
USD Spread / Gemiddelde doel +70,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,93% | 1,65 mld. | | +28,33% | 94,52 mld. | | +6,76% | 56,67 mld. | | -11,97% | 23,64 mld. | | -16,38% | 20,55 mld. | | -12,50% | 11,16 mld. | | +5,61% | 10,64 mld. | | +2,45% | 10,28 mld. | | +0,88% | 8,9 mld. | | -25,24% | 8,29 mld. |
draadloze telecom
|