Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
39,68
USD
|
+1,17%
|
|
-2,00%
|
+5,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
253.937
|
243.113
|
218.116
|
165.473
|
158.495
|
167.023
|
-
|
-
|
Bedrijfswaarde
1 |
362.832
|
350.004
|
373.506
|
313.507
|
307.104
|
309.962
|
301.490
|
294.876
|
K/w-verhouding
|
13,2
x
|
13,7
x
|
9,77
x
|
7,79
x
|
13,7
x
|
8,85
x
|
8,53
x
|
8,12
x
|
Dividendrendement
|
3,97%
|
4,23%
|
4,88%
|
4,9%
|
6,99%
|
6,77%
|
6,9%
|
7%
|
Marktkapitalisatie/omzet
|
1,93
x
|
1,89
x
|
1,63
x
|
1,21
x
|
1,18
x
|
1,24
x
|
1,22
x
|
1,2
x
|
Bedrijfswaarde/omzet
|
2,75
x
|
2,73
x
|
2,8
x
|
2,29
x
|
2,29
x
|
2,3
x
|
2,2
x
|
2,12
x
|
Bedrijfswaarde/EBITDA
|
7,69
x
|
7,44
x
|
7,72
x
|
6,55
x
|
6,43
x
|
6,36
x
|
6,07
x
|
5,83
x
|
Bedrijfswaarde/FCF
|
20,4
x
|
14,8
x
|
19,4
x
|
22,3
x
|
16,4
x
|
16,5
x
|
15,5
x
|
14,7
x
|
FCF Yield
|
4,91%
|
6,74%
|
5,15%
|
4,48%
|
6,09%
|
6,07%
|
6,44%
|
6,79%
|
Price to Book
|
4,14
x
|
3,58
x
|
2,62
x
|
1,82
x
|
1,64
x
|
1,67
x
|
1,55
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
4.135.784
|
4.138.094
|
4.197.774
|
4.199.817
|
4.204.102
|
4.209.255
|
-
|
-
|
Referentieprijs
2 |
61,40
|
58,75
|
51,96
|
39,40
|
37,70
|
39,68
|
39,68
|
39,68
|
Datum van publicatie
|
30/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
131.868
|
128.292
|
133.613
|
136.835
|
133.974
|
135.030
|
137.033
|
139.236
|
EBITDA
1 |
47.189
|
47.060
|
48.380
|
47.870
|
47.789
|
48.739
|
49.664
|
50.616
|
Bedrijfsresultaat (EBIT)
1 |
30.378
|
28.798
|
32.448
|
30.467
|
22.877
|
30.995
|
31.855
|
32.641
|
Operationele Marge
|
23,04%
|
22,45%
|
24,29%
|
22,27%
|
17,08%
|
22,95%
|
23,25%
|
23,44%
|
Resultaat voor belastingen (EBT)
1 |
22.733
|
23.967
|
29.420
|
28.271
|
16.987
|
24.966
|
25.783
|
26.703
|
Nettowinst (verlies)
1 |
19.265
|
17.801
|
22.065
|
21.256
|
11.614
|
18.792
|
19.432
|
20.214
|
Nettomarge
|
14,61%
|
13,88%
|
16,51%
|
15,53%
|
8,67%
|
13,92%
|
14,18%
|
14,52%
|
WPA
2 |
4,650
|
4,300
|
5,320
|
5,060
|
2,750
|
4,485
|
4,654
|
4,889
|
Free Cash Flow
1 |
17.807
|
23.600
|
19.253
|
14.054
|
18.708
|
18.819
|
19.427
|
20.024
|
FCF-marge
|
13,5%
|
18,4%
|
14,41%
|
10,27%
|
13,96%
|
13,94%
|
14,18%
|
14,38%
|
Kasstroomconversie (ebitda)
|
37,74%
|
50,15%
|
39,8%
|
29,36%
|
39,15%
|
38,61%
|
39,12%
|
39,56%
|
Kasstroomconversie (nettowinst)
|
92,43%
|
132,58%
|
87,26%
|
66,12%
|
161,08%
|
100,14%
|
99,97%
|
99,06%
|
Dividend per aandeel
2 |
2,435
|
2,485
|
2,535
|
1,932
|
2,635
|
2,685
|
2,736
|
2,778
|
Datum van publicatie
|
30/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
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 |
34.067
|
33.554
|
33.789
|
34.241
|
35.251
|
32.912
|
32.596
|
33.336
|
35.130
|
32.981
|
32.996
|
33.604
|
35.249
|
33.446
|
33.486
|
EBITDA
1 |
11.765
|
12.032
|
11.873
|
12.218
|
11.747
|
11.902
|
11.971
|
12.238
|
11.678
|
12.072
|
12.291
|
12.463
|
11.997
|
12.287
|
12.241
|
Bedrijfsresultaat (EBIT)
1 |
7.608
|
7.796
|
7.552
|
7.894
|
7.225
|
7.584
|
7.220
|
7.473
|
600
|
7.521
|
7.885
|
8.038
|
7.546
|
7.896
|
7.825
|
Operationele Marge
|
22,33%
|
23,23%
|
22,35%
|
23,05%
|
20,5%
|
23,04%
|
22,15%
|
22,42%
|
1,71%
|
22,8%
|
23,9%
|
23,92%
|
21,41%
|
23,61%
|
23,37%
|
Resultaat voor belastingen (EBT)
1 |
6.144
|
6.083
|
6.857
|
6.520
|
8.811
|
6.500
|
6.112
|
6.192
|
-1.817
|
6.075
|
6.375
|
6.604
|
6.065
|
6.360
|
6.512
|
Nettowinst (verlies)
1 |
4.613
|
4.580
|
5.199
|
4.900
|
6.577
|
4.909
|
4.648
|
4.762
|
-2.705
|
4.602
|
4.806
|
4.925
|
4.540
|
4.756
|
4.781
|
Nettomarge
|
13,54%
|
13,65%
|
15,39%
|
14,31%
|
18,66%
|
14,92%
|
14,26%
|
14,28%
|
-7,7%
|
13,95%
|
14,57%
|
14,66%
|
12,88%
|
14,22%
|
14,28%
|
WPA
2 |
1,110
|
1,090
|
1,240
|
1,170
|
1,560
|
1,170
|
1,100
|
1,130
|
-0,6400
|
1,090
|
1,141
|
1,177
|
1,081
|
1,132
|
1,153
|
Dividend per aandeel
2 |
0,6400
|
0,6400
|
0,6400
|
0,6525
|
0,6525
|
0,6525
|
0,6525
|
0,6650
|
0,6650
|
0,6650
|
0,6700
|
0,6817
|
0,6817
|
0,6848
|
0,6848
|
Datum van publicatie
|
25/01/22
|
22/04/22
|
22/07/22
|
21/10/22
|
24/01/23
|
25/04/23
|
25/07/23
|
24/10/23
|
23/01/24
|
22/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
108.895
|
106.891
|
155.390
|
148.034
|
148.609
|
142.939
|
134.467
|
127.853
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,308
x
|
2,271
x
|
3,212
x
|
3,092
x
|
3,11
x
|
2,933
x
|
2,708
x
|
2,526
x
|
Free Cash Flow
1 |
17.807
|
23.600
|
19.253
|
14.054
|
18.708
|
18.819
|
19.427
|
20.024
|
ROE (netto-inkomsten/eigen vermogen)
|
33,6%
|
31,4%
|
29,9%
|
25,2%
|
21,6%
|
19,6%
|
18,7%
|
18,2%
|
ROA (netto-inkomsten/totale activa)
|
6,92%
|
5,85%
|
6,56%
|
5,83%
|
5,23%
|
4,98%
|
5,1%
|
5,16%
|
Totale activa
1 |
278.279
|
304.103
|
336.613
|
364.479
|
222.146
|
377.280
|
381.142
|
391.743
|
Nettoactief per aandeel
2 |
14,80
|
16,40
|
19,80
|
21,70
|
23,00
|
23,80
|
25,60
|
27,60
|
Cashflow per aandeel
2 |
8,630
|
10,10
|
9,530
|
8,830
|
8,900
|
8,400
|
8,580
|
8,740
|
Capex
1 |
17.939
|
18.200
|
20.286
|
23.087
|
18.767
|
17.292
|
17.384
|
17.558
|
Capex/omzet
|
13,6%
|
14,19%
|
15,18%
|
16,87%
|
14,01%
|
12,81%
|
12,69%
|
12,61%
|
Datum van publicatie
|
30/01/20
|
26/01/21
|
25/01/22
|
24/01/23
|
23/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
39,68
USD Gemiddelde koersdoel
45,44
USD Spread / Gemiddelde doel +14,50% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,25% | 167 mld. | | +9,65% | 199 mld. | | +0,46% | 116 mld. | | -2,38% | 89,84 mld. | | +17,65% | 72,93 mld. | | +2,80% | 58,42 mld. | | -5,07% | 50,97 mld. | | -13,54% | 40,2 mld. | | -34,49% | 36,67 mld. | | -14,53% | 29,72 mld. |
andere geintegreerde telecommunicatiediensten
|