Beurs gesloten -
Xetra
17:35:55 28-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,8254
EUR
|
-0,12%
|
|
-2,50%
|
+3,76%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
34.034
|
43.727
|
39.776
|
27.419
|
22.314
|
21.986
|
-
|
-
|
Bedrijfswaarde
1 |
76.202
|
84.270
|
81.354
|
60.794
|
55.556
|
50.946
|
49.656
|
46.401
|
K/w-verhouding
|
-40,6
x
|
408
x
|
20,7
x
|
2,38
x
|
19,6
x
|
10,1
x
|
9,44
x
|
8,5
x
|
Dividendrendement
|
7,08%
|
5,81%
|
6,07%
|
8,86%
|
10,9%
|
7,52%
|
6,84%
|
7,05%
|
Marktkapitalisatie/omzet
|
0,76
x
|
1
x
|
0,87
x
|
0,6
x
|
0,61
x
|
0,58
x
|
0,55
x
|
0,55
x
|
Bedrijfswaarde/omzet
|
1,69
x
|
1,92
x
|
1,78
x
|
1,33
x
|
1,51
x
|
1,35
x
|
1,25
x
|
1,17
x
|
Bedrijfswaarde/EBITDA
|
5,12
x
|
5,86
x
|
5,35
x
|
4,15
x
|
5,04
x
|
4,62
x
|
4,12
x
|
3,83
x
|
Bedrijfswaarde/FCF
|
13,4
x
|
16,8
x
|
15
x
|
12,6
x
|
5,43
x
|
20,3
x
|
16,6
x
|
15,2
x
|
FCF Yield
|
7,48%
|
5,96%
|
6,68%
|
7,96%
|
18,4%
|
4,93%
|
6,01%
|
6,59%
|
Price to Book
|
0,61
x
|
0,82
x
|
0,79
x
|
0,44
x
|
0,37
x
|
0,36
x
|
0,33
x
|
0,34
x
|
Aantal aandelen (in duizenden)
|
26.771.934
|
28.211.023
|
26.839.146
|
26.997.639
|
27.079.994
|
26.720.016
|
-
|
-
|
Referentieprijs
2 |
1,271
|
1,550
|
1,482
|
1,016
|
0,8240
|
0,8228
|
0,8228
|
0,8228
|
Datum van publicatie
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
14/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
44.974
|
43.809
|
45.580
|
45.706
|
36.717
|
37.871
|
39.674
|
39.736
|
EBITDA
1 |
14.881
|
14.386
|
15.208
|
14.665
|
11.019
|
11.023
|
12.050
|
12.111
|
Bedrijfsresultaat (EBIT)
1 |
4.555
|
5.463
|
6.690
|
6.624
|
4.861
|
4.510
|
4.998
|
5.236
|
Operationele Marge
|
10,13%
|
12,47%
|
14,68%
|
14,49%
|
13,24%
|
11,91%
|
12,6%
|
13,18%
|
Resultaat voor belastingen (EBT)
1 |
795
|
4.400
|
3.954
|
12.816
|
1.620
|
2.986
|
3.652
|
3.882
|
Nettowinst (verlies)
1 |
-920
|
112
|
2.088
|
11.838
|
1.140
|
1.986
|
2.326
|
2.447
|
Nettomarge
|
-2,05%
|
0,26%
|
4,58%
|
25,9%
|
3,1%
|
5,24%
|
5,86%
|
6,16%
|
WPA
2 |
-0,0313
|
0,003800
|
0,0717
|
0,4262
|
0,0421
|
0,0818
|
0,0871
|
0,0968
|
Free Cash Flow
1 |
5.700
|
5.019
|
5.437
|
4.842
|
10.226
|
2.510
|
2.984
|
3.056
|
FCF-marge
|
12,67%
|
11,46%
|
11,93%
|
10,59%
|
27,85%
|
6,63%
|
7,52%
|
7,69%
|
Kasstroomconversie (ebitda)
|
38,3%
|
34,89%
|
35,75%
|
33,02%
|
92,8%
|
22,77%
|
24,77%
|
25,23%
|
Kasstroomconversie (nettowinst)
|
-
|
4.481,25%
|
260,39%
|
40,9%
|
897,02%
|
126,41%
|
128,33%
|
124,89%
|
Dividend per aandeel
2 |
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0619
|
0,0562
|
0,0580
|
Datum van publicatie
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
14/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
23.035
|
21.427
|
22.382
|
22.489
|
23.091
|
11.278
|
22.930
|
22.776
|
10.740
|
21.937
|
9.346
|
EBITDA
|
7.776
|
7.023
|
7.363
|
7.565
|
7.643
|
-
|
7.244
|
7.421
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
2.874
|
2.549
|
2.914
|
3.290
|
3.400
|
-
|
3.343
|
3.281
|
-
|
1.655
|
-
|
Operationele Marge
|
12,48%
|
11,9%
|
13,02%
|
14,63%
|
14,72%
|
-
|
14,58%
|
14,41%
|
-
|
7,54%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
1.276
|
2.678
|
-
|
1.728
|
11.088
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.208
|
1.314
|
-1.202
|
996
|
1.092
|
-
|
986
|
10.852
|
-
|
-
|
-
|
Nettomarge
|
5,24%
|
6,13%
|
-5,37%
|
4,43%
|
4,73%
|
-
|
4,3%
|
47,65%
|
-
|
-
|
-
|
WPA
|
0,0411
|
-
|
-0,0407
|
0,0339
|
0,0378
|
-
|
-
|
-
|
-
|
-0,0128
|
0,0549
|
Dividend per aandeel
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
-
|
0,0450
|
0,0450
|
-
|
-
|
0,0450
|
Datum van publicatie
|
12/05/20
|
16/11/20
|
18/05/21
|
16/11/21
|
17/05/22
|
15/08/22
|
15/11/22
|
16/05/23
|
14/08/23
|
14/11/23
|
14/05/24
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
42.168
|
40.543
|
41.578
|
33.375
|
33.242
|
28.960
|
27.671
|
24.415
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,834
x
|
2,818
x
|
2,734
x
|
2,276
x
|
3,017
x
|
2,627
x
|
2,296
x
|
2,016
x
|
Free Cash Flow
1 |
5.700
|
5.019
|
5.437
|
4.842
|
10.226
|
2.510
|
2.984
|
3.056
|
ROE (netto-inkomsten/eigen vermogen)
|
2,66%
|
4,08%
|
5,79%
|
6,22%
|
3,87%
|
3,36%
|
4,44%
|
4,76%
|
ROA (netto-inkomsten/totale activa)
|
1,06%
|
1,48%
|
2,07%
|
2,37%
|
0,76%
|
0,57%
|
0,78%
|
0,93%
|
Totale activa
1 |
-86.869
|
7.574
|
100.850
|
498.862
|
149.941
|
349.465
|
298.648
|
262.203
|
Nettoactief per aandeel
2 |
2,090
|
1,890
|
1,890
|
2,290
|
2,210
|
2,290
|
2,520
|
2,440
|
Cashflow per aandeel
2 |
0,5900
|
0,5800
|
0,6200
|
0,6500
|
0,6100
|
0,3300
|
0,3800
|
0,3900
|
Capex
1 |
7.411
|
7.854
|
8.306
|
8.378
|
6.331
|
7.029
|
7.038
|
6.983
|
Capex/omzet
|
16,48%
|
17,93%
|
18,22%
|
18,33%
|
17,24%
|
18,56%
|
17,74%
|
17,57%
|
Datum van publicatie
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
14/05/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,8228
EUR Gemiddelde koersdoel
1,134
EUR Spread / Gemiddelde doel +37,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,89% | 207 mld. | | +13,89% | 137 mld. | | -5,17% | 55,06 mld. | | +46,33% | 28,1 mld. | | -3,69% | 16,92 mld. | | +4,37% | 15,62 mld. | | -8,01% | 10,34 mld. | | +8,52% | 9,96 mld. | | +73,27% | 8,23 mld. |
andere draadloze telecommunicatiediensten
|