Beurs gesloten -
Nasdaq
22:00:00 09-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,6
USD
|
+1,65%
|
|
+0,82%
|
-1,15%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.227
|
34.034
|
43.727
|
39.776
|
27.419
|
21.412
|
-
|
-
|
Bedrijfswaarde
1 |
72.377
|
76.202
|
84.270
|
81.354
|
60.794
|
53.990
|
51.981
|
51.439
|
K/w-verhouding
|
-6,03
x
|
-40,6
x
|
408
x
|
20,7
x
|
2,38
x
|
14
x
|
11,3
x
|
9,24
x
|
Dividendrendement
|
5,54%
|
7,08%
|
5,81%
|
6,07%
|
8,86%
|
11,5%
|
7,74%
|
7,39%
|
Marktkapitalisatie/omzet
|
0,98
x
|
0,76
x
|
1
x
|
0,87
x
|
0,6
x
|
0,49
x
|
0,53
x
|
0,52
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,69
x
|
1,92
x
|
1,78
x
|
1,33
x
|
1,25
x
|
1,28
x
|
1,25
x
|
Bedrijfswaarde/EBITDA
|
5,12
x
|
5,12
x
|
5,86
x
|
5,35
x
|
4,15
x
|
4,12
x
|
4,14
x
|
4,07
x
|
Bedrijfswaarde/FCF
|
13,3
x
|
13,4
x
|
16,8
x
|
15
x
|
12,6
x
|
18,4
x
|
15,9
x
|
16
x
|
FCF Yield
|
7,52%
|
7,48%
|
5,96%
|
6,68%
|
7,96%
|
5,44%
|
6,29%
|
6,26%
|
Price to Book
|
0,72
x
|
0,61
x
|
0,82
x
|
0,79
x
|
0,44
x
|
0,35
x
|
0,34
x
|
0,31
x
|
Aantal aandelen (in duizenden)
|
27.215.847
|
26.771.934
|
28.211.023
|
26.839.146
|
26.997.639
|
27.080.342
|
-
|
-
|
Referentieprijs
2 |
1,625
|
1,271
|
1,550
|
1,482
|
1,016
|
0,7907
|
0,7907
|
0,7907
|
Datum van publicatie
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
45.066
|
44.974
|
43.809
|
45.580
|
45.706
|
43.291
|
40.689
|
41.071
|
EBITDA
1 |
14.139
|
14.881
|
14.386
|
15.208
|
14.665
|
13.094
|
12.547
|
12.649
|
Bedrijfsresultaat (EBIT)
1 |
4.474
|
4.555
|
5.463
|
6.690
|
6.624
|
4.660
|
4.739
|
5.199
|
Operationele Marge
|
9,93%
|
10,13%
|
12,47%
|
14,68%
|
14,49%
|
10,77%
|
11,65%
|
12,66%
|
Resultaat voor belastingen (EBT)
1 |
-
|
795
|
4.400
|
3.954
|
12.816
|
2.622
|
3.063
|
3.779
|
Nettowinst (verlies)
1 |
-7.444
|
-920
|
112
|
2.088
|
11.838
|
1.592
|
1.886
|
2.225
|
Nettomarge
|
-16,52%
|
-2,05%
|
0,26%
|
4,58%
|
25,9%
|
3,68%
|
4,64%
|
5,42%
|
WPA
2 |
-0,2695
|
-0,0313
|
0,003800
|
0,0717
|
0,4262
|
0,0564
|
0,0703
|
0,0856
|
Free Cash Flow
1 |
5.443
|
5.700
|
5.019
|
5.437
|
4.842
|
2.939
|
3.267
|
3.218
|
FCF-marge
|
12,08%
|
12,67%
|
11,46%
|
11,93%
|
10,59%
|
6,79%
|
8,03%
|
7,84%
|
Kasstroomconversie (ebitda)
|
38,5%
|
38,3%
|
34,89%
|
35,75%
|
33,02%
|
22,45%
|
26,04%
|
25,44%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
4.481,25%
|
260,39%
|
40,9%
|
184,69%
|
173,22%
|
144,65%
|
Dividend per aandeel
2 |
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0907
|
0,0612
|
0,0585
|
Datum van publicatie
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
21.939
|
23.035
|
21.427
|
22.382
|
22.489
|
23.091
|
11.278
|
22.930
|
22.776
|
10.740
|
21.937
|
21.908
|
EBITDA
|
7.105
|
7.776
|
7.023
|
7.363
|
7.565
|
7.643
|
-
|
7.244
|
7.421
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.681
|
2.874
|
2.549
|
2.914
|
3.290
|
3.400
|
-
|
3.343
|
3.281
|
-
|
1.655
|
-
|
Operationele Marge
|
7,66%
|
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
|
0,0500
|
Dividend per aandeel
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
-
|
0,0450
|
0,0450
|
-
|
-
|
-
|
Datum van publicatie
|
12/11/19
|
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
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
28.150
|
42.168
|
40.543
|
41.578
|
33.375
|
32.578
|
30.569
|
30.027
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,991
x
|
2,834
x
|
2,818
x
|
2,734
x
|
2,276
x
|
2,488
x
|
2,436
x
|
2,374
x
|
Free Cash Flow
1 |
5.443
|
5.700
|
5.019
|
5.437
|
4.842
|
2.939
|
3.267
|
3.218
|
ROE (netto-inkomsten/eigen vermogen)
|
2,23%
|
2,66%
|
4,08%
|
5,79%
|
6,22%
|
3,67%
|
4,19%
|
4,48%
|
ROA (netto-inkomsten/totale activa)
|
1,01%
|
1,06%
|
1,48%
|
2,07%
|
2,37%
|
0,97%
|
1,11%
|
0,4%
|
Totale activa
1 |
-739.960
|
-86.869
|
7.574
|
100.850
|
498.862
|
164.757
|
170.468
|
556.182
|
Nettoactief per aandeel
2 |
2,250
|
2,090
|
1,890
|
1,890
|
2,290
|
2,250
|
2,340
|
2,590
|
Cashflow per aandeel
2 |
0,4700
|
0,5900
|
0,5800
|
0,6200
|
0,6500
|
0,3300
|
0,3400
|
0,3800
|
Capex
1 |
7.227
|
7.411
|
7.854
|
8.306
|
8.378
|
7.892
|
7.446
|
7.451
|
Capex/omzet
|
16,04%
|
16,48%
|
17,93%
|
18,22%
|
18,33%
|
18,23%
|
18,3%
|
18,14%
|
Datum van publicatie
|
14/05/19
|
12/05/20
|
18/05/21
|
17/05/22
|
16/05/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,7907
EUR Gemiddelde koersdoel
1,083
EUR Spread / Gemiddelde doel +36,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,71% | 194 mld. | | +2,38% | 123 mld. | | +25,17% | 72,87 mld. | | -3,92% | 57,34 mld. | | +27,14% | 23,49 mld. | | -5,07% | 16,66 mld. | | +8,58% | 15,92 mld. | | +5,98% | 9,8 mld. | | -12,79% | 9,68 mld. |
andere draadloze telecommunicatiediensten
|