Beurs gesloten -
Nasdaq
22:30:00 06-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
271,5
USD
|
+2,08%
|
|
+4,51%
|
-30,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
104.186
|
132.227
|
116.892
|
52.619
|
57.494
|
39.100
|
-
|
-
|
Bedrijfswaarde
1 |
179.781
|
213.981
|
207.852
|
149.577
|
154.562
|
135.800
|
136.706
|
137.612
|
K/w-verhouding
|
65,1
x
|
43
x
|
26,6
x
|
11
x
|
13
x
|
8,29
x
|
7,92
x
|
7,04
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
2,28
x
|
2,75
x
|
2,26
x
|
0,97
x
|
1,05
x
|
0,72
x
|
0,72
x
|
0,71
x
|
Bedrijfswaarde/omzet
|
3,93
x
|
4,45
x
|
4,02
x
|
2,77
x
|
2,83
x
|
2,49
x
|
2,51
x
|
2,5
x
|
Bedrijfswaarde/EBITDA
|
10,7
x
|
11,6
x
|
10,1
x
|
6,92
x
|
7,06
x
|
6,16
x
|
6,14
x
|
5,99
x
|
Bedrijfswaarde/FCF
|
39,5
x
|
30,3
x
|
23,9
x
|
24,5
x
|
44,3
x
|
50
x
|
48,4
x
|
31,9
x
|
FCF Yield
|
2,53%
|
3,3%
|
4,18%
|
4,08%
|
2,26%
|
2%
|
2,07%
|
3,13%
|
Price to Book
|
3,24
x
|
5,38
x
|
8,02
x
|
5,68
x
|
5,32
x
|
2,32
x
|
1,85
x
|
1,66
x
|
Aantal aandelen (in duizenden)
|
214.780
|
199.875
|
179.291
|
155.172
|
147.920
|
144.030
|
-
|
-
|
Referentieprijs
2 |
485,1
|
661,6
|
652,0
|
339,1
|
388,7
|
271,5
|
271,5
|
271,5
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
02-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
45.764
|
48.097
|
51.682
|
54.022
|
54.607
|
54.519
|
54.417
|
55.118
|
EBITDA
1 |
16.855
|
18.518
|
20.630
|
21.616
|
21.894
|
22.052
|
22.278
|
22.960
|
Bedrijfsresultaat (EBIT)
1 |
6.511
|
8.405
|
10.526
|
11.962
|
12.559
|
12.713
|
12.762
|
13.329
|
Operationele Marge
|
14,23%
|
17,48%
|
20,37%
|
22,14%
|
23%
|
23,32%
|
23,45%
|
24,18%
|
Resultaat voor belastingen (EBT)
1 |
2.431
|
4.302
|
6.388
|
7.462
|
6.854
|
7.196
|
7.325
|
7.715
|
Nettowinst (verlies)
1 |
1.668
|
3.222
|
4.654
|
5.055
|
4.557
|
4.814
|
4.867
|
5.219
|
Nettomarge
|
3,64%
|
6,7%
|
9,01%
|
9,36%
|
8,35%
|
8,83%
|
8,94%
|
9,47%
|
WPA
2 |
7,450
|
15,40
|
24,47
|
30,74
|
29,99
|
32,75
|
34,29
|
38,54
|
Free Cash Flow
1 |
4.553
|
7.070
|
8.684
|
6.102
|
3.490
|
2.716
|
2.826
|
4.309
|
FCF-marge
|
9,95%
|
14,7%
|
16,8%
|
11,3%
|
6,39%
|
4,98%
|
5,19%
|
7,82%
|
Kasstroomconversie (ebitda)
|
27,01%
|
38,18%
|
42,09%
|
28,23%
|
15,94%
|
12,31%
|
12,69%
|
18,77%
|
Kasstroomconversie (nettowinst)
|
272,96%
|
219,43%
|
186,59%
|
120,71%
|
76,59%
|
56,42%
|
58,07%
|
82,56%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
02-02-24
|
-
|
-
|
-
|
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 |
13.212
|
13.200
|
13.598
|
13.550
|
13.674
|
13.653
|
13.659
|
13.584
|
13.711
|
13.679
|
13.599
|
13.547
|
13.695
|
13.515
|
13.508
|
EBITDA
1 |
5.379
|
5.213
|
5.509
|
5.412
|
5.482
|
5.350
|
5.522
|
5.449
|
5.573
|
5.497
|
5.488
|
5.492
|
5.665
|
5.495
|
5.596
|
Bedrijfsresultaat (EBIT)
1 |
2.956
|
2.771
|
3.227
|
2.924
|
3.040
|
2.926
|
3.240
|
3.126
|
3.267
|
3.131
|
3.112
|
3.138
|
3.266
|
3.109
|
3.206
|
Operationele Marge
|
22,37%
|
20,99%
|
23,73%
|
21,58%
|
22,23%
|
21,43%
|
23,72%
|
23,01%
|
23,83%
|
22,89%
|
22,89%
|
23,16%
|
23,84%
|
23%
|
23,74%
|
Resultaat voor belastingen (EBT)
1 |
2.058
|
1.734
|
2.197
|
1.727
|
1.804
|
1.557
|
1.857
|
1.805
|
1.635
|
1.726
|
1.781
|
1.808
|
1.935
|
1.782
|
1.867
|
Nettowinst (verlies)
1 |
1.610
|
1.203
|
1.471
|
1.185
|
1.196
|
1.021
|
1.223
|
1.255
|
1.058
|
1.106
|
1.171
|
1.189
|
1.282
|
1.136
|
1.189
|
Nettomarge
|
12,19%
|
9,11%
|
10,82%
|
8,75%
|
8,75%
|
7,48%
|
8,95%
|
9,24%
|
7,72%
|
8,09%
|
8,61%
|
8,78%
|
9,36%
|
8,41%
|
8,8%
|
WPA
2 |
8,930
|
6,900
|
8,800
|
7,380
|
7,690
|
6,650
|
8,050
|
8,250
|
7,070
|
7,550
|
8,023
|
8,121
|
8,676
|
7,993
|
8,434
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
28-01-22
|
29-04-22
|
29-07-22
|
28-10-22
|
27-01-23
|
28-04-23
|
28-07-23
|
27-10-23
|
02-02-24
|
26-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
75.595
|
81.754
|
90.960
|
96.958
|
97.068
|
96.700
|
97.606
|
98.512
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,485
x
|
4,415
x
|
4,409
x
|
4,485
x
|
4,434
x
|
4,385
x
|
4,381
x
|
4,291
x
|
Free Cash Flow
1 |
4.553
|
7.070
|
8.684
|
6.102
|
3.490
|
2.716
|
2.826
|
4.309
|
ROE (netto-inkomsten/eigen vermogen)
|
4,93%
|
11,7%
|
24,6%
|
43,6%
|
45,1%
|
32,7%
|
26,7%
|
26,1%
|
ROA (netto-inkomsten/totale activa)
|
1,13%
|
2,2%
|
3,25%
|
3,52%
|
3,12%
|
3,44%
|
3,46%
|
3,67%
|
Totale activa
1 |
147.159
|
146.195
|
143.350
|
143.506
|
145.871
|
139.856
|
140.524
|
142.076
|
Nettoactief per aandeel
2 |
150,0
|
123,0
|
81,30
|
59,70
|
73,00
|
117,0
|
147,0
|
164,0
|
Cashflow per aandeel
2 |
52,50
|
69,60
|
84,10
|
90,80
|
95,00
|
99,60
|
109,0
|
-
|
Capex
1 |
7.195
|
7.415
|
7.635
|
9.376
|
11.115
|
12.274
|
12.400
|
10.815
|
Capex/omzet
|
15,72%
|
15,42%
|
14,77%
|
17,36%
|
20,35%
|
22,51%
|
22,79%
|
19,62%
|
Datum van publicatie
|
31-01-20
|
29-01-21
|
28-01-22
|
27-01-23
|
02-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
271,5
USD Gemiddelde koersdoel
337,4
USD Spread / Gemiddelde doel +24,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,16% | 39,1 mld. | | +8,10% | 195 mld. | | +4,32% | 166 mld. | | -0,05% | 116 mld. | | -1,74% | 93,05 mld. | | +14,17% | 70,99 mld. | | +6,04% | 61,17 mld. | | -6,44% | 50,24 mld. | | -18,02% | 38,12 mld. | | -12,10% | 30,63 mld. |
andere geintegreerde telecommunicatiediensten
|