Beurs gesloten -
Nasdaq
22:00:00 22-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,4
USD
|
-3,59%
|
|
-4,65%
|
-7,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.970
|
13.905
|
15.190
|
8.841
|
7.207
|
6.209
|
-
|
-
|
Bedrijfswaarde
1 |
34.011
|
25.975
|
26.835
|
18.257
|
19.566
|
18.986
|
19.067
|
19.756
|
K/w-verhouding
|
1,39
x
|
-8,97
x
|
1,18
x
|
6,4
x
|
-1,87
x
|
-9,53
x
|
-6,38
x
|
-7,98
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,21
x
|
1,16
x
|
1,47
x
|
1,23
x
|
0,96
x
|
0,81
x
|
0,82
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
2,17
x
|
2,6
x
|
2,54
x
|
2,61
x
|
2,49
x
|
2,52
x
|
2,61
x
|
Bedrijfswaarde/EBITDA
|
7
x
|
5,31
x
|
6,77
x
|
7,03
x
|
8,26
x
|
7,93
x
|
7,76
x
|
8,14
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
9,16
x
|
12,5
x
|
15,9
x
|
34
x
|
23,4
x
|
24,5
x
|
25,1
x
|
FCF Yield
|
9,83%
|
10,9%
|
7,98%
|
6,3%
|
2,94%
|
4,27%
|
4,08%
|
3,98%
|
Price to Book
|
1,06
x
|
1,03
x
|
0,56
x
|
0,39
x
|
0,4
x
|
0,25
x
|
0,29
x
|
0,28
x
|
Aantal aandelen (in duizenden)
|
632.455
|
583.106
|
542.921
|
459.753
|
395.204
|
372.722
|
-
|
-
|
Referentieprijs
2 |
22,74
|
24,22
|
27,74
|
18,93
|
17,77
|
16,40
|
16,40
|
16,40
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
17-02-22
|
22-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.542
|
11.980
|
10.311
|
7.196
|
7.491
|
7.636
|
7.581
|
7.574
|
EBITDA
1 |
4.860
|
4.896
|
3.963
|
2.595
|
2.370
|
2.395
|
2.457
|
2.428
|
Bedrijfsresultaat (EBIT)
1 |
745,5
|
2.118
|
1.320
|
146,8
|
-244,5
|
75,41
|
256,8
|
101,6
|
Operationele Marge
|
6,46%
|
17,68%
|
12,8%
|
2,04%
|
-3,26%
|
0,99%
|
3,39%
|
1,34%
|
Resultaat voor belastingen (EBT)
1 |
-1.156
|
-1.724
|
14.001
|
1.424
|
-3.724
|
-302,4
|
-468,5
|
-491,9
|
Nettowinst (verlies)
1 |
11.521
|
-1.628
|
13.427
|
1.473
|
-4.052
|
-247,6
|
-754,4
|
-644,2
|
Nettomarge
|
99,83%
|
-13,59%
|
130,21%
|
20,47%
|
-54,08%
|
-3,24%
|
-9,95%
|
-8,51%
|
WPA
2 |
16,32
|
-2,700
|
23,59
|
2,960
|
-9,520
|
-1,722
|
-2,569
|
-2,056
|
Free Cash Flow
1 |
3.342
|
2.836
|
2.141
|
1.151
|
575,6
|
811,5
|
778,8
|
787
|
FCF-marge
|
28,96%
|
23,67%
|
20,76%
|
15,99%
|
7,68%
|
10,63%
|
10,27%
|
10,39%
|
Kasstroomconversie (ebitda)
|
68,78%
|
57,92%
|
54,02%
|
44,34%
|
24,29%
|
33,89%
|
31,7%
|
32,42%
|
Kasstroomconversie (nettowinst)
|
29,01%
|
-
|
15,95%
|
78,12%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
17-02-22
|
22-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
1.921
|
1.853
|
1.754
|
1.746
|
1.842
|
1.868
|
1.848
|
1.854
|
1.920
|
1.945
|
1.874
|
1.900
|
1.952
|
-
|
-
|
EBITDA
1 |
689,9
|
684,3
|
649,8
|
664
|
597,3
|
624,5
|
601,4
|
597,7
|
546
|
581,4
|
589,2
|
602,6
|
597,2
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
80,9
|
58,8
|
24,5
|
108,9
|
-45,4
|
37,4
|
-49,2
|
-27,4
|
-205,3
|
22,6
|
-28
|
-5,3
|
-69,6
|
-
|
-
|
Operationele Marge
|
4,21%
|
3,17%
|
1,4%
|
6,24%
|
-2,46%
|
2%
|
-2,66%
|
-1,48%
|
-10,69%
|
1,16%
|
-1,49%
|
-0,28%
|
-3,57%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
667,4
|
1.157
|
2.346
|
2.496
|
-4.575
|
-701
|
-352,1
|
821
|
-3.492
|
553,9
|
-278
|
-255,3
|
-313,9
|
-
|
-
|
Nettowinst (verlies)
1 |
636,1
|
1.038
|
2.787
|
2.348
|
-4.700
|
-721,4
|
-499,6
|
659,2
|
-3.490
|
510
|
-293,2
|
-189,7
|
-249,1
|
-
|
-
|
Nettomarge
|
33,12%
|
56,02%
|
158,85%
|
134,46%
|
-255,16%
|
-38,61%
|
-27,03%
|
35,55%
|
-181,72%
|
26,22%
|
-15,64%
|
-9,98%
|
-12,76%
|
-
|
-
|
WPA
2 |
1,320
|
1,950
|
5,470
|
4,870
|
-9,330
|
-1,590
|
-1,130
|
1,570
|
-8,240
|
1,320
|
-0,7339
|
-0,5114
|
-0,7802
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-02-22
|
10-05-22
|
28-07-22
|
01-11-22
|
22-02-23
|
09-05-23
|
24-07-23
|
31-10-23
|
15-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.040
|
12.070
|
11.645
|
9.415
|
12.360
|
12.777
|
12.858
|
13.547
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,124
x
|
2,466
x
|
2,938
x
|
3,628
x
|
5,216
x
|
5,335
x
|
5,234
x
|
5,58
x
|
Free Cash Flow
1 |
3.342
|
2.836
|
2.141
|
1.151
|
576
|
812
|
779
|
787
|
ROE (netto-inkomsten/eigen vermogen)
|
-11,3%
|
-11,9%
|
67,8%
|
6,09%
|
-19,5%
|
-0,71%
|
-2,7%
|
-2,5%
|
ROA (netto-inkomsten/totale activa)
|
22,6%
|
-3,01%
|
25,3%
|
3,28%
|
-9,54%
|
-0,5%
|
-1,02%
|
-0,69%
|
Totale activa
1 |
51.093
|
54.068
|
53.005
|
44.906
|
42.492
|
49.516
|
74.054
|
93.849
|
Nettoactief per aandeel
2 |
21,50
|
23,60
|
49,20
|
48,80
|
44,80
|
65,90
|
56,90
|
58,40
|
Cashflow per aandeel
2 |
6,500
|
6,950
|
6,240
|
5,700
|
3,260
|
5,680
|
5,600
|
6,030
|
Capex
1 |
1.243
|
1.350
|
1.408
|
1.319
|
1.386
|
1.538
|
1.546
|
1.489
|
Capex/omzet
|
10,77%
|
11,27%
|
13,65%
|
18,33%
|
18,5%
|
20,14%
|
20,39%
|
19,66%
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
17-02-22
|
22-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,4
USD Gemiddelde koersdoel
25,44
USD Spread / Gemiddelde doel +55,11% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,71% | 6,21 mld. | | +13,12% | 206 mld. | | +5,54% | 167 mld. | | +0,60% | 119 mld. | | -11,32% | 83,01 mld. | | +18,72% | 72,01 mld. | | +4,51% | 61,26 mld. | | -8,29% | 50,24 mld. | | -30,25% | 39,05 mld. | | -19,35% | 38,07 mld. |
andere geintegreerde telecommunicatiediensten
|