Geschatte realtime
Tradegate
16:12:57 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,509
EUR
|
-0,92%
|
|
-3,80%
|
+15,27%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.514
|
17.737
|
31.473
|
24.175
|
16.899
|
19.552
|
-
|
-
|
Bedrijfswaarde
1 |
16.784
|
15.252
|
27.531
|
19.408
|
12.576
|
15.494
|
14.672
|
13.356
|
K/w-verhouding
|
-
|
-7,33
x
|
19,2
x
|
5,77
x
|
25,4
x
|
12,6
x
|
12,7
x
|
11,5
x
|
Dividendrendement
|
-
|
-
|
1,44%
|
2,77%
|
4,26%
|
3,82%
|
4,18%
|
4,81%
|
Marktkapitalisatie/omzet
|
0,79
x
|
0,81
x
|
1,42
x
|
0,97
x
|
0,76
x
|
0,91
x
|
0,9
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
0,7
x
|
1,24
x
|
0,78
x
|
0,57
x
|
0,72
x
|
0,67
x
|
0,61
x
|
Bedrijfswaarde/EBITDA
|
6,01
x
|
5,37
x
|
7,91
x
|
5,06
x
|
4,04
x
|
4,56
x
|
4,32
x
|
3,85
x
|
Bedrijfswaarde/FCF
|
-55,9
x
|
11,9
x
|
13,3
x
|
22,2
x
|
18,9
x
|
9,29
x
|
7,89
x
|
6,57
x
|
FCF Yield
|
-1,79%
|
8,39%
|
7,5%
|
4,5%
|
5,29%
|
10,8%
|
12,7%
|
15,2%
|
Price to Book
|
1,21
x
|
1,41
x
|
1,81
x
|
1,13
x
|
0,82
x
|
0,93
x
|
0,9
x
|
0,86
x
|
Aantal aandelen (in duizenden)
|
5.617.087
|
5.628.955
|
5.646.452
|
5.587.016
|
5.537.060
|
5.520.829
|
-
|
-
|
Referentieprijs
2 |
3,296
|
3,151
|
5,574
|
4,327
|
3,052
|
3,542
|
3,542
|
3,542
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.344
|
21.870
|
22.202
|
24.911
|
22.258
|
21.585
|
21.789
|
22.060
|
EBITDA
1 |
2.794
|
2.839
|
3.479
|
3.838
|
3.110
|
3.400
|
3.399
|
3.470
|
Bedrijfsresultaat (EBIT)
1 |
2.003
|
2.114
|
2.775
|
3.109
|
2.375
|
2.565
|
2.577
|
2.764
|
Operationele Marge
|
8,58%
|
9,67%
|
12,5%
|
12,48%
|
10,67%
|
11,88%
|
11,83%
|
12,53%
|
Resultaat voor belastingen (EBT)
1 |
156
|
834
|
1.926
|
2.184
|
1.499
|
1.909
|
1.972
|
2.227
|
Nettowinst (verlies)
1 |
14
|
-2.431
|
1.623
|
4.250
|
665
|
1.502
|
1.436
|
1.702
|
Nettomarge
|
0,06%
|
-11,12%
|
7,31%
|
17,06%
|
2,99%
|
6,96%
|
6,59%
|
7,71%
|
WPA
2 |
-
|
-0,4300
|
0,2900
|
0,7500
|
0,1200
|
0,2804
|
0,2799
|
0,3078
|
Free Cash Flow
1 |
-300
|
1.280
|
2.065
|
873
|
665
|
1.668
|
1.861
|
2.034
|
FCF-marge
|
-1,29%
|
5,85%
|
9,3%
|
3,5%
|
2,99%
|
7,73%
|
8,54%
|
9,22%
|
Kasstroomconversie (ebitda)
|
-
|
45,09%
|
59,36%
|
22,75%
|
21,38%
|
49,05%
|
54,74%
|
58,6%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
127,23%
|
20,54%
|
100%
|
111,01%
|
129,61%
|
119,51%
|
Dividend per aandeel
2 |
-
|
-
|
0,0800
|
0,1200
|
0,1300
|
0,1352
|
0,1479
|
0,1702
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
6.414
|
5.348
|
5.873
|
6.241
|
7.449
|
5.859
|
5.710
|
4.982
|
5.707
|
4.667
|
4.844
|
5.425
|
6.642
|
4.835
|
5.304
|
EBITDA
1 |
1.086
|
757
|
896
|
840
|
1.345
|
656
|
811
|
604
|
1.040
|
760
|
565,9
|
770,7
|
1.224
|
557,2
|
785
|
Bedrijfsresultaat (EBIT)
1 |
908
|
583
|
714
|
658
|
1.154
|
479
|
626
|
424
|
846
|
597
|
357,5
|
563,5
|
1.027
|
356,5
|
557,5
|
Operationele Marge
|
14,16%
|
10,9%
|
12,16%
|
10,54%
|
15,49%
|
8,18%
|
10,96%
|
8,51%
|
14,82%
|
12,79%
|
7,38%
|
10,39%
|
15,47%
|
7,37%
|
10,51%
|
Resultaat voor belastingen (EBT)
1 |
693
|
256
|
541
|
509
|
878
|
401
|
407
|
179
|
512
|
451
|
257,3
|
386,3
|
774,5
|
221,5
|
439,5
|
Nettowinst (verlies)
1 |
676
|
219
|
460
|
427
|
3.154
|
289
|
290
|
139
|
-43
|
438
|
180,3
|
278,2
|
525,3
|
157,5
|
321,5
|
Nettomarge
|
10,54%
|
4,09%
|
7,83%
|
6,84%
|
42,34%
|
4,93%
|
5,08%
|
2,79%
|
-0,75%
|
9,39%
|
3,72%
|
5,13%
|
7,91%
|
3,26%
|
6,06%
|
WPA
2 |
0,1200
|
0,0400
|
0,0800
|
0,0800
|
0,5600
|
0,0500
|
0,0500
|
0,0200
|
-0,0100
|
0,0800
|
0,0344
|
0,0579
|
0,1039
|
0,0600
|
0,0500
|
Dividend per aandeel
2 |
0,0800
|
-
|
0,0200
|
0,0200
|
-
|
0,0300
|
-
|
0,0300
|
0,0400
|
0,0400
|
0,0200
|
0,0200
|
0,0514
|
0,0150
|
0,0200
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
21-07-22
|
20-10-22
|
26-01-23
|
20-04-23
|
20-07-23
|
19-10-23
|
25-01-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
1.730
|
2.485
|
3.942
|
4.767
|
4.323
|
4.058
|
4.880
|
6.196
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-300
|
1.280
|
2.065
|
873
|
665
|
1.668
|
1.861
|
2.034
|
ROE (netto-inkomsten/eigen vermogen)
|
8%
|
10,5%
|
12,4%
|
12,8%
|
7,68%
|
8,97%
|
8,07%
|
8,59%
|
ROA (netto-inkomsten/totale activa)
|
0,04%
|
3,86%
|
4,26%
|
10,2%
|
1,61%
|
4,01%
|
3,64%
|
4,35%
|
Totale activa
1 |
39.326
|
-62.912
|
38.120
|
41.504
|
41.384
|
37.459
|
39.489
|
39.106
|
Nettoactief per aandeel
2 |
2,730
|
2,240
|
3,080
|
3,820
|
3,720
|
3,820
|
3,950
|
4,120
|
Cashflow per aandeel
2 |
0,0700
|
0,3100
|
0,4600
|
0,2600
|
0,2400
|
0,4000
|
0,4000
|
0,4800
|
Capex
1 |
690
|
479
|
560
|
601
|
652
|
598
|
604
|
603
|
Capex/omzet
|
2,96%
|
2,19%
|
2,52%
|
2,41%
|
2,93%
|
2,77%
|
2,77%
|
2,73%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Laatste slotkoers
3,542
EUR Gemiddelde koersdoel
3,929
EUR Spread / Gemiddelde doel +10,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,27% | 21,24 mld. | | -7,06% | 191 mld. | | +33,13% | 100 mld. | | +73,41% | 72 mld. | | +17,76% | 61,45 mld. | | +31,89% | 32,69 mld. | | +56,64% | 19,23 mld. | | +5,10% | 17,21 mld. | | +17,54% | 11,26 mld. | | +5,88% | 9 mld. |
Communicatie & Netwerken - Andere
|