Beurs gesloten -
Euronext Amsterdam
17:35:24 10-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
3,408
EUR
|
-0,23%
|
|
+1,55%
|
+9,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.038
|
10.435
|
11.257
|
11.459
|
12.442
|
13.416
|
-
|
-
|
Bedrijfswaarde
1 |
16.186
|
15.767
|
17.831
|
16.894
|
18.024
|
19.592
|
19.492
|
19.706
|
K/w-verhouding
|
17,5
x
|
19,1
x
|
8,81
x
|
16,1
x
|
15,6
x
|
15,9
x
|
14,5
x
|
13,3
x
|
Dividendrendement
|
4,75%
|
5,23%
|
4,98%
|
4,95%
|
4,81%
|
4,99%
|
5,23%
|
5,58%
|
Marktkapitalisatie/omzet
|
2,01
x
|
1,98
x
|
2,14
x
|
2,15
x
|
2,28
x
|
2,4
x
|
2,34
x
|
2,29
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
2,99
x
|
3,39
x
|
3,17
x
|
3,31
x
|
3,5
x
|
3,41
x
|
3,36
x
|
Bedrijfswaarde/EBITDA
|
6,99
x
|
6,8
x
|
7,6
x
|
7,03
x
|
7,45
x
|
7,49
x
|
7,23
x
|
7,1
x
|
Bedrijfswaarde/FCF
|
22,3
x
|
20,6
x
|
22,7
x
|
19,6
x
|
20,3
x
|
19,2
x
|
19,6
x
|
18,9
x
|
FCF Yield
|
4,49%
|
4,85%
|
4,4%
|
5,1%
|
4,92%
|
5,22%
|
5,11%
|
5,28%
|
Price to Book
|
4,4
x
|
3,98
x
|
3,55
x
|
3,19
x
|
3,45
x
|
3,68
x
|
3,5
x
|
3,4
x
|
Aantal aandelen (in duizenden)
|
4.195.544
|
4.195.914
|
4.123.551
|
3.964.897
|
3.990.322
|
3.936.552
|
-
|
-
|
Referentieprijs
2 |
2,631
|
2,487
|
2,730
|
2,890
|
3,118
|
3,408
|
3,408
|
3,408
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
21-02-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.486
|
5.275
|
5.256
|
5.327
|
5.448
|
5.595
|
5.722
|
5.859
|
EBITDA
1 |
2.317
|
2.320
|
2.347
|
2.404
|
2.420
|
2.617
|
2.696
|
2.777
|
Bedrijfsresultaat (EBIT)
1 |
1.041
|
912
|
1.862
|
1.214
|
1.342
|
1.366
|
1.440
|
1.537
|
Operationele Marge
|
18,98%
|
17,29%
|
35,43%
|
22,79%
|
24,63%
|
24,42%
|
25,17%
|
26,23%
|
Resultaat voor belastingen (EBT)
1 |
663
|
649
|
1.627
|
993
|
1.088
|
1.099
|
1.200
|
1.304
|
Nettowinst (verlies)
1 |
614
|
561
|
1.288
|
760
|
844
|
848
|
918,8
|
993,1
|
Nettomarge
|
11,19%
|
10,64%
|
24,51%
|
14,27%
|
15,49%
|
15,16%
|
16,06%
|
16,95%
|
WPA
2 |
0,1500
|
0,1300
|
0,3100
|
0,1800
|
0,2000
|
0,2142
|
0,2357
|
0,2560
|
Free Cash Flow
1 |
726
|
765
|
784
|
862
|
886
|
1.022
|
996,3
|
1.041
|
FCF-marge
|
13,23%
|
14,5%
|
14,92%
|
16,18%
|
16,26%
|
18,27%
|
17,41%
|
17,76%
|
Kasstroomconversie (ebitda)
|
31,33%
|
32,97%
|
33,4%
|
35,86%
|
36,61%
|
39,07%
|
36,95%
|
37,47%
|
Kasstroomconversie (nettowinst)
|
118,24%
|
136,36%
|
60,87%
|
113,42%
|
104,98%
|
120,54%
|
108,44%
|
104,78%
|
Dividend per aandeel
2 |
0,1250
|
0,1300
|
0,1360
|
0,1430
|
0,1500
|
0,1700
|
0,1783
|
0,1902
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
21-02-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
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
|
---|
Omzet
1 |
-
|
-
|
-
|
2.584
|
1.312
|
1.358
|
1.311
|
1.314
|
1.337
|
1.366
|
1.333
|
1.331
|
1.334
|
1.421
|
1.377
|
1.381
|
1.409
|
1.453
|
-
|
EBITDA
1 |
-
|
-
|
-
|
1.156
|
607
|
584
|
593
|
595
|
618
|
598
|
584
|
596
|
629
|
611
|
605
|
640,4
|
675,1
|
669,8
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
-
|
-
|
-
|
252
|
291
|
307
|
325
|
291
|
-
|
-
|
-
|
323
|
337
|
346,2
|
364,5
|
342,7
|
-
|
Operationele Marge
|
-
|
-
|
-
|
-
|
-
|
18,56%
|
22,2%
|
23,36%
|
24,31%
|
21,3%
|
-
|
-
|
-
|
22,73%
|
24,47%
|
25,07%
|
25,87%
|
23,59%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
187
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
262
|
221
|
277,1
|
283
|
278
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
185
|
164
|
179
|
-
|
-
|
190
|
-
|
-
|
-
|
-
|
175
|
213,8
|
216,3
|
219,7
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
14,1%
|
12,08%
|
13,65%
|
-
|
-
|
13,91%
|
-
|
-
|
-
|
-
|
12,71%
|
15,48%
|
15,36%
|
15,12%
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,0500
|
0,0400
|
0,0400
|
0,0500
|
0,0500
|
0,0400
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0400
|
0,0522
|
0,0530
|
0,0541
|
-
|
Dividend per aandeel
2 |
0,0830
|
0,0430
|
0,0900
|
-
|
-
|
0,0930
|
-
|
0,0480
|
-
|
0,0950
|
-
|
-
|
-
|
0,0980
|
0,0850
|
-
|
-
|
0,0850
|
-
|
Datum van publicatie
|
29-01-20
|
27-07-20
|
27-01-21
|
27-07-21
|
26-10-21
|
21-02-22
|
29-04-22
|
26-07-22
|
26-10-22
|
31-01-23
|
26-04-23
|
24-07-23
|
25-10-23
|
31-01-24
|
15-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.148
|
5.332
|
6.574
|
5.435
|
5.582
|
6.176
|
6.077
|
6.290
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,222
x
|
2,298
x
|
2,801
x
|
2,261
x
|
2,307
x
|
2,36
x
|
2,254
x
|
2,265
x
|
Free Cash Flow
1 |
726
|
765
|
784
|
862
|
886
|
1.022
|
996
|
1.041
|
ROE (netto-inkomsten/eigen vermogen)
|
28%
|
21,9%
|
21,4%
|
22,1%
|
23,4%
|
24,2%
|
25,3%
|
26,8%
|
ROA (netto-inkomsten/totale activa)
|
4,85%
|
4,6%
|
10,4%
|
6,15%
|
6,97%
|
6,83%
|
6,65%
|
7,18%
|
Totale activa
1 |
12.655
|
12.192
|
12.409
|
12.350
|
12.108
|
12.412
|
13.809
|
13.829
|
Nettoactief per aandeel
2 |
0,6000
|
0,6200
|
0,7700
|
0,9000
|
0,9000
|
0,9300
|
0,9700
|
1,000
|
Cashflow per aandeel
2 |
0,4800
|
0,4700
|
0,5100
|
0,5200
|
0,5300
|
0,6000
|
0,5800
|
0,5700
|
Capex
1 |
1.115
|
1.147
|
1.216
|
1.206
|
1.248
|
1.224
|
1.217
|
1.208
|
Capex/omzet
|
20,32%
|
21,74%
|
23,14%
|
22,64%
|
22,91%
|
21,87%
|
21,26%
|
20,62%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
21-02-22
|
31-01-23
|
31-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,408
EUR Gemiddelde koersdoel
3,687
EUR Spread / Gemiddelde doel +8,19% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +9,30% | 14,45 mld. | | +14,20% | 207 mld. | | +7,16% | 170 mld. | | +1,01% | 117 mld. | | -5,80% | 87,54 mld. | | +19,52% | 72,29 mld. | | +8,13% | 62,8 mld. | | -5,07% | 51,1 mld. | | -14,56% | 39,73 mld. | | -29,11% | 39,69 mld. |
andere geintegreerde telecommunicatiediensten
|