Geschatte realtime
Cboe Europe
14:43:11 03-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
502,2
CHF
|
+0,81%
|
|
+2,10%
|
-0,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.554
|
24.715
|
26.657
|
26.243
|
26.212
|
25.808
|
-
|
-
|
Bedrijfswaarde
1 |
35.339
|
32.921
|
34.363
|
33.617
|
33.283
|
32.447
|
32.432
|
32.413
|
K/w-verhouding
|
15,9
x
|
16,2
x
|
14,5
x
|
16,4
x
|
15,3
x
|
15,4
x
|
15,8
x
|
15,7
x
|
Dividendrendement
|
4,29%
|
4,61%
|
4,28%
|
4,34%
|
4,35%
|
4,42%
|
4,57%
|
4,75%
|
Marktkapitalisatie/omzet
|
2,32
x
|
2,23
x
|
2,38
x
|
2,36
x
|
2,37
x
|
2,34
x
|
2,34
x
|
2,34
x
|
Bedrijfswaarde/omzet
|
3,09
x
|
2,97
x
|
3,07
x
|
3,03
x
|
3,01
x
|
2,95
x
|
2,95
x
|
2,94
x
|
Bedrijfswaarde/EBITDA
|
8,01
x
|
7,51
x
|
7,66
x
|
7,63
x
|
7,2
x
|
7,14
x
|
7,24
x
|
7,2
x
|
Bedrijfswaarde/FCF
|
26,3
x
|
17,9
x
|
19,5
x
|
24,9
x
|
22,5
x
|
19,2
x
|
18,8
x
|
20,2
x
|
FCF Yield
|
3,81%
|
5,59%
|
5,12%
|
4,01%
|
4,45%
|
5,19%
|
5,32%
|
4,95%
|
Price to Book
|
2,99
x
|
2,6
x
|
2,47
x
|
2,35
x
|
2,26
x
|
2,12
x
|
2,02
x
|
1,93
x
|
Aantal aandelen (in duizenden)
|
51.802
|
51.802
|
51.802
|
51.802
|
51.802
|
51.802
|
-
|
-
|
Referentieprijs
2 |
512,6
|
477,1
|
514,6
|
506,6
|
506,0
|
498,2
|
498,2
|
498,2
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.453
|
11.100
|
11.183
|
11.112
|
11.072
|
11.016
|
11.008
|
11.041
|
EBITDA
1 |
4.414
|
4.382
|
4.484
|
4.406
|
4.622
|
4.544
|
4.482
|
4.503
|
Bedrijfsresultaat (EBIT)
1 |
1.966
|
1.947
|
2.066
|
2.040
|
2.205
|
2.169
|
2.166
|
2.172
|
Operationele Marge
|
17,17%
|
17,54%
|
18,47%
|
18,36%
|
19,92%
|
19,69%
|
19,68%
|
19,67%
|
Resultaat voor belastingen (EBT)
1 |
1.724
|
1.799
|
2.152
|
1.963
|
2.075
|
2.052
|
2.061
|
2.036
|
Nettowinst (verlies)
1 |
1.672
|
1.530
|
1.832
|
1.602
|
1.711
|
1.670
|
1.684
|
1.656
|
Nettomarge
|
14,6%
|
13,78%
|
16,38%
|
14,42%
|
15,45%
|
15,16%
|
15,29%
|
15%
|
WPA
2 |
32,28
|
29,54
|
35,37
|
30,93
|
33,03
|
32,40
|
31,62
|
31,77
|
Free Cash Flow
1 |
1.345
|
1.840
|
1.758
|
1.349
|
1.480
|
1.686
|
1.725
|
1.604
|
FCF-marge
|
11,74%
|
16,58%
|
15,72%
|
12,14%
|
13,37%
|
15,3%
|
15,67%
|
14,53%
|
Kasstroomconversie (ebitda)
|
30,47%
|
41,99%
|
39,21%
|
30,62%
|
32,02%
|
37,1%
|
38,48%
|
35,62%
|
Kasstroomconversie (nettowinst)
|
80,44%
|
120,26%
|
95,96%
|
84,21%
|
86,5%
|
100,92%
|
102,46%
|
96,83%
|
Dividend per aandeel
2 |
22,00
|
22,00
|
22,00
|
22,00
|
22,00
|
22,00
|
22,75
|
23,64
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
2.840
|
2.768
|
2.803
|
2.731
|
2.810
|
2.747
|
2.703
|
2.752
|
2.870
|
2.703
|
2.689
|
2.715
|
2.838
|
-
|
-
|
EBITDA
|
1.027
|
1.137
|
1.136
|
1.150
|
1.065
|
1.164
|
1.142
|
1.174
|
1.145
|
1.137
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
426
|
549
|
532
|
558
|
483
|
573
|
545
|
599
|
491
|
568
|
555,8
|
566,3
|
521,2
|
-
|
-
|
Operationele Marge
|
15%
|
19,83%
|
18,98%
|
20,43%
|
17,19%
|
20,86%
|
20,16%
|
21,77%
|
17,11%
|
21,01%
|
20,67%
|
20,86%
|
18,37%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
550
|
-
|
523
|
-
|
543
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
297
|
447
|
337
|
429
|
389
|
442
|
406
|
463
|
400
|
455
|
382,3
|
433,4
|
382,3
|
414
|
414
|
Nettomarge
|
10,46%
|
16,15%
|
12,02%
|
15,71%
|
13,84%
|
16,09%
|
15,02%
|
16,82%
|
13,94%
|
16,83%
|
14,22%
|
15,96%
|
13,47%
|
-
|
-
|
WPA
2 |
5,740
|
8,630
|
6,510
|
8,280
|
7,510
|
8,530
|
7,840
|
8,940
|
7,720
|
8,780
|
7,800
|
8,183
|
7,460
|
7,992
|
7,992
|
Dividend per aandeel
2 |
22,00
|
-
|
-
|
-
|
22,00
|
-
|
-
|
-
|
22,00
|
-
|
-
|
-
|
22,00
|
-
|
-
|
Datum van publicatie
|
03-02-22
|
28-04-22
|
04-08-22
|
27-10-22
|
08-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
07-02-24
|
01-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.785
|
8.206
|
7.706
|
7.374
|
7.071
|
6.639
|
6.625
|
6.606
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,99
x
|
1,873
x
|
1,719
x
|
1,674
x
|
1,53
x
|
1,461
x
|
1,478
x
|
1,467
x
|
Free Cash Flow
1 |
1.345
|
1.840
|
1.758
|
1.349
|
1.480
|
1.686
|
1.725
|
1.604
|
ROE (netto-inkomsten/eigen vermogen)
|
19,6%
|
16,7%
|
18%
|
14,6%
|
15%
|
14,1%
|
13,4%
|
12,9%
|
ROA (netto-inkomsten/totale activa)
|
7,14%
|
6,31%
|
7,47%
|
6,48%
|
6,93%
|
6,71%
|
6,42%
|
6,33%
|
Totale activa
1 |
23.417
|
24.255
|
24.532
|
24.710
|
24.685
|
24.874
|
26.221
|
26.154
|
Nettoactief per aandeel
2 |
171,0
|
183,0
|
209,0
|
216,0
|
224,0
|
235,0
|
247,0
|
258,0
|
Cashflow per aandeel
2 |
76,90
|
78,60
|
78,10
|
74,80
|
77,80
|
76,50
|
76,10
|
76,80
|
Capex
1 |
2.438
|
2.229
|
2.286
|
2.309
|
2.292
|
2.297
|
2.299
|
2.300
|
Capex/omzet
|
21,29%
|
20,08%
|
20,44%
|
20,78%
|
20,7%
|
20,85%
|
20,88%
|
20,83%
|
Datum van publicatie
|
06-02-20
|
04-02-21
|
03-02-22
|
08-02-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
498,2
CHF Gemiddelde koersdoel
552,7
CHF Spread / Gemiddelde doel +10,93% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,89% | 28,56 mld. | | +17,59% | 209 mld. | | +9,35% | 173 mld. | | +3,72% | 120 mld. | | -10,04% | 82,52 mld. | | +19,79% | 71,62 mld. | | -0,13% | 57,05 mld. | | -8,66% | 48,04 mld. | | -26,13% | 41,35 mld. | | -18,74% | 38,12 mld. |
andere geintegreerde telecommunicatiediensten
|