Beurs gesloten -
BME
17:40:37 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,14
EUR
|
+0,34%
|
|
+0,73%
|
+17,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
31.924
|
17.845
|
22.113
|
19.336
|
20.038
|
23.347
|
-
|
-
|
Bedrijfswaarde
1 |
69.668
|
53.073
|
48.145
|
46.023
|
47.387
|
58.456
|
56.739
|
54.326
|
K/w-verhouding
|
36,6
x
|
13,5
x
|
2,79
x
|
10,9
x
|
-17,7
x
|
13,8
x
|
12,8
x
|
12,6
x
|
Dividendrendement
|
6,42%
|
12,3%
|
9,09%
|
8,86%
|
8,49%
|
7,29%
|
7,32%
|
7,31%
|
Marktkapitalisatie/omzet
|
0,66
x
|
0,41
x
|
0,56
x
|
0,48
x
|
0,49
x
|
0,57
x
|
0,56
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
1,44
x
|
1,23
x
|
1,23
x
|
1,15
x
|
1,17
x
|
1,42
x
|
1,37
x
|
1,3
x
|
Bedrijfswaarde/EBITDA
|
4,61
x
|
3,93
x
|
2,19
x
|
3,58
x
|
4,16
x
|
4,42
x
|
4,24
x
|
4,04
x
|
Bedrijfswaarde/FCF
|
11,8
x
|
8,59
x
|
18,2
x
|
10,1
x
|
8,17
x
|
16,5
x
|
15,9
x
|
14,7
x
|
FCF Yield
|
8,49%
|
11,6%
|
5,5%
|
9,92%
|
12,2%
|
6,08%
|
6,28%
|
6,82%
|
Price to Book
|
1,86
x
|
1,57
x
|
0,98
x
|
0,77
x
|
0,92
x
|
1,03
x
|
0,99
x
|
0,96
x
|
Aantal aandelen (in duizenden)
|
5.126.636
|
5.499.270
|
5.740.607
|
5.712.115
|
5.670.162
|
5.639.359
|
-
|
-
|
Referentieprijs
2 |
6,227
|
3,245
|
3,852
|
3,385
|
3,534
|
4,140
|
4,140
|
4,140
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
48.422
|
43.076
|
39.277
|
39.993
|
40.652
|
41.092
|
41.367
|
41.730
|
EBITDA
1 |
15.119
|
13.498
|
21.983
|
12.852
|
11.390
|
13.229
|
13.384
|
13.432
|
Bedrijfsresultaat (EBIT)
1 |
4.537
|
4.139
|
13.586
|
4.056
|
2.593
|
4.360
|
4.683
|
4.695
|
Operationele Marge
|
9,37%
|
9,61%
|
34,59%
|
10,14%
|
6,38%
|
10,61%
|
11,32%
|
11,25%
|
Resultaat voor belastingen (EBT)
1 |
2.718
|
2.583
|
12.095
|
2.960
|
-1.473
|
2.770
|
3.025
|
3.235
|
Nettowinst (verlies)
1 |
1.142
|
1.582
|
8.137
|
2.011
|
-892
|
1.780
|
1.898
|
1.964
|
Nettomarge
|
2,36%
|
3,67%
|
20,72%
|
5,03%
|
-2,19%
|
4,33%
|
4,59%
|
4,71%
|
WPA
2 |
0,1700
|
0,2400
|
1,380
|
0,3100
|
-0,2000
|
0,3007
|
0,3233
|
0,3277
|
Free Cash Flow
1 |
5.912
|
6.176
|
2.648
|
4.566
|
5.798
|
3.553
|
3.565
|
3.706
|
FCF-marge
|
12,21%
|
14,34%
|
6,74%
|
11,42%
|
14,26%
|
8,65%
|
8,62%
|
8,88%
|
Kasstroomconversie (ebitda)
|
39,1%
|
45,75%
|
12,05%
|
35,53%
|
50,9%
|
26,86%
|
26,64%
|
27,59%
|
Kasstroomconversie (nettowinst)
|
517,69%
|
390,39%
|
32,54%
|
227,05%
|
-
|
199,54%
|
187,86%
|
188,7%
|
Dividend per aandeel
2 |
0,4000
|
0,4000
|
0,3500
|
0,3000
|
0,3000
|
0,3018
|
0,3032
|
0,3025
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
20.305
|
9.298
|
9.674
|
9.410
|
10.040
|
-
|
10.343
|
10.200
|
10.045
|
10.133
|
10.321
|
10.153
|
10.140
|
10.026
|
10.257
|
10.627
|
EBITDA
1 |
16.886
|
3.734
|
1.363
|
3.199
|
3.146
|
-
|
3.249
|
3.259
|
3.121
|
3.144
|
3.330
|
1.795
|
3.205
|
3.147
|
3.274
|
3.377
|
Bedrijfsresultaat (EBIT)
1 |
12.747
|
1.579
|
-740
|
1.090
|
919
|
2.009
|
914
|
1.132
|
970
|
948
|
1.057
|
-382
|
1.042
|
1.168
|
1.178
|
1.263
|
Operationele Marge
|
62,78%
|
16,98%
|
-7,65%
|
11,58%
|
9,15%
|
-
|
8,84%
|
11,1%
|
9,66%
|
9,36%
|
10,24%
|
-3,76%
|
10,28%
|
11,65%
|
11,48%
|
11,88%
|
Resultaat voor belastingen (EBT)
1 |
12.127
|
1.203
|
-1.235
|
870
|
584
|
1.454
|
557
|
949
|
-
|
598
|
347
|
-2.933
|
728
|
653,3
|
735,5
|
894,4
|
Nettowinst (verlies)
1 |
8.629
|
706
|
-1.198
|
706
|
320
|
1.026
|
460
|
525
|
-
|
-
|
502
|
-2.154
|
532
|
475,7
|
525,9
|
649
|
Nettomarge
|
42,5%
|
7,59%
|
-12,38%
|
7,5%
|
3,19%
|
-
|
4,45%
|
5,15%
|
-
|
-
|
4,86%
|
-21,22%
|
5,25%
|
4,74%
|
5,13%
|
6,11%
|
WPA
2 |
-
|
0,1200
|
-0,2200
|
0,1200
|
-
|
-
|
0,0700
|
0,0800
|
0,0400
|
0,0700
|
0,0800
|
-0,3900
|
0,0800
|
0,0870
|
0,0914
|
0,1173
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1500
|
-
|
0,1500
|
-
|
0,1500
|
Datum van publicatie
|
29-07-21
|
04-11-21
|
24-02-22
|
12-05-22
|
28-07-22
|
28-07-22
|
04-11-22
|
23-02-23
|
11-05-23
|
27-07-23
|
08-11-23
|
22-02-24
|
09-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
37.744
|
35.228
|
26.032
|
26.687
|
27.349
|
35.109
|
33.392
|
30.979
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,496
x
|
2,61
x
|
1,184
x
|
2,076
x
|
2,401
x
|
2,654
x
|
2,495
x
|
2,306
x
|
Free Cash Flow
1 |
5.912
|
6.176
|
2.648
|
4.566
|
5.798
|
3.553
|
3.565
|
3.706
|
ROE (netto-inkomsten/eigen vermogen)
|
6,51%
|
11,2%
|
48,7%
|
8,5%
|
-3,8%
|
7,74%
|
8,31%
|
8,68%
|
ROA (netto-inkomsten/totale activa)
|
0,98%
|
1,41%
|
7,6%
|
1,84%
|
-0,83%
|
1,4%
|
1,8%
|
1,95%
|
Totale activa
1 |
116.459
|
111.964
|
107.132
|
109.430
|
106.983
|
127.178
|
105.666
|
100.622
|
Nettoactief per aandeel
2 |
3,350
|
2,070
|
3,940
|
4,370
|
3,860
|
4,010
|
4,170
|
4,320
|
Cashflow per aandeel
2 |
2,930
|
2,410
|
1,790
|
2,050
|
2,040
|
1,350
|
1,700
|
1,760
|
Capex
1 |
8.784
|
7.020
|
6.164
|
5.508
|
5.851
|
5.395
|
5.281
|
5.164
|
Capex/omzet
|
18,14%
|
16,3%
|
15,69%
|
13,77%
|
14,39%
|
13,13%
|
12,77%
|
12,38%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,14
EUR Gemiddelde koersdoel
4,259
EUR Spread / Gemiddelde doel +2,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,15% | 25,38 mld. | | +13,43% | 208 mld. | | +6,26% | 169 mld. | | +1,15% | 118 mld. | | -11,78% | 82,11 mld. | | +16,31% | 71,25 mld. | | +4,19% | 61,11 mld. | | -5,07% | 50,99 mld. | | -29,76% | 39,32 mld. | | -18,02% | 38,12 mld. |
andere geintegreerde telecommunicatiediensten
|