Beurs gesloten -
Swiss Exchange
17:36:41 24-04-2020
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
57,5
USD
|
+0,00%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.012.161
|
1.980.645
|
2.339.018
|
2.220.978
|
2.676.737
|
3.229.664
|
-
|
-
|
Bedrijfswaarde
1 |
914.310
|
1.901.251
|
2.273.221
|
2.171.938
|
2.625.726
|
3.179.330
|
3.173.784
|
3.164.391
|
K/w-verhouding
|
18,8
x
|
35,3
x
|
25,2
x
|
22,6
x
|
27,9
x
|
32
x
|
28,9
x
|
25,6
x
|
Dividendrendement
|
1,34%
|
0,69%
|
0,6%
|
0,65%
|
0,55%
|
0,47%
|
0,49%
|
0,52%
|
Marktkapitalisatie/omzet
|
3,89
x
|
7,22
x
|
6,39
x
|
5,63
x
|
6,98
x
|
8,35
x
|
7,8
x
|
7,23
x
|
Bedrijfswaarde/omzet
|
3,51
x
|
6,93
x
|
6,21
x
|
5,51
x
|
6,85
x
|
8,22
x
|
7,66
x
|
7,08
x
|
Bedrijfswaarde/EBITDA
|
12
x
|
24,6
x
|
18,9
x
|
16,6
x
|
20,9
x
|
24
x
|
22,5
x
|
20,4
x
|
Bedrijfswaarde/FCF
|
15,5
x
|
25,9
x
|
24,5
x
|
19,5
x
|
26,4
x
|
28,8
x
|
25,7
x
|
23,4
x
|
FCF Yield
|
6,44%
|
3,86%
|
4,09%
|
5,13%
|
3,79%
|
3,47%
|
3,88%
|
4,28%
|
Price to Book
|
11
x
|
31,5
x
|
36,8
x
|
43,5
x
|
42,8
x
|
49,1
x
|
44,6
x
|
35,8
x
|
Aantal aandelen (in duizenden)
|
18.076.720
|
17.102.536
|
16.530.166
|
16.070.752
|
15.634.232
|
15.334.082
|
-
|
-
|
Referentieprijs
2 |
55,99
|
115,8
|
141,5
|
138,2
|
171,2
|
210,6
|
210,6
|
210,6
|
Datum van publicatie
|
30-10-19
|
29-10-20
|
28-10-21
|
27-10-22
|
02-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
260.174
|
274.515
|
365.817
|
394.328
|
383.285
|
386.963
|
414.115
|
446.763
|
EBITDA
1 |
76.477
|
77.344
|
120.233
|
130.541
|
125.820
|
132.523
|
141.179
|
155.027
|
Bedrijfsresultaat (EBIT)
1 |
63.930
|
66.288
|
108.949
|
119.437
|
114.301
|
120.753
|
129.909
|
141.073
|
Operationele Marge
|
24,57%
|
24,15%
|
29,78%
|
30,29%
|
29,82%
|
31,21%
|
31,37%
|
31,58%
|
Resultaat voor belastingen (EBT)
1 |
65.737
|
67.091
|
109.207
|
119.103
|
113.736
|
120.720
|
129.866
|
140.936
|
Nettowinst (verlies)
1 |
55.256
|
57.411
|
94.680
|
99.803
|
96.995
|
101.481
|
109.319
|
118.666
|
Nettomarge
|
21,24%
|
20,91%
|
25,88%
|
25,31%
|
25,31%
|
26,23%
|
26,4%
|
26,56%
|
WPA
2 |
2,972
|
3,280
|
5,610
|
6,110
|
6,130
|
6,591
|
7,280
|
8,217
|
Free Cash Flow
1 |
58.896
|
73.365
|
92.953
|
111.443
|
99.584
|
110.382
|
123.288
|
135.414
|
FCF-marge
|
22,64%
|
26,73%
|
25,41%
|
28,26%
|
25,98%
|
28,53%
|
29,77%
|
30,31%
|
Kasstroomconversie (ebitda)
|
77,01%
|
94,86%
|
77,31%
|
85,37%
|
79,15%
|
83,29%
|
87,33%
|
87,35%
|
Kasstroomconversie (nettowinst)
|
106,59%
|
127,79%
|
98,18%
|
111,66%
|
102,67%
|
108,77%
|
112,78%
|
114,11%
|
Dividend per aandeel
2 |
0,7500
|
0,7950
|
0,8500
|
0,9000
|
0,9400
|
0,9922
|
1,041
|
1,092
|
Datum van publicatie
|
30-10-19
|
29-10-20
|
28-10-21
|
27-10-22
|
02-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
|
2025 Q3
|
---|
Omzet
1 |
123.945
|
97.278
|
82.959
|
90.146
|
117.154
|
94.836
|
81.797
|
89.498
|
119.575
|
90.753
|
83.741
|
92.624
|
125.411
|
96.687
|
89.663
|
EBITDA
1 |
44.185
|
32.716
|
25.881
|
27.759
|
38.932
|
31.216
|
26.050
|
29.622
|
43.221
|
30.736
|
27.080
|
31.003
|
43.127
|
31.816
|
27.884
|
Bedrijfsresultaat (EBIT)
1 |
41.488
|
29.979
|
23.076
|
24.894
|
36.016
|
28.318
|
22.998
|
26.969
|
40.373
|
27.900
|
24.297
|
27.877
|
41.834
|
29.885
|
26.391
|
Operationele Marge
|
33,47%
|
30,82%
|
27,82%
|
27,62%
|
30,74%
|
29,86%
|
28,12%
|
30,13%
|
33,76%
|
30,74%
|
29,01%
|
30,1%
|
33,36%
|
30,91%
|
29,43%
|
Resultaat voor belastingen (EBT)
1 |
41.241
|
30.139
|
23.066
|
24.657
|
35.623
|
28.382
|
22.733
|
26.998
|
40.323
|
28.058
|
24.227
|
27.817
|
41.476
|
29.663
|
26.319
|
Nettowinst (verlies)
1 |
34.630
|
25.010
|
19.442
|
20.721
|
29.998
|
24.160
|
19.881
|
22.956
|
33.916
|
23.636
|
20.363
|
23.412
|
34.784
|
24.855
|
22.102
|
Nettomarge
|
27,94%
|
25,71%
|
23,44%
|
22,99%
|
25,61%
|
25,48%
|
24,31%
|
25,65%
|
28,36%
|
26,04%
|
24,32%
|
25,28%
|
27,74%
|
25,71%
|
24,65%
|
WPA
2 |
2,100
|
1,520
|
1,200
|
1,290
|
1,880
|
1,520
|
1,260
|
1,460
|
2,180
|
1,530
|
1,322
|
1,536
|
2,340
|
1,680
|
1,502
|
Dividend per aandeel
2 |
0,2200
|
0,2200
|
0,2300
|
0,2300
|
0,2300
|
0,2300
|
0,2400
|
0,2400
|
0,2400
|
0,2500
|
0,2500
|
0,2500
|
0,2500
|
0,2550
|
0,2633
|
Datum van publicatie
|
27-01-22
|
28-04-22
|
28-07-22
|
27-10-22
|
02-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
01-02-24
|
02-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
97.851
|
79.394
|
65.797
|
49.040
|
51.011
|
50.334
|
55.880
|
65.274
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
58.896
|
73.365
|
92.953
|
111.443
|
99.584
|
110.382
|
123.288
|
135.414
|
ROE (netto-inkomsten/eigen vermogen)
|
55,9%
|
73,7%
|
147%
|
175%
|
172%
|
161%
|
168%
|
196%
|
ROA (netto-inkomsten/totale activa)
|
15,7%
|
17,3%
|
28,1%
|
28,4%
|
27,5%
|
29,4%
|
30,8%
|
35,5%
|
Totale activa
1 |
352.119
|
331.203
|
337.445
|
351.879
|
352.669
|
344.979
|
354.931
|
334.271
|
Nettoactief per aandeel
2 |
5,090
|
3,680
|
3,840
|
3,180
|
4,000
|
4,290
|
4,720
|
5,880
|
Cashflow per aandeel
2 |
3,730
|
4,600
|
6,170
|
7,480
|
6,990
|
8,060
|
8,720
|
9,780
|
Capex
1 |
10.495
|
7.309
|
11.085
|
10.708
|
10.959
|
10.168
|
10.918
|
11.228
|
Capex/omzet
|
4,03%
|
2,66%
|
3,03%
|
2,72%
|
2,86%
|
2,63%
|
2,64%
|
2,51%
|
Datum van publicatie
|
30-10-19
|
29-10-20
|
28-10-21
|
27-10-22
|
02-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
210,6
USD Gemiddelde koersdoel
211,9
USD Spread / Gemiddelde doel +0,60% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,64% | 52,65 mld. | | -22,58% | 11,89 mld. | | -33,23% | 4,81 mld. | | +1,40% | 3,56 mld. | | -.--% | 2,49 mld. | | +65,12% | 1,03 mld. | | +44,26% | 889 mln. | | +17,93% | 379 mln. | | +68,97% | 135 mln. |
Telefoons & Smart Phones
|