Beurs gesloten -
Nyse
22:00:02 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,14
USD
|
+0,38%
|
|
+0,43%
|
+0,71%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
285.479
|
204.916
|
175.669
|
131.193
|
119.977
|
134.512
|
-
|
-
|
Bedrijfswaarde
1 |
436.496
|
352.421
|
331.854
|
263.382
|
250.586
|
255.286
|
245.312
|
237.012
|
K/w-verhouding
|
20,7
x
|
-38,3
x
|
8,91
x
|
-16,3
x
|
8,52
x
|
9,2
x
|
8,49
x
|
8,11
x
|
Dividendrendement
|
5,25%
|
7,23%
|
8,46%
|
6,03%
|
6,62%
|
5,97%
|
6,03%
|
6,04%
|
Marktkapitalisatie/omzet
|
1,58
x
|
1,19
x
|
1,04
x
|
1,09
x
|
0,98
x
|
1,1
x
|
1,08
x
|
1,07
x
|
Bedrijfswaarde/omzet
|
2,41
x
|
2,05
x
|
1,97
x
|
2,18
x
|
2,05
x
|
2,08
x
|
1,98
x
|
1,89
x
|
Bedrijfswaarde/EBITDA
|
7,36
x
|
6,46
x
|
6,45
x
|
6,35
x
|
5,77
x
|
5,7
x
|
5,37
x
|
5,12
x
|
Bedrijfswaarde/FCF
|
15
x
|
12,8
x
|
13
x
|
16,3
x
|
12,2
x
|
14,5
x
|
13,8
x
|
14,3
x
|
FCF Yield
|
6,65%
|
7,79%
|
7,66%
|
6,15%
|
8,17%
|
6,87%
|
7,23%
|
7%
|
Price to Book
|
1,55
x
|
1,27
x
|
1,06
x
|
1,35
x
|
1,16
x
|
1,21
x
|
1,13
x
|
1,05
x
|
Aantal aandelen (in duizenden)
|
7.305.000
|
7.125.045
|
7.141.000
|
7.126.188
|
7.150.020
|
7.170.165
|
-
|
-
|
Referentieprijs
2 |
39,08
|
28,76
|
24,60
|
18,41
|
16,78
|
18,76
|
18,76
|
18,76
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
181.193
|
171.760
|
168.864
|
120.741
|
122.428
|
122.698
|
124.175
|
125.679
|
EBITDA
1 |
59.287
|
54.546
|
51.469
|
41.465
|
43.400
|
44.758
|
45.650
|
46.331
|
Bedrijfsresultaat (EBIT)
1 |
27.955
|
6.405
|
23.347
|
-4.587
|
23.461
|
24.659
|
25.336
|
26.000
|
Operationele Marge
|
15,43%
|
3,73%
|
13,83%
|
-3,8%
|
19,16%
|
20,1%
|
20,4%
|
20,69%
|
Resultaat voor belastingen (EBT)
1 |
18.468
|
-2.856
|
26.947
|
-3.094
|
19.848
|
20.215
|
20.991
|
21.344
|
Nettowinst (verlies)
1 |
13.900
|
-5.400
|
19.900
|
-8.727
|
14.192
|
14.769
|
15.857
|
16.156
|
Nettomarge
|
7,67%
|
-3,14%
|
11,78%
|
-7,23%
|
11,59%
|
12,04%
|
12,77%
|
12,86%
|
WPA
2 |
1,890
|
-0,7500
|
2,760
|
-1,130
|
1,970
|
2,039
|
2,210
|
2,313
|
Free Cash Flow
1 |
29.033
|
27.455
|
25.430
|
16.186
|
20.461
|
17.550
|
17.742
|
16.591
|
FCF-marge
|
16,02%
|
15,98%
|
15,06%
|
13,41%
|
16,71%
|
14,3%
|
14,29%
|
13,2%
|
Kasstroomconversie (ebitda)
|
48,97%
|
50,33%
|
49,41%
|
39,04%
|
47,15%
|
39,21%
|
38,86%
|
35,81%
|
Kasstroomconversie (nettowinst)
|
208,87%
|
-
|
127,79%
|
-
|
144,17%
|
118,83%
|
111,88%
|
102,69%
|
Dividend per aandeel
2 |
2,050
|
2,080
|
2,080
|
1,110
|
1,110
|
1,119
|
1,130
|
1,132
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
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 |
40.958
|
38.105
|
29.643
|
30.043
|
31.343
|
30.139
|
29.917
|
30.350
|
32.022
|
30.028
|
29.991
|
30.490
|
31.990
|
30.557
|
30.398
|
EBITDA
1 |
11.301
|
11.638
|
10.330
|
10.714
|
10.231
|
10.589
|
11.053
|
11.203
|
10.555
|
11.046
|
11.280
|
11.464
|
11.032
|
11.299
|
11.469
|
Bedrijfsresultaat (EBIT)
1 |
5.308
|
5.641
|
4.956
|
6.012
|
-21.092
|
6.002
|
6.406
|
5.782
|
5.271
|
5.847
|
6.260
|
6.465
|
5.951
|
6.242
|
6.405
|
Operationele Marge
|
12,96%
|
14,8%
|
16,72%
|
20,01%
|
-67,29%
|
19,91%
|
21,41%
|
19,05%
|
16,46%
|
19,47%
|
20,87%
|
21,2%
|
18,6%
|
20,43%
|
21,07%
|
Resultaat voor belastingen (EBT)
1 |
6.446
|
6.607
|
6.260
|
7.254
|
-23.197
|
5.767
|
6.165
|
4.980
|
2.936
|
4.869
|
5.336
|
5.530
|
4.700
|
5.208
|
5.427
|
Nettowinst (verlies)
1 |
5.000
|
4.762
|
4.800
|
5.977
|
-23.571
|
4.176
|
4.437
|
3.444
|
2.135
|
3.395
|
3.907
|
3.971
|
3.315
|
3.866
|
4.041
|
Nettomarge
|
12,21%
|
12,5%
|
16,19%
|
19,89%
|
-75,2%
|
13,86%
|
14,83%
|
11,35%
|
6,67%
|
11,31%
|
13,03%
|
13,03%
|
10,36%
|
12,65%
|
13,29%
|
WPA
2 |
0,6900
|
0,6500
|
0,5900
|
0,7900
|
-3,200
|
0,5700
|
0,6100
|
0,4800
|
0,3000
|
0,4700
|
0,5314
|
0,5396
|
0,4774
|
0,5350
|
0,5600
|
Dividend per aandeel
2 |
0,5200
|
0,2800
|
0,2775
|
0,2775
|
0,2775
|
0,2775
|
0,2775
|
0,2775
|
0,2775
|
0,2775
|
0,2815
|
0,2815
|
0,2815
|
0,2819
|
0,2869
|
Datum van publicatie
|
26-01-22
|
21-04-22
|
21-07-22
|
20-10-22
|
25-01-23
|
20-04-23
|
26-07-23
|
19-10-23
|
24-01-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
151.017
|
147.505
|
156.185
|
132.189
|
130.609
|
120.774
|
110.799
|
102.500
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,547
x
|
2,704
x
|
3,035
x
|
3,188
x
|
3,009
x
|
2,698
x
|
2,427
x
|
2,212
x
|
Free Cash Flow
1 |
29.033
|
27.455
|
25.430
|
16.186
|
20.461
|
17.550
|
17.742
|
16.591
|
ROE (netto-inkomsten/eigen vermogen)
|
14,2%
|
13,2%
|
14,9%
|
13,9%
|
18,7%
|
14%
|
13,8%
|
13,5%
|
ROA (netto-inkomsten/totale activa)
|
4,84%
|
4,23%
|
4,55%
|
3,84%
|
4,64%
|
4,11%
|
4,29%
|
4,43%
|
Totale activa
1 |
287.131
|
-127.536
|
437.767
|
-227.449
|
306.074
|
359.746
|
369.935
|
364.654
|
Nettoactief per aandeel
2 |
25,20
|
22,70
|
23,30
|
13,70
|
14,40
|
15,50
|
16,60
|
17,90
|
Cashflow per aandeel
2 |
6,620
|
6,000
|
5,830
|
4,720
|
5,280
|
5,130
|
5,160
|
5,150
|
Capex
1 |
19.635
|
15.675
|
16.527
|
19.626
|
17.853
|
17.988
|
18.321
|
18.616
|
Capex/omzet
|
10,84%
|
9,13%
|
9,79%
|
16,25%
|
14,58%
|
14,66%
|
14,75%
|
14,81%
|
Datum van publicatie
|
29-01-20
|
27-01-21
|
26-01-22
|
25-01-23
|
24-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
18,76
USD Gemiddelde koersdoel
20,27
USD Spread / Gemiddelde doel +8,06% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +64,79% | 92,09 mld. | | -4,75% | 54,76 mld. | | +41,22% | 26,76 mld. | | +1,25% | 23,55 mld. | | -2,76% | 16,99 mld. | | +4,29% | 15,77 mld. | | -12,40% | 9,92 mld. | | +7,51% | 9,83 mld. | | +76,24% | 8,19 mld. |
andere draadloze telecommunicatiediensten
|