Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
83,4
USD
|
+0,62%
|
|
+1,81%
|
+7,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.500
|
1.869
|
2.951
|
3.078
|
3.220
|
3.391
|
-
|
-
|
Bedrijfswaarde
1 |
3.532
|
2.941
|
3.767
|
3.551
|
3.827
|
3.989
|
3.886
|
3.801
|
K/w-verhouding
|
-5,87
x
|
-34,1
x
|
46,6
x
|
12,6
x
|
13,6
x
|
17,6
x
|
13,8
x
|
11,9
x
|
Dividendrendement
|
0,36%
|
0,48%
|
0,3%
|
0,28%
|
0,26%
|
0,24%
|
0,24%
|
0,24%
|
Marktkapitalisatie/omzet
|
1,17
x
|
1
x
|
1,23
x
|
1,18
x
|
1,28
x
|
1,47
x
|
1,33
x
|
1,26
x
|
Bedrijfswaarde/omzet
|
1,66
x
|
1,58
x
|
1,56
x
|
1,36
x
|
1,52
x
|
1,72
x
|
1,52
x
|
1,41
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
11,8
x
|
10
x
|
8,01
x
|
8,74
x
|
10,2
x
|
8,39
x
|
7,57
x
|
Bedrijfswaarde/FCF
|
21,2
x
|
35,4
x
|
20,8
x
|
20,2
x
|
18,9
x
|
20,1
x
|
15,3
x
|
12,5
x
|
FCF Yield
|
4,72%
|
2,83%
|
4,81%
|
4,96%
|
5,3%
|
4,97%
|
6,54%
|
8%
|
Price to Book
|
2,42
x
|
2,5
x
|
3,08
x
|
2,8
x
|
2,84
x
|
2,49
x
|
2,07
x
|
-
|
Aantal aandelen (in duizenden)
|
45.458
|
44.610
|
44.898
|
42.806
|
41.682
|
40.664
|
-
|
-
|
Referentieprijs
2 |
55,00
|
41,90
|
65,73
|
71,90
|
77,25
|
83,40
|
83,40
|
83,40
|
Datum van publicatie
|
04-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.131
|
1.863
|
2.408
|
2.606
|
2.512
|
2.313
|
2.549
|
2.698
|
EBITDA
1 |
350,9
|
249,2
|
375,5
|
443,6
|
438,1
|
392,5
|
463,4
|
502,1
|
Bedrijfsresultaat (EBIT)
1 |
309,5
|
140,6
|
329,6
|
396,9
|
386,7
|
346,9
|
410,1
|
461
|
Operationele Marge
|
14,52%
|
7,55%
|
13,69%
|
15,23%
|
15,39%
|
15%
|
16,09%
|
17,08%
|
Resultaat voor belastingen (EBT)
1 |
152,4
|
66,13
|
87,66
|
317,4
|
-
|
342
|
379
|
403
|
Nettowinst (verlies)
1 |
-395,5
|
-55,16
|
63,92
|
254,7
|
242,8
|
197,5
|
254,5
|
288
|
Nettomarge
|
-18,55%
|
-2,96%
|
2,65%
|
9,77%
|
9,66%
|
8,54%
|
9,99%
|
10,67%
|
WPA
2 |
-9,370
|
-1,230
|
1,410
|
5,720
|
5,660
|
4,735
|
6,065
|
7,010
|
Free Cash Flow
1 |
166,9
|
83,15
|
181,1
|
176,2
|
202,9
|
198,4
|
254
|
304
|
FCF-marge
|
7,83%
|
4,46%
|
7,52%
|
6,76%
|
8,08%
|
8,58%
|
9,97%
|
11,27%
|
Kasstroomconversie (ebitda)
|
47,56%
|
33,36%
|
48,22%
|
39,72%
|
46,32%
|
50,56%
|
54,81%
|
60,55%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
283,26%
|
69,19%
|
83,58%
|
100,47%
|
99,81%
|
105,56%
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
0,2000
|
Datum van publicatie
|
04-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
630,8
|
638,9
|
610,4
|
666,6
|
670,5
|
659,1
|
641,8
|
692,2
|
626,8
|
551,2
|
513,7
|
566,5
|
605,3
|
624,7
|
605
|
EBITDA
1 |
100,7
|
101,3
|
99,49
|
111
|
118,1
|
115
|
111,5
|
123,2
|
115,2
|
88,27
|
77,11
|
95,07
|
111,6
|
113,3
|
106
|
Bedrijfsresultaat (EBIT)
1 |
89,44
|
89,54
|
88,27
|
99,6
|
106,2
|
102,8
|
99,1
|
110,5
|
101,8
|
75,37
|
64,91
|
82,87
|
98,93
|
100,6
|
94
|
Operationele Marge
|
14,18%
|
14,01%
|
14,46%
|
14,94%
|
15,85%
|
15,59%
|
15,44%
|
15,96%
|
16,23%
|
13,67%
|
12,64%
|
14,63%
|
16,34%
|
16,11%
|
15,54%
|
Resultaat voor belastingen (EBT)
|
50,19
|
-51,68
|
53,92
|
71,73
|
-
|
71,95
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
41,26
|
-49,77
|
35,84
|
58,56
|
98,29
|
61,97
|
63,19
|
68,75
|
72,35
|
38,47
|
32
|
47
|
59
|
59
|
54
|
Nettomarge
|
6,54%
|
-7,79%
|
5,87%
|
8,79%
|
14,66%
|
9,4%
|
9,85%
|
9,93%
|
11,54%
|
6,98%
|
6,23%
|
8,3%
|
9,75%
|
9,44%
|
8,93%
|
WPA
2 |
0,9100
|
-1,110
|
0,7900
|
1,310
|
2,230
|
1,420
|
1,450
|
1,600
|
1,700
|
0,9100
|
0,7500
|
1,100
|
1,400
|
1,400
|
1,260
|
Dividend per aandeel
2 |
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
0,0500
|
Datum van publicatie
|
03-11-21
|
09-02-22
|
04-05-22
|
03-08-22
|
02-11-22
|
08-02-23
|
03-05-23
|
03-08-23
|
02-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.032
|
1.072
|
816
|
474
|
607
|
598
|
495
|
410
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,941
x
|
4,3
x
|
2,173
x
|
1,068
x
|
1,386
x
|
1,523
x
|
1,068
x
|
0,816
x
|
Free Cash Flow
1 |
167
|
83,1
|
181
|
176
|
203
|
198
|
254
|
304
|
ROE (netto-inkomsten/eigen vermogen)
|
16,3%
|
14,4%
|
25,4%
|
27,2%
|
25,4%
|
19,6%
|
18,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,33%
|
3,77%
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-7.418
|
-1.462
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
22,70
|
16,80
|
21,30
|
25,70
|
27,20
|
33,50
|
40,30
|
-
|
Cashflow per aandeel
|
6,530
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
110
|
90,2
|
91
|
105
|
117
|
105
|
110
|
111
|
Capex/omzet
|
5,16%
|
4,84%
|
3,78%
|
4,03%
|
4,65%
|
4,54%
|
4,33%
|
4,11%
|
Datum van publicatie
|
04-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
08-02-24
|
-
|
-
|
-
|
Laatste slotkoers
83,4
USD Gemiddelde koersdoel
98,52
USD Spread / Gemiddelde doel +18,13% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,96% | 3,39 mld. | | -5,27% | 194 mld. | | +12,39% | 82,95 mld. | | +61,44% | 66,91 mld. | | +10,66% | 57,73 mld. | | +11,60% | 27,55 mld. | | +12,37% | 20,23 mld. | | +63,72% | 20,06 mld. | | +8,53% | 17,63 mld. | | +17,74% | 11,26 mld. |
Communicatie & Netwerken - Andere
|