Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
389,2
USD
|
+0,48%
|
|
-1,61%
|
-30,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.501
|
13.421
|
10.661
|
4.135
|
3.126
|
2.187
|
-
|
-
|
Bedrijfswaarde
1 |
10.117
|
15.022
|
14.110
|
7.729
|
6.582
|
5.452
|
5.238
|
5.156
|
K/w-verhouding
|
47,8
x
|
43,5
x
|
37,9
x
|
18,7
x
|
12,3
x
|
8,96
x
|
9,72
x
|
12,8
x
|
Dividendrendement
|
0,57%
|
0,43%
|
0,6%
|
1,57%
|
2,08%
|
3,04%
|
3,07%
|
3,17%
|
Marktkapitalisatie/omzet
|
7,28
x
|
10,1
x
|
6,64
x
|
2,42
x
|
1,86
x
|
1,35
x
|
1,37
x
|
1,46
x
|
Bedrijfswaarde/omzet
|
8,66
x
|
11,3
x
|
8,79
x
|
4,53
x
|
3,92
x
|
3,36
x
|
3,28
x
|
3,45
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
22,3
x
|
16,8
x
|
8,48
x
|
7,18
x
|
6,17
x
|
5,96
x
|
6,48
x
|
Bedrijfswaarde/FCF
|
44,1
x
|
53,4
x
|
45,2
x
|
23,9
x
|
22,5
x
|
16,8
x
|
16,1
x
|
17,9
x
|
FCF Yield
|
2,27%
|
1,87%
|
2,21%
|
4,19%
|
4,44%
|
5,94%
|
6,21%
|
5,58%
|
Price to Book
|
10
x
|
8,98
x
|
5,92
x
|
2,39
x
|
1,67
x
|
1,05
x
|
-
|
-
|
Aantal aandelen (in duizenden)
|
5.711
|
6.025
|
6.045
|
5.809
|
5.617
|
5.619
|
-
|
-
|
Referentieprijs
2 |
1.488
|
2.228
|
1.763
|
711,9
|
556,6
|
389,2
|
389,2
|
389,2
|
Datum van publicatie
|
27-02-20
|
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 |
1.168
|
1.325
|
1.606
|
1.706
|
1.678
|
1.620
|
1.598
|
1.496
|
EBITDA
1 |
569
|
674,1
|
839,3
|
911,9
|
916,9
|
883,2
|
878,9
|
796
|
Bedrijfsresultaat (EBIT)
1 |
340
|
386,8
|
480,2
|
538,9
|
526,9
|
522,2
|
509,4
|
446,5
|
Operationele Marge
|
29,11%
|
29,19%
|
29,91%
|
31,59%
|
31,4%
|
32,23%
|
31,89%
|
29,84%
|
Resultaat voor belastingen (EBT)
1 |
233,8
|
379,3
|
337,1
|
375,4
|
411,4
|
345,3
|
334,4
|
294,5
|
Nettowinst (verlies)
1 |
178,6
|
304,4
|
291,8
|
234,1
|
267,4
|
263,3
|
248,8
|
201
|
Nettomarge
|
15,29%
|
22,97%
|
18,17%
|
13,72%
|
15,94%
|
16,25%
|
15,57%
|
13,43%
|
WPA
2 |
31,12
|
51,27
|
46,49
|
38,06
|
45,14
|
43,42
|
40,03
|
30,49
|
Free Cash Flow
1 |
229,4
|
281,1
|
312,4
|
323,9
|
292,1
|
324
|
325,1
|
287,7
|
FCF-marge
|
19,64%
|
21,21%
|
19,45%
|
18,99%
|
17,41%
|
20%
|
20,35%
|
19,22%
|
Kasstroomconversie (ebitda)
|
40,32%
|
41,7%
|
37,22%
|
35,53%
|
31,86%
|
36,68%
|
36,99%
|
36,14%
|
Kasstroomconversie (nettowinst)
|
128,45%
|
92,36%
|
107,05%
|
138,37%
|
109,24%
|
123,06%
|
130,69%
|
143,12%
|
Dividend per aandeel
2 |
8,500
|
9,500
|
10,50
|
11,20
|
11,60
|
11,82
|
11,97
|
12,35
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
430,2
|
432,6
|
426,7
|
429,1
|
424,7
|
425,5
|
421,9
|
424
|
420,3
|
411,8
|
408,7
|
407,7
|
406
|
404,4
|
409,8
|
EBITDA
1 |
220,5
|
225,3
|
226,5
|
227,5
|
224,6
|
233,2
|
228,8
|
231,3
|
230
|
226,9
|
220,9
|
222,1
|
222,2
|
225,1
|
223,4
|
Bedrijfsresultaat (EBIT)
1 |
122,4
|
127,1
|
133,4
|
133,1
|
128
|
140,8
|
137,8
|
135
|
132,5
|
127,2
|
129,1
|
129,8
|
130
|
133,3
|
123,7
|
Operationele Marge
|
28,46%
|
29,37%
|
31,26%
|
31,02%
|
30,15%
|
33,09%
|
32,65%
|
31,85%
|
31,53%
|
30,89%
|
31,58%
|
31,85%
|
32,02%
|
32,97%
|
30,18%
|
Resultaat voor belastingen (EBT)
1 |
64,17
|
87,47
|
209,2
|
97,04
|
92,48
|
-23,36
|
96,24
|
89,71
|
68,61
|
156,8
|
83,45
|
84,87
|
84,83
|
87,32
|
77,86
|
Nettowinst (verlies)
1 |
52,26
|
64,84
|
171,5
|
69,24
|
70,61
|
-77,21
|
57,43
|
55,25
|
39,47
|
115,3
|
61,41
|
62,67
|
61,47
|
63,19
|
56,52
|
Nettomarge
|
12,15%
|
14,99%
|
40,18%
|
16,14%
|
16,62%
|
-18,15%
|
13,61%
|
13,03%
|
9,39%
|
28%
|
15,03%
|
15,37%
|
15,14%
|
15,63%
|
13,79%
|
WPA
2 |
8,330
|
10,54
|
26,85
|
11,11
|
11,53
|
-13,38
|
9,620
|
9,360
|
6,810
|
19,39
|
10,37
|
10,63
|
10,49
|
10,76
|
9,330
|
Dividend per aandeel
2 |
2,750
|
2,750
|
2,750
|
2,750
|
2,850
|
2,850
|
2,850
|
2,850
|
-
|
2,950
|
2,950
|
2,950
|
3,033
|
3,033
|
3,025
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.616
|
1.600
|
3.450
|
3.593
|
3.456
|
3.265
|
3.051
|
2.969
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,84
x
|
2,374
x
|
4,11
x
|
3,941
x
|
3,769
x
|
3,696
x
|
3,471
x
|
3,73
x
|
Free Cash Flow
1 |
229
|
281
|
312
|
324
|
292
|
324
|
325
|
288
|
ROE (netto-inkomsten/eigen vermogen)
|
22,1%
|
26,1%
|
25%
|
13,7%
|
15,5%
|
14,3%
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
6,55%
|
7,97%
|
7,64%
|
3,52%
|
4,08%
|
4,39%
|
-
|
-
|
Totale activa
1 |
2.728
|
3.820
|
3.820
|
6.652
|
6.548
|
5.995
|
-
|
-
|
Nettoactief per aandeel
2 |
148,0
|
248,0
|
298,0
|
298,0
|
333,0
|
370,0
|
-
|
-
|
Cashflow per aandeel
2 |
85,70
|
-
|
-
|
-
|
-
|
101,0
|
91,50
|
81,90
|
Capex
1 |
262
|
293
|
392
|
414
|
371
|
334
|
326
|
344
|
Capex/omzet
|
22,46%
|
22,13%
|
24,41%
|
24,27%
|
22,11%
|
20,6%
|
20,43%
|
22,99%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
389,2
USD Gemiddelde koersdoel
546,8
USD Spread / Gemiddelde doel +40,47% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,07% | 2,19 mld. | | +9,65% | 199 mld. | | +5,25% | 167 mld. | | +0,46% | 116 mld. | | -2,38% | 89,84 mld. | | +17,65% | 72,93 mld. | | +2,80% | 58,42 mld. | | -6,19% | 50,97 mld. | | -13,54% | 40,2 mld. | | -14,53% | 29,72 mld. |
andere geintegreerde telecommunicatiediensten
|