Beurs gesloten -
BME
17:44:40 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
31,39
EUR
|
+0,74%
|
|
+2,25%
|
-11,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
14.777
|
23.901
|
34.756
|
21.594
|
25.154
|
22.146
|
-
|
-
|
Bedrijfswaarde
1 |
18.714
|
30.401
|
49.308
|
21.594
|
25.154
|
41.376
|
41.239
|
41.299
|
K/w-verhouding
|
-1.279
x
|
-140
x
|
-88,2
x
|
-107
x
|
-81
x
|
-125
x
|
-978
x
|
147
x
|
Dividendrendement
|
0,21%
|
0,11%
|
0,06%
|
-
|
-
|
0,19%
|
0,25%
|
1,9%
|
Marktkapitalisatie/omzet
|
14,3
x
|
15,3
x
|
13,7
x
|
6,18
x
|
6,21
x
|
5,28
x
|
5,05
x
|
4,74
x
|
Bedrijfswaarde/omzet
|
18,2
x
|
19,5
x
|
19,5
x
|
6,18
x
|
6,21
x
|
9,86
x
|
9,41
x
|
8,85
x
|
Bedrijfswaarde/EBITDA
|
27,3
x
|
26,8
x
|
25,7
x
|
8,21
x
|
8,36
x
|
12,9
x
|
12
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
-39,4
x
|
950
x
|
-130
x
|
-
|
-
|
26
x
|
24,8
x
|
23,9
x
|
FCF Yield
|
-2,54%
|
0,11%
|
-0,77%
|
-
|
-
|
3,85%
|
4,03%
|
4,18%
|
Price to Book
|
3,55
x
|
2,98
x
|
2,2
x
|
-
|
-
|
1,62
x
|
1,64
x
|
1,68
x
|
Aantal aandelen (in duizenden)
|
385.127
|
486.576
|
679.090
|
698.392
|
705.381
|
705.525
|
-
|
-
|
Referentieprijs
2 |
38,37
|
49,12
|
51,18
|
30,92
|
35,66
|
31,39
|
31,39
|
31,39
|
Datum van publicatie
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.031
|
1.562
|
2.533
|
3.495
|
4.049
|
4.196
|
4.381
|
4.668
|
EBITDA
1 |
685,6
|
1.132
|
1.921
|
2.630
|
3.008
|
3.201
|
3.438
|
3.650
|
Bedrijfsresultaat (EBIT)
1 |
142,5
|
158,3
|
233,1
|
309,7
|
455,8
|
563,4
|
735,2
|
923,7
|
Operationele Marge
|
13,82%
|
10,13%
|
9,21%
|
8,86%
|
11,26%
|
13,43%
|
16,78%
|
19,79%
|
Resultaat voor belastingen (EBT)
1 |
-54,01
|
-199,5
|
-534,1
|
-502,9
|
-436,4
|
-244
|
-34,03
|
104,4
|
Nettowinst (verlies)
1 |
-9,245
|
-133,1
|
-351,4
|
-297,1
|
-297,2
|
-165,5
|
-30,86
|
105,5
|
Nettomarge
|
-0,9%
|
-8,52%
|
-13,87%
|
-8,5%
|
-7,34%
|
-3,94%
|
-0,7%
|
2,26%
|
WPA
2 |
-0,0300
|
-0,3500
|
-0,5800
|
-0,2900
|
-0,4400
|
-0,2514
|
-0,0321
|
0,2137
|
Free Cash Flow
1 |
-474,7
|
32
|
-380,3
|
-
|
-
|
1.592
|
1.663
|
1.726
|
FCF-marge
|
-46,05%
|
2,05%
|
-15,01%
|
-
|
-
|
37,94%
|
37,96%
|
36,98%
|
Kasstroomconversie (ebitda)
|
-
|
2,83%
|
-
|
-
|
-
|
49,75%
|
48,37%
|
47,3%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.636,76%
|
Dividend per aandeel
2 |
0,0800
|
0,0533
|
0,0300
|
-
|
-
|
0,0582
|
0,0792
|
0,5971
|
Datum van publicatie
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
-
|
720,6
|
841,7
|
1.061
|
699
|
772,8
|
828
|
862
|
1.690
|
882
|
923,2
|
985
|
1.015
|
2.000
|
713,5
|
1.041
|
1.037
|
1.066
|
1.075
|
1.096
|
-
|
EBITDA
1 |
-
|
526,8
|
-
|
804
|
531
|
586,7
|
634
|
648
|
1.282
|
655
|
693,4
|
730
|
760,3
|
1.490
|
757,7
|
760
|
778
|
798
|
806,4
|
807,4
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
69,85
|
-
|
77
|
40
|
44,15
|
49
|
50
|
99
|
38
|
112,7
|
81
|
53,46
|
134,5
|
157,5
|
106,8
|
179
|
138,1
|
148,9
|
143,9
|
-
|
Operationele Marge
|
-
|
9,69%
|
-
|
7,26%
|
5,72%
|
5,71%
|
5,92%
|
5,8%
|
5,86%
|
4,31%
|
12,21%
|
8,22%
|
5,27%
|
6,72%
|
22,08%
|
10,26%
|
17,26%
|
12,96%
|
13,85%
|
13,13%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-65,23
|
-
|
-177
|
-113
|
-244,1
|
-128
|
-129
|
-257
|
-128
|
-120,9
|
-124
|
-143,7
|
-
|
-39,33
|
-129,4
|
-72,74
|
-58,18
|
-31,55
|
-33,19
|
-
|
Nettowinst (verlies)
1 |
-
|
-43,18
|
-
|
-67
|
-78
|
-206,4
|
-93
|
-77
|
-170
|
-85
|
-42,06
|
-91
|
-102,4
|
-
|
-4,56
|
-99,22
|
-39
|
-41,59
|
-21,65
|
-21,26
|
-
|
Nettomarge
|
-
|
-5,99%
|
-
|
-6,31%
|
-11,16%
|
-26,7%
|
-11,23%
|
-8,93%
|
-10,06%
|
-9,64%
|
-4,56%
|
-9,24%
|
-10,1%
|
-
|
-0,64%
|
-9,53%
|
-3,76%
|
-3,9%
|
-2,01%
|
-1,94%
|
-
|
WPA
2 |
-0,0300
|
-
|
-
|
-
|
-0,1100
|
-0,3400
|
-0,1500
|
-0,1200
|
-
|
-0,1300
|
-
|
-0,1288
|
-0,1410
|
-
|
-
|
-
|
-0,0654
|
-0,0693
|
-0,0281
|
-0,0360
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0300
|
-
|
-
|
-
|
0,0400
|
-
|
-
|
0,0200
|
-
|
-
|
-
|
-
|
0,0100
|
-
|
0,0560
|
-
|
Datum van publicatie
|
26-02-20
|
20-07-20
|
26-02-21
|
29-07-21
|
28-10-21
|
25-02-22
|
27-04-22
|
28-07-22
|
28-07-22
|
11-11-22
|
01-03-23
|
27-04-23
|
27-07-23
|
27-07-23
|
10-11-23
|
29-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.937
|
6.500
|
14.552
|
-
|
-
|
19.229
|
19.093
|
19.153
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,743
x
|
5,74
x
|
7,576
x
|
-
|
-
|
6,008
x
|
5,553
x
|
5,248
x
|
Free Cash Flow
1 |
-475
|
32
|
-380
|
-
|
-
|
1.592
|
1.663
|
1.726
|
ROE (netto-inkomsten/eigen vermogen)
|
0,23%
|
-2,19%
|
-2,05%
|
-
|
-
|
-0,58%
|
0,73%
|
1,56%
|
ROA (netto-inkomsten/totale activa)
|
0,06%
|
-0,72%
|
-1,07%
|
-
|
-
|
-0,83%
|
-0,58%
|
0,21%
|
Totale activa
1 |
-15.940
|
18.556
|
32.952
|
-
|
-
|
19.993
|
5.278
|
51.381
|
Nettoactief per aandeel
2 |
10,80
|
16,50
|
23,30
|
-
|
-
|
19,40
|
19,20
|
18,70
|
Cashflow per aandeel
2 |
1,420
|
2,060
|
1,870
|
-
|
-
|
3,400
|
3,540
|
3,880
|
Capex
1 |
3.954
|
6.267
|
14.397
|
-
|
-
|
1.823
|
1.659
|
1.377
|
Capex/omzet
|
383,55%
|
401,15%
|
568,44%
|
-
|
-
|
43,44%
|
37,87%
|
29,5%
|
Datum van publicatie
|
26-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
31,39
EUR Gemiddelde koersdoel
42,59
EUR Spread / Gemiddelde doel +35,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -11,97% | 23,64 mld. | | +28,33% | 94,52 mld. | | +6,76% | 56,67 mld. | | -16,38% | 20,55 mld. | | -12,50% | 11,16 mld. | | +5,61% | 10,64 mld. | | +2,45% | 10,28 mld. | | +0,88% | 8,9 mld. | | -25,24% | 8,29 mld. | | +20,93% | 6,61 mld. |
draadloze telecom
|