Beurs gesloten -
Nyse
22:00:02 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,92
USD
|
-1,34%
|
|
-1,74%
|
-0,38%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
853.319
|
845.562
|
903.743
|
876.591
|
930.894
|
981.317
|
-
|
-
|
Bedrijfswaarde
1 |
820.939
|
843.764
|
892.566
|
876.591
|
929.716
|
953.506
|
950.292
|
945.990
|
K/w-verhouding
|
26
x
|
25,3
x
|
25,3
x
|
24
x
|
25,2
x
|
25,9
x
|
24,9
x
|
24,2
x
|
Dividendrendement
|
3,84%
|
3,95%
|
3,63%
|
4,16%
|
3,97%
|
3,85%
|
3,95%
|
4,13%
|
Marktkapitalisatie/omzet
|
4,11
x
|
4,07
x
|
4,29
x
|
4,04
x
|
4,17
x
|
4,29
x
|
4,2
x
|
4,15
x
|
Bedrijfswaarde/omzet
|
3,96
x
|
4,06
x
|
4,24
x
|
4,04
x
|
4,17
x
|
4,17
x
|
4,07
x
|
4
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,7
x
|
10,7
x
|
10,2
x
|
10,8
x
|
10,8
x
|
10,5
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
17
x
|
16,5
x
|
22,6
x
|
19,7
x
|
21,2
x
|
16,3
x
|
17,9
x
|
17
x
|
FCF Yield
|
5,88%
|
6,04%
|
4,43%
|
5,07%
|
4,71%
|
6,15%
|
5,59%
|
5,89%
|
Price to Book
|
2,27
x
|
2,24
x
|
2,38
x
|
2,3
x
|
2,43
x
|
2,46
x
|
2,52
x
|
2,51
x
|
Aantal aandelen (in duizenden)
|
7.757.447
|
7.757.447
|
7.757.447
|
7.757.447
|
7.757.447
|
7.757.447
|
-
|
-
|
Referentieprijs
2 |
110,0
|
109,0
|
116,5
|
113,0
|
120,0
|
126,5
|
126,5
|
126,5
|
Datum van publicatie
|
10-01-20
|
04-02-21
|
26-01-22
|
31-01-23
|
10-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
207.520
|
207.613
|
210.478
|
216.740
|
223.200
|
228.599
|
233.503
|
236.360
|
EBITDA
1 |
75.871
|
78.703
|
83.330
|
86.270
|
86.010
|
88.030
|
90.380
|
91.120
|
Bedrijfsresultaat (EBIT)
1 |
40.700
|
42.360
|
44.930
|
46.840
|
46.350
|
47.618
|
49.481
|
50.681
|
Operationele Marge
|
19,61%
|
20,4%
|
21,35%
|
21,61%
|
20,77%
|
20,83%
|
21,19%
|
21,44%
|
Resultaat voor belastingen (EBT)
1 |
41.780
|
42.840
|
46.060
|
47.270
|
46.991
|
48.583
|
50.424
|
51.333
|
Nettowinst (verlies)
1 |
32.813
|
33.420
|
35.750
|
36.520
|
36.920
|
37.979
|
39.470
|
40.232
|
Nettomarge
|
15,81%
|
16,1%
|
16,99%
|
16,85%
|
16,54%
|
16,61%
|
16,9%
|
17,02%
|
WPA
2 |
4,230
|
4,310
|
4,610
|
4,710
|
4,760
|
4,881
|
5,078
|
5,222
|
Free Cash Flow
1 |
48.261
|
50.999
|
39.537
|
44.416
|
43.820
|
58.660
|
53.114
|
55.737
|
FCF-marge
|
23,26%
|
24,56%
|
18,78%
|
20,49%
|
19,63%
|
25,66%
|
22,75%
|
23,58%
|
Kasstroomconversie (ebitda)
|
63,61%
|
64,8%
|
47,45%
|
51,48%
|
50,95%
|
66,64%
|
58,77%
|
61,17%
|
Kasstroomconversie (nettowinst)
|
147,08%
|
152,6%
|
110,59%
|
121,62%
|
118,69%
|
154,45%
|
134,57%
|
138,54%
|
Dividend per aandeel
2 |
4,226
|
4,306
|
4,226
|
4,702
|
4,758
|
4,865
|
4,997
|
5,222
|
Datum van publicatie
|
10-01-20
|
04-02-21
|
26-01-22
|
31-01-23
|
10-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
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 |
95.958
|
59.890
|
51.295
|
52.440
|
103.730
|
53.508
|
59.500
|
54.211
|
53.464
|
53.658
|
61.867
|
54.940
|
54.258
|
55.875
|
63.840
|
-
|
-
|
EBITDA
1 |
38.714
|
20.855
|
21.290
|
21.970
|
43.315
|
22.308
|
20.850
|
22.050
|
22.194
|
21.377
|
20.389
|
21.820
|
22.923
|
22.512
|
21.100
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
21.140
|
11.100
|
11.610
|
12.030
|
23.686
|
12.211
|
10.970
|
12.170
|
12.261
|
11.464
|
10.455
|
11.909
|
11.645
|
11.719
|
11.295
|
-
|
-
|
Operationele Marge
|
22,03%
|
18,53%
|
22,63%
|
22,94%
|
22,83%
|
22,82%
|
18,44%
|
22,45%
|
22,93%
|
21,36%
|
16,9%
|
21,68%
|
21,46%
|
20,97%
|
17,69%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
11.170
|
11.674
|
12.503
|
-
|
12.240
|
10.880
|
12.260
|
12.673
|
11.631
|
10.433
|
11.988
|
12.145
|
11.919
|
11.425
|
-
|
-
|
Nettowinst (verlies)
1 |
16.893
|
8.630
|
9.060
|
9.680
|
18.716
|
9.332
|
8.450
|
9.640
|
9.934
|
9.088
|
8.258
|
9.390
|
9.388
|
9.344
|
8.811
|
-
|
-
|
Nettomarge
|
17,6%
|
14,41%
|
17,66%
|
18,46%
|
18,04%
|
17,44%
|
14,2%
|
17,78%
|
18,58%
|
16,94%
|
13,35%
|
17,09%
|
17,3%
|
16,72%
|
13,8%
|
-
|
-
|
WPA
2 |
2,170
|
1,110
|
1,170
|
1,240
|
2,410
|
1,200
|
1,090
|
1,240
|
1,280
|
1,180
|
1,060
|
1,210
|
1,210
|
1,200
|
1,140
|
-
|
-
|
Dividend per aandeel
2 |
-
|
4,226
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
4,758
|
-
|
1,000
|
1,000
|
1,878
|
1,000
|
1,000
|
Datum van publicatie
|
30-07-20
|
26-01-22
|
03-05-22
|
29-07-22
|
29-07-22
|
01-11-22
|
31-01-23
|
09-05-23
|
08-08-23
|
15-10-23
|
10-01-24
|
09-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
32.380
|
1.798
|
11.177
|
-
|
1.178
|
27.811
|
31.025
|
35.327
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
48.261
|
50.999
|
39.537
|
44.416
|
43.820
|
58.660
|
53.114
|
55.737
|
ROE (netto-inkomsten/eigen vermogen)
|
8,7%
|
8,9%
|
9,5%
|
9,59%
|
9,6%
|
9,84%
|
10,2%
|
10,4%
|
ROA (netto-inkomsten/totale activa)
|
7,2%
|
6,8%
|
7,2%
|
7,04%
|
9,7%
|
7,4%
|
7,53%
|
7,77%
|
Totale activa
1 |
455.736
|
491.471
|
496.528
|
518.743
|
380.619
|
513.234
|
524.376
|
518.117
|
Nettoactief per aandeel
2 |
48,50
|
48,70
|
48,90
|
49,10
|
49,30
|
51,30
|
50,10
|
50,40
|
Cashflow per aandeel
2 |
9,330
|
9,580
|
9,650
|
9,780
|
9,610
|
9,860
|
10,60
|
10,60
|
Capex
1 |
24.166
|
23.311
|
35.331
|
31.535
|
30.740
|
31.577
|
26.367
|
26.002
|
Capex/omzet
|
11,65%
|
11,23%
|
16,79%
|
14,55%
|
13,77%
|
13,81%
|
11,29%
|
11%
|
Datum van publicatie
|
10-01-20
|
04-02-21
|
26-01-22
|
31-01-23
|
10-01-24
|
-
|
-
|
-
|
Laatste slotkoers
126,5
TWD Gemiddelde koersdoel
120,6
TWD Spread / Gemiddelde doel -4,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,66% | 210 mld. | | +8,59% | 172 mld. | | +3,86% | 121 mld. | | -12,94% | 80,55 mld. | | +17,38% | 71,75 mld. | | +0,76% | 53,56 mld. | | -10,02% | 48,31 mld. | | -28,78% | 39,87 mld. | | -18,53% | 37,88 mld. |
andere geintegreerde telecommunicatiediensten
|