Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
47,86
USD
|
-0,50%
|
|
-0,95%
|
-5,27%
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
243.702
|
197.223
|
232.076
|
187.876
|
212.270
|
193.794
|
-
|
-
|
Bedrijfswaarde
1 |
234.955
|
182.387
|
219.084
|
178.124
|
194.515
|
203.509
|
200.617
|
195.821
|
K/w-verhouding
|
21,8
x
|
17,7
x
|
22
x
|
16,1
x
|
17
x
|
17,8
x
|
16,9
x
|
14,5
x
|
Dividendrendement
|
2,39%
|
3,04%
|
2,65%
|
3,31%
|
2,96%
|
3,29%
|
3,38%
|
3,51%
|
Marktkapitalisatie/omzet
|
4,7
x
|
4
x
|
4,66
x
|
3,64
x
|
3,72
x
|
3,62
x
|
3,44
x
|
3,33
x
|
Bedrijfswaarde/omzet
|
4,53
x
|
3,7
x
|
4,4
x
|
3,45
x
|
3,41
x
|
3,8
x
|
3,56
x
|
3,36
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
9,88
x
|
11,8
x
|
9,23
x
|
9,35
x
|
10,5
x
|
9,86
x
|
9,31
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
12,4
x
|
14,8
x
|
14
x
|
14,6
x
|
19,4
x
|
11,9
x
|
10,6
x
|
FCF Yield
|
6,35%
|
8,04%
|
6,74%
|
7,16%
|
6,84%
|
5,16%
|
8,42%
|
9,45%
|
Price to Book
|
7,49
x
|
5,24
x
|
5,63
x
|
4,76
x
|
-
|
4,13
x
|
3,78
x
|
3,42
x
|
Aantal aandelen (in duizenden)
|
4.280.733
|
4.222.296
|
4.214.205
|
4.140.964
|
4.075.058
|
4.049.187
|
-
|
-
|
Referentieprijs
2 |
56,93
|
46,71
|
55,07
|
45,37
|
52,09
|
47,86
|
47,86
|
47,86
|
Datum van publicatie
|
14-08-19
|
12-08-20
|
18-08-21
|
17-08-22
|
16-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Juli |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
51.904
|
49.301
|
49.818
|
51.557
|
56.998
|
53.516
|
56.347
|
58.213
|
EBITDA
1 |
18.613
|
18.458
|
18.564
|
19.302
|
20.797
|
19.295
|
20.345
|
21.040
|
Bedrijfsresultaat (EBIT)
1 |
16.716
|
16.650
|
16.702
|
17.345
|
19.071
|
18.208
|
19.297
|
20.437
|
Operationele Marge
|
32,21%
|
33,77%
|
33,53%
|
33,64%
|
33,46%
|
34,02%
|
34,25%
|
35,11%
|
Resultaat voor belastingen (EBT)
1 |
14.571
|
13.970
|
13.262
|
14.477
|
15.318
|
13.257
|
13.992
|
15.980
|
Nettowinst (verlies)
1 |
11.621
|
11.214
|
10.591
|
11.812
|
12.613
|
11.036
|
11.570
|
13.237
|
Nettomarge
|
22,39%
|
22,75%
|
21,26%
|
22,91%
|
22,13%
|
20,62%
|
20,53%
|
22,74%
|
WPA
2 |
2,610
|
2,640
|
2,500
|
2,820
|
3,070
|
2,686
|
2,827
|
3,296
|
Free Cash Flow
1 |
14.922
|
14.656
|
14.762
|
12.749
|
13.304
|
10.494
|
16.883
|
18.511
|
FCF-marge
|
28,75%
|
29,73%
|
29,63%
|
24,73%
|
23,34%
|
19,61%
|
29,96%
|
31,8%
|
Kasstroomconversie (ebitda)
|
80,17%
|
79,4%
|
79,52%
|
66,05%
|
63,97%
|
54,39%
|
82,98%
|
87,98%
|
Kasstroomconversie (nettowinst)
|
128,41%
|
130,69%
|
139,38%
|
107,93%
|
105,48%
|
95,09%
|
145,93%
|
139,84%
|
Dividend per aandeel
2 |
1,360
|
1,420
|
1,460
|
1,500
|
1,540
|
1,577
|
1,620
|
1,679
|
Datum van publicatie
|
14-08-19
|
12-08-20
|
18-08-21
|
17-08-22
|
16-08-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Julio |
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
|
2025 Q3
|
---|
Omzet
1 |
12.900
|
12.720
|
12.835
|
13.102
|
13.632
|
13.592
|
14.571
|
15.203
|
14.668
|
12.791
|
12.608
|
13.557
|
14.125
|
14.182
|
13.887
|
EBITDA
1 |
4.823
|
4.880
|
4.930
|
4.669
|
4.753
|
4.852
|
5.392
|
5.800
|
5.774
|
4.637
|
4.427
|
4.566
|
4.696
|
5.046
|
4.793
|
Bedrijfsresultaat (EBIT)
1 |
4.290
|
4.364
|
4.452
|
4.239
|
4.338
|
4.414
|
4.941
|
5.378
|
5.373
|
4.215
|
4.181
|
4.433
|
4.785
|
4.924
|
4.699
|
Operationele Marge
|
33,26%
|
34,31%
|
34,69%
|
32,35%
|
31,82%
|
32,47%
|
33,91%
|
35,37%
|
36,63%
|
32,95%
|
33,16%
|
32,7%
|
33,88%
|
34,72%
|
33,84%
|
Resultaat voor belastingen (EBT)
1 |
3.657
|
3.603
|
3.801
|
3.416
|
3.475
|
3.415
|
3.957
|
4.471
|
4.442
|
3.161
|
2.688
|
2.911
|
3.408
|
3.431
|
3.361
|
Nettowinst (verlies)
1 |
2.980
|
2.973
|
3.044
|
2.815
|
2.670
|
2.773
|
3.212
|
3.958
|
3.638
|
2.634
|
2.272
|
2.476
|
2.853
|
3.010
|
2.912
|
Nettomarge
|
23,1%
|
23,37%
|
23,72%
|
21,49%
|
19,59%
|
20,4%
|
22,04%
|
26,03%
|
24,8%
|
20,59%
|
18,02%
|
18,26%
|
20,2%
|
21,23%
|
20,97%
|
WPA
2 |
0,7000
|
0,7100
|
0,7300
|
0,6800
|
0,6500
|
0,6700
|
0,7800
|
0,9700
|
0,8900
|
0,6500
|
0,5550
|
0,5953
|
0,6750
|
0,7150
|
0,6800
|
Dividend per aandeel
2 |
0,3700
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
0,3800
|
-
|
0,3900
|
0,3900
|
0,3900
|
0,3983
|
0,3983
|
0,4000
|
0,4000
|
0,4200
|
Datum van publicatie
|
17-11-21
|
16-02-22
|
18-05-22
|
17-08-22
|
16-11-22
|
15-02-23
|
17-05-23
|
16-08-23
|
15-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Julio |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
9.715
|
6.823
|
2.027
|
Nettokaspositie
1 |
8.747
|
14.836
|
12.992
|
9.752
|
17.755
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,5035
x
|
0,3353
x
|
0,0964
x
|
Free Cash Flow
1 |
14.922
|
14.656
|
14.762
|
12.749
|
13.304
|
10.494
|
16.883
|
18.511
|
ROE (netto-inkomsten/eigen vermogen)
|
35,9%
|
38,2%
|
34,4%
|
34,8%
|
38%
|
32,5%
|
30,4%
|
29,8%
|
ROA (netto-inkomsten/totale activa)
|
13,3%
|
14,2%
|
14,2%
|
14,7%
|
12,9%
|
11,2%
|
9,78%
|
10,5%
|
Totale activa
1 |
87.062
|
79.087
|
74.700
|
80.246
|
97.927
|
98.504
|
118.334
|
126.489
|
Nettoactief per aandeel
2 |
7,600
|
8,910
|
9,780
|
9,540
|
-
|
11,60
|
12,70
|
14,00
|
Cashflow per aandeel
2 |
3,560
|
3,630
|
3,650
|
3,160
|
3,390
|
2,910
|
4,060
|
4,220
|
Capex
1 |
909
|
770
|
692
|
477
|
849
|
666
|
681
|
710
|
Capex/omzet
|
1,75%
|
1,56%
|
1,39%
|
0,93%
|
1,49%
|
1,24%
|
1,21%
|
1,22%
|
Datum van publicatie
|
14-08-19
|
12-08-20
|
18-08-21
|
17-08-22
|
16-08-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
47,86
USD Gemiddelde koersdoel
53,33
USD Spread / Gemiddelde doel +11,44% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -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. | | -9,05% | 17,46 mld. | | +8,53% | 17,63 mld. | | +17,74% | 11,26 mld. |
Communicatie & Netwerken - Andere
|