Beurs gesloten -
Nasdaq
22:00:00 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
63,51
USD
|
-2,14%
|
|
-2,19%
|
-16,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.991
|
2.741
|
3.382
|
2.663
|
3.586
|
3.034
|
-
|
-
|
Bedrijfswaarde
1 |
3.544
|
3.458
|
4.200
|
3.577
|
3.586
|
4.337
|
4.447
|
4.450
|
K/w-verhouding
|
81,2
x
|
461
x
|
71
x
|
519
x
|
2,86
x
|
-17,6
x
|
-18,7
x
|
-48
x
|
Dividendrendement
|
3,71%
|
4,64%
|
4,33%
|
6,23%
|
-
|
6,18%
|
6,45%
|
6,66%
|
Marktkapitalisatie/omzet
|
5,48
x
|
4,82
x
|
5,73
x
|
4,44
x
|
3,81
x
|
2,75
x
|
2,59
x
|
2,49
x
|
Bedrijfswaarde/omzet
|
6,49
x
|
6,09
x
|
7,12
x
|
5,97
x
|
3,81
x
|
3,93
x
|
3,79
x
|
3,65
x
|
Bedrijfswaarde/EBITDA
|
17,8
x
|
16,1
x
|
18,4
x
|
15,4
x
|
10,2
x
|
13
x
|
13,7
x
|
11
x
|
Bedrijfswaarde/FCF
|
34,8
x
|
41
x
|
41,9
x
|
23,1
x
|
-
|
34,2
x
|
33,2
x
|
19,9
x
|
FCF Yield
|
2,87%
|
2,44%
|
2,39%
|
4,33%
|
-
|
2,93%
|
3,01%
|
5,02%
|
Price to Book
|
-15,1
x
|
-9,64
x
|
-9,35
x
|
-5,28
x
|
-
|
6,8
x
|
18,3
x
|
-
|
Aantal aandelen (in duizenden)
|
45.453
|
45.779
|
46.220
|
46.658
|
47.148
|
47.777
|
-
|
-
|
Referentieprijs
2 |
65,81
|
59,87
|
73,18
|
57,08
|
76,06
|
63,51
|
63,51
|
63,51
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
546,2
|
568,1
|
589,8
|
599,6
|
940,9
|
1.105
|
1.173
|
1.219
|
EBITDA
1 |
199
|
214,3
|
227,9
|
232,9
|
352,5
|
334,5
|
324,1
|
403,3
|
Bedrijfsresultaat (EBIT)
1 |
100,3
|
106,9
|
119,2
|
114
|
-129,3
|
-173,2
|
-80,86
|
-6,726
|
Operationele Marge
|
18,36%
|
18,82%
|
20,22%
|
19,01%
|
-13,74%
|
-15,68%
|
-6,89%
|
-0,55%
|
Resultaat voor belastingen (EBT)
1 |
52,67
|
10,31
|
71,42
|
26,38
|
1.219
|
-256,1
|
-204,8
|
-140,6
|
Nettowinst (verlies)
1 |
37,52
|
6,216
|
48,18
|
5,146
|
1.273
|
-200,6
|
-164,7
|
-108,6
|
Nettomarge
|
6,87%
|
1,09%
|
8,17%
|
0,86%
|
135,34%
|
-18,16%
|
-14,04%
|
-8,91%
|
WPA
2 |
0,8100
|
0,1300
|
1,030
|
0,1100
|
26,62
|
-3,614
|
-3,398
|
-1,324
|
Free Cash Flow
1 |
101,9
|
84,37
|
100,3
|
154,7
|
-
|
126,9
|
133,8
|
223,6
|
FCF-marge
|
18,65%
|
14,85%
|
17,01%
|
25,81%
|
-
|
11,49%
|
11,41%
|
18,35%
|
Kasstroomconversie (ebitda)
|
51,19%
|
39,36%
|
44,02%
|
66,45%
|
-
|
37,94%
|
41,3%
|
55,45%
|
Kasstroomconversie (nettowinst)
|
271,46%
|
1.357,27%
|
208,24%
|
3.006,92%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,440
|
2,775
|
3,170
|
3,555
|
-
|
3,926
|
4,098
|
4,230
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
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 |
147,9
|
147,2
|
149,2
|
148,4
|
150
|
152
|
153,6
|
239,8
|
275,4
|
272,1
|
271,9
|
274
|
278
|
282
|
290,1
|
EBITDA
1 |
57,75
|
57,41
|
57,16
|
58,46
|
59,88
|
57,38
|
56,45
|
56,04
|
131,4
|
110,5
|
110,4
|
97,54
|
62,79
|
68,34
|
63,16
|
Bedrijfsresultaat (EBIT)
1 |
28,56
|
36,16
|
28,41
|
29,48
|
28,1
|
27,31
|
24,31
|
-33,86
|
-50,56
|
-68,48
|
-52,88
|
-47,97
|
-40,3
|
-36,01
|
-45,98
|
Operationele Marge
|
19,3%
|
24,57%
|
19,05%
|
19,86%
|
18,73%
|
17,97%
|
15,83%
|
-14,12%
|
-18,36%
|
-25,17%
|
-19,45%
|
-17,5%
|
-14,5%
|
-12,77%
|
-15,85%
|
Resultaat voor belastingen (EBT)
1 |
22,02
|
25,27
|
1,678
|
19,72
|
-7,038
|
12,02
|
10,65
|
1.100
|
-70,35
|
179,7
|
-75,02
|
-68,02
|
-61,49
|
-56,48
|
-58,37
|
Nettowinst (verlies)
1 |
13,32
|
18,51
|
1,137
|
11,16
|
-8,007
|
0,851
|
6,148
|
1.124
|
-56,72
|
200,2
|
-60,29
|
-51,72
|
-47,17
|
-43,29
|
-55,22
|
Nettomarge
|
9%
|
12,57%
|
0,76%
|
7,52%
|
-5,34%
|
0,56%
|
4%
|
468,66%
|
-20,59%
|
73,56%
|
-22,17%
|
-18,87%
|
-16,97%
|
-15,35%
|
-19,04%
|
WPA
2 |
0,2800
|
0,3900
|
0,0200
|
0,2400
|
-0,1700
|
0,0200
|
0,1300
|
23,65
|
-1,200
|
4,170
|
-0,9808
|
-0,8707
|
-0,8497
|
-0,7813
|
-1,083
|
Dividend per aandeel
2 |
0,8050
|
0,8300
|
0,8550
|
0,8800
|
0,9050
|
0,9150
|
0,9250
|
0,9350
|
0,9450
|
-
|
0,9681
|
0,9781
|
0,9869
|
0,9956
|
1,010
|
Datum van publicatie
|
04-11-21
|
24-02-22
|
29-04-22
|
04-08-22
|
03-11-22
|
23-02-23
|
04-05-23
|
09-08-23
|
09-11-23
|
29-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
553
|
717
|
818
|
914
|
-
|
1.303
|
1.413
|
1.416
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,779
x
|
3,347
x
|
3,588
x
|
3,926
x
|
-
|
3,895
x
|
4,361
x
|
3,511
x
|
Free Cash Flow
1 |
102
|
84,4
|
100
|
155
|
-
|
127
|
134
|
224
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-39,6%
|
-384%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,49%
|
2,81%
|
4,85%
|
0,52%
|
-
|
-6,52%
|
-5,45%
|
-2,5%
|
Totale activa
1 |
836
|
221,1
|
992,5
|
997,3
|
-
|
3.079
|
3.021
|
4.343
|
Nettoactief per aandeel
2 |
-4,350
|
-6,210
|
-7,830
|
-10,80
|
-
|
9,340
|
3,470
|
-
|
Cashflow per aandeel
2 |
3,230
|
3,010
|
3,630
|
3,680
|
-
|
1,830
|
2,170
|
-
|
Capex
1 |
47
|
56
|
69,9
|
19
|
-
|
128
|
115
|
124
|
Capex/omzet
|
8,6%
|
9,85%
|
11,85%
|
3,16%
|
-
|
11,58%
|
9,76%
|
10,19%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
29-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
63,51
USD Gemiddelde koersdoel
78,11
USD Spread / Gemiddelde doel +22,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,50% | 3,1 mld. | | +7,87% | 196 mld. | | +3,26% | 165 mld. | | -0,09% | 114 mld. | | -1,10% | 90,97 mld. | | +13,10% | 72 mld. | | +5,15% | 59,29 mld. | | -6,81% | 49,58 mld. | | -16,80% | 39,35 mld. | | -32,59% | 37,4 mld. |
andere geintegreerde telecommunicatiediensten
|