Beurs gesloten -
BOERSE MUENCHEN
21:56:53 02-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,5
EUR
|
-1,09%
|
|
+2,58%
|
+8,11%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
69.098
|
70.931
|
77.318
|
92.667
|
108.156
|
116.086
|
-
|
-
|
Bedrijfswaarde
1 |
145.129
|
191.131
|
209.460
|
235.092
|
240.435
|
246.389
|
242.358
|
239.887
|
K/w-verhouding
|
17,8
x
|
17
x
|
18,7
x
|
11,6
x
|
6,09
x
|
14,4
x
|
12,5
x
|
11,3
x
|
Dividendrendement
|
4,12%
|
4,01%
|
3,93%
|
3,76%
|
3,54%
|
3,67%
|
4,09%
|
4,52%
|
Marktkapitalisatie/omzet
|
0,86
x
|
0,7
x
|
0,71
x
|
0,81
x
|
0,97
x
|
1,01
x
|
0,99
x
|
0,97
x
|
Bedrijfswaarde/omzet
|
1,8
x
|
1,89
x
|
1,93
x
|
2,05
x
|
2,15
x
|
2,15
x
|
2,06
x
|
2
x
|
Bedrijfswaarde/EBITDA
|
5,87
x
|
5,46
x
|
5,61
x
|
5,85
x
|
5,94
x
|
5,01
x
|
4,74
x
|
4,54
x
|
Bedrijfswaarde/FCF
|
16,3
x
|
37,9
x
|
23,8
x
|
20,4
x
|
14,9
x
|
11,9
x
|
11,4
x
|
11,2
x
|
FCF Yield
|
6,13%
|
2,64%
|
4,21%
|
4,89%
|
6,71%
|
8,41%
|
8,76%
|
8,94%
|
Price to Book
|
2,18
x
|
1,98
x
|
1,9
x
|
1,91
x
|
1,9
x
|
1,99
x
|
1,89
x
|
1,77
x
|
Aantal aandelen (in duizenden)
|
4.742.459
|
4.742.934
|
4.743.456
|
4.971.941
|
4.972.701
|
4.937.741
|
-
|
-
|
Referentieprijs
2 |
14,57
|
14,96
|
16,30
|
18,64
|
21,75
|
23,51
|
23,51
|
23,51
|
Datum van publicatie
|
19-02-20
|
26-02-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
80.531
|
100.999
|
108.794
|
114.413
|
111.985
|
114.618
|
117.498
|
120.106
|
EBITDA
1 |
24.731
|
35.017
|
37.330
|
40.208
|
40.497
|
49.171
|
51.167
|
52.893
|
Bedrijfsresultaat (EBIT)
1 |
11.416
|
15.300
|
16.749
|
21.330
|
23.277
|
24.522
|
26.372
|
27.924
|
Operationele Marge
|
14,18%
|
15,15%
|
15,4%
|
18,64%
|
20,79%
|
21,39%
|
22,44%
|
23,25%
|
Resultaat voor belastingen (EBT)
1 |
7.260
|
8.677
|
7.900
|
11.703
|
24.957
|
17.158
|
20.838
|
21.829
|
Nettowinst (verlies)
1 |
3.867
|
4.158
|
4.176
|
8.001
|
17.788
|
7.950
|
8.794
|
10.068
|
Nettomarge
|
4,8%
|
4,12%
|
3,84%
|
6,99%
|
15,88%
|
6,94%
|
7,48%
|
8,38%
|
WPA
2 |
0,8200
|
0,8800
|
0,8700
|
1,612
|
3,570
|
1,635
|
1,887
|
2,082
|
Free Cash Flow
1 |
8.893
|
5.049
|
8.810
|
11.500
|
16.141
|
20.718
|
21.235
|
21.455
|
FCF-marge
|
11,04%
|
5%
|
8,1%
|
10,05%
|
14,41%
|
18,08%
|
18,07%
|
17,86%
|
Kasstroomconversie (ebitda)
|
35,96%
|
14,42%
|
23,6%
|
28,6%
|
39,86%
|
42,13%
|
41,5%
|
40,56%
|
Kasstroomconversie (nettowinst)
|
229,97%
|
121,43%
|
210,97%
|
143,73%
|
90,74%
|
260,59%
|
241,46%
|
213,1%
|
Dividend per aandeel
2 |
0,6000
|
0,6000
|
0,6400
|
0,7000
|
0,7700
|
0,8618
|
0,9609
|
1,063
|
Datum van publicatie
|
19-02-20
|
26-02-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
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
|
2025 Q2
|
---|
Omzet
1 |
46.984
|
28.934
|
28.023
|
28.168
|
28.979
|
29.800
|
27.839
|
27.221
|
27.556
|
29.369
|
27.942
|
28.085
|
28.582
|
29.238
|
-
|
-
|
EBITDA
|
16.373
|
9.007
|
11.436
|
11.476
|
10.481
|
9.964
|
9.963
|
10.038
|
10.486
|
10.010
|
10.473
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
3.925
|
5.140
|
5.100
|
5.772
|
5.318
|
5.540
|
5.848
|
6.306
|
5.583
|
6.208
|
6.215
|
6.544
|
6.201
|
-
|
-
|
Operationele Marge
|
-
|
13,57%
|
18,34%
|
18,11%
|
19,92%
|
17,85%
|
19,9%
|
21,48%
|
22,88%
|
19,01%
|
22,22%
|
22,13%
|
22,9%
|
21,21%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.670
|
471
|
3.949
|
1.460
|
1.578
|
1.014
|
15.360
|
-
|
1.924
|
-1.035
|
1.982
|
1.962
|
2.218
|
1.790
|
-
|
-
|
Nettomarge
|
3,55%
|
1,63%
|
14,09%
|
5,18%
|
5,45%
|
3,4%
|
55,17%
|
-
|
6,98%
|
-3,52%
|
7,09%
|
6,99%
|
7,76%
|
6,12%
|
-
|
-
|
WPA
2 |
-
|
0,0900
|
0,7900
|
0,2900
|
0,3200
|
0,2040
|
3,090
|
-
|
0,3900
|
-0,2100
|
0,4000
|
0,4005
|
0,4527
|
0,3655
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,6400
|
-
|
-
|
-
|
0,7000
|
-
|
-
|
-
|
0,7700
|
-
|
-
|
-
|
0,8470
|
-
|
-
|
Datum van publicatie
|
13-08-20
|
24-02-22
|
13-05-22
|
11-08-22
|
10-11-22
|
23-02-23
|
11-05-23
|
10-08-23
|
09-11-23
|
23-02-24
|
16-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
76.031
|
120.200
|
132.142
|
142.425
|
132.279
|
130.303
|
126.272
|
123.801
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,074
x
|
3,433
x
|
3,54
x
|
3,542
x
|
3,266
x
|
2,65
x
|
2,468
x
|
2,341
x
|
Free Cash Flow
1 |
8.893
|
5.049
|
8.810
|
11.500
|
16.141
|
20.718
|
21.235
|
21.455
|
ROE (netto-inkomsten/eigen vermogen)
|
12,4%
|
16,9%
|
14,9%
|
19,9%
|
15,1%
|
15,4%
|
16,9%
|
17,9%
|
ROA (netto-inkomsten/totale activa)
|
3,13%
|
2,62%
|
2,15%
|
3,13%
|
2,7%
|
3,29%
|
3,6%
|
3,91%
|
Totale activa
1 |
123.500
|
158.460
|
194.676
|
255.607
|
659.645
|
241.616
|
244.166
|
257.606
|
Nettoactief per aandeel
2 |
6,690
|
7,550
|
8,560
|
9,740
|
11,40
|
11,80
|
12,40
|
13,30
|
Cashflow per aandeel
2 |
4,860
|
5,010
|
6,680
|
7,200
|
7,490
|
6,420
|
7,390
|
7,430
|
Capex
1 |
14.357
|
18.694
|
26.365
|
16.563
|
13.471
|
16.540
|
16.674
|
16.916
|
Capex/omzet
|
17,83%
|
18,51%
|
24,23%
|
14,48%
|
12,03%
|
14,43%
|
14,19%
|
14,08%
|
Datum van publicatie
|
19-02-20
|
26-02-21
|
24-02-22
|
23-02-23
|
23-02-24
|
-
|
-
|
-
|
Laatste slotkoers
23,51
EUR Gemiddelde koersdoel
27,27
EUR Spread / Gemiddelde doel +16,01% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,44% | 216 mld. | | +9,02% | 176 mld. | | -8,47% | 81,25 mld. | | +25,40% | 73,38 mld. | | -1,65% | 52,7 mld. | | -6,81% | 50,49 mld. | | -21,92% | 42,64 mld. | | -17,41% | 38,12 mld. | | +12,50% | 33,56 mld. |
andere geintegreerde telecommunicatiediensten
|