Beurs gesloten -
OTC Markets
17:51:19 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
45,16
USD
|
+1,98%
|
|
-.--%
|
+1,04%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.875
|
7.183
|
8.669
|
7.926
|
6.715
|
6.877
|
-
|
-
|
Bedrijfswaarde
1 |
9.059
|
8.390
|
9.888
|
9.202
|
8.020
|
8.199
|
8.212
|
8.241
|
K/w-verhouding
|
25,9
x
|
21,9
x
|
25,2
x
|
21,2
x
|
17,9
x
|
18
x
|
17
x
|
16,4
x
|
Dividendrendement
|
3,76%
|
4,35%
|
3,79%
|
4,14%
|
5,13%
|
5,44%
|
5,65%
|
5,83%
|
Marktkapitalisatie/omzet
|
4,27
x
|
3,79
x
|
4,34
x
|
3,72
x
|
3,08
x
|
3,12
x
|
3,03
x
|
2,94
x
|
Bedrijfswaarde/omzet
|
4,91
x
|
4,43
x
|
4,95
x
|
4,32
x
|
3,68
x
|
3,72
x
|
3,62
x
|
3,53
x
|
Bedrijfswaarde/EBITDA
|
13,6
x
|
12,2
x
|
14
x
|
12,5
x
|
10,6
x
|
10,5
x
|
10,2
x
|
9,94
x
|
Bedrijfswaarde/FCF
|
28,1
x
|
25,1
x
|
29,4
x
|
28,7
x
|
23,4
x
|
23,3
x
|
21,9
x
|
21,2
x
|
FCF Yield
|
3,56%
|
3,98%
|
3,41%
|
3,49%
|
4,28%
|
4,29%
|
4,57%
|
4,71%
|
Price to Book
|
6,85
x
|
6,07
x
|
7,24
x
|
6,36
x
|
5,2
x
|
5,21
x
|
5,12
x
|
5,02
x
|
Aantal aandelen (in duizenden)
|
159.898
|
160.083
|
160.187
|
160.260
|
160.388
|
160.523
|
-
|
-
|
Referentieprijs
2 |
49,25
|
44,87
|
54,12
|
49,46
|
41,87
|
42,84
|
42,84
|
42,84
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.844
|
1.895
|
1.998
|
2.130
|
2.180
|
2.205
|
2.271
|
2.337
|
EBITDA
1 |
668
|
685
|
706
|
735
|
756
|
779,2
|
807,4
|
829,1
|
Bedrijfsresultaat (EBIT)
1 |
402
|
409
|
439
|
472
|
487
|
505,1
|
530,9
|
551,7
|
Operationele Marge
|
21,8%
|
21,58%
|
21,97%
|
22,16%
|
22,33%
|
22,91%
|
23,38%
|
23,6%
|
Resultaat voor belastingen (EBT)
1 |
372
|
398
|
418
|
456
|
458
|
471,3
|
499,2
|
516,7
|
Nettowinst (verlies)
1 |
303
|
328
|
343,6
|
374,1
|
375,2
|
381,7
|
406,1
|
419,2
|
Nettomarge
|
16,43%
|
17,31%
|
17,2%
|
17,56%
|
17,21%
|
17,31%
|
17,88%
|
17,94%
|
WPA
2 |
1,900
|
2,050
|
2,150
|
2,330
|
2,340
|
2,375
|
2,524
|
2,618
|
Free Cash Flow
1 |
322,3
|
334
|
336,9
|
320,9
|
343,1
|
352
|
375,6
|
388,3
|
FCF-marge
|
17,48%
|
17,63%
|
16,86%
|
15,07%
|
15,73%
|
15,96%
|
16,54%
|
16,61%
|
Kasstroomconversie (ebitda)
|
48,25%
|
48,76%
|
47,72%
|
43,66%
|
45,38%
|
45,17%
|
46,52%
|
46,83%
|
Kasstroomconversie (nettowinst)
|
106,37%
|
101,83%
|
98,05%
|
85,78%
|
91,44%
|
92,22%
|
92,48%
|
92,61%
|
Dividend per aandeel
2 |
1,850
|
1,950
|
2,050
|
2,050
|
2,150
|
2,331
|
2,421
|
2,498
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
536
|
511,4
|
521,5
|
534
|
563
|
540
|
533
|
544,7
|
563,3
|
534,5
|
538
|
553,7
|
577,3
|
-
|
-
|
EBITDA
1 |
178
|
177,1
|
179
|
194
|
185
|
183
|
183
|
198,6
|
191
|
190
|
188,2
|
204
|
197,4
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
111
|
111,4
|
113
|
128
|
119
|
117
|
116
|
131,3
|
123
|
121,9
|
120,7
|
136,2
|
130
|
-
|
-
|
Operationele Marge
|
20,71%
|
21,78%
|
21,67%
|
23,97%
|
21,14%
|
21,67%
|
21,76%
|
24,11%
|
21,84%
|
22,81%
|
22,43%
|
24,6%
|
22,51%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
105
|
108
|
108,4
|
124
|
115
|
112
|
110
|
125
|
111
|
104
|
112,3
|
128,5
|
122,4
|
-
|
-
|
Nettowinst (verlies)
1 |
86
|
88,2
|
88,8
|
100,8
|
96
|
91,6
|
89,4
|
100,5
|
93,4
|
82,9
|
91,43
|
103,8
|
100,7
|
-
|
-
|
Nettomarge
|
16,04%
|
17,25%
|
17,03%
|
18,88%
|
17,05%
|
16,96%
|
16,77%
|
18,45%
|
16,58%
|
15,51%
|
16,99%
|
18,75%
|
17,44%
|
-
|
-
|
WPA
2 |
0,5400
|
0,5500
|
0,5500
|
0,6300
|
0,6000
|
0,5700
|
0,5600
|
0,6300
|
0,5800
|
0,5200
|
0,5674
|
0,6307
|
0,6137
|
-
|
-
|
Dividend per aandeel
2 |
2,050
|
-
|
2,050
|
-
|
-
|
-
|
2,150
|
-
|
-
|
-
|
1,125
|
-
|
-
|
-
|
2,350
|
Datum van publicatie
|
27-01-22
|
22-04-22
|
15-07-22
|
19-10-22
|
27-01-23
|
20-04-23
|
14-07-23
|
19-10-23
|
26-01-24
|
19-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.184
|
1.207
|
1.219
|
1.276
|
1.304
|
1.322
|
1.335
|
1.364
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,772
x
|
1,762
x
|
1,727
x
|
1,736
x
|
1,725
x
|
1,697
x
|
1,654
x
|
1,645
x
|
Free Cash Flow
1 |
322
|
334
|
337
|
321
|
343
|
352
|
376
|
388
|
ROE (netto-inkomsten/eigen vermogen)
|
26,6%
|
28,1%
|
28,8%
|
30,4%
|
29,4%
|
29,3%
|
30,4%
|
31,2%
|
ROA (netto-inkomsten/totale activa)
|
11,1%
|
11,2%
|
11,3%
|
12,3%
|
12,1%
|
12,1%
|
13,3%
|
13,8%
|
Totale activa
1 |
2.742
|
2.928
|
3.035
|
3.051
|
3.113
|
3.158
|
3.053
|
3.046
|
Nettoactief per aandeel
2 |
7,190
|
7,390
|
7,480
|
7,780
|
8,050
|
8,230
|
8,370
|
8,530
|
Cashflow per aandeel
2 |
3,460
|
3,750
|
3,720
|
3,690
|
4,040
|
4,080
|
4,170
|
4,240
|
Capex
1 |
232
|
266
|
259
|
271
|
305
|
298
|
298
|
299
|
Capex/omzet
|
12,56%
|
14,04%
|
12,95%
|
12,72%
|
13,97%
|
13,54%
|
13,11%
|
12,8%
|
Datum van publicatie
|
29-01-20
|
28-01-21
|
27-01-22
|
27-01-23
|
26-01-24
|
-
|
-
|
-
|
Laatste slotkoers
42,84
EUR Gemiddelde koersdoel
47,74
EUR Spread / Gemiddelde doel +11,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,83% | 216 mld. | | +9,39% | 174 mld. | | +7,95% | 124 mld. | | -11,90% | 79,34 mld. | | +23,80% | 73,93 mld. | | -1,08% | 52,56 mld. | | -7,18% | 49,82 mld. | | -23,08% | 43,06 mld. | | -18,02% | 38,12 mld. |
andere geintegreerde telecommunicatiediensten
|