Beurs gesloten -
Xetra
17:35:14 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,1
EUR
|
+1,19%
|
|
+0,74%
|
+6,95%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.617
|
2.150
|
2.792
|
2.428
|
3.013
|
3.222
|
-
|
-
|
Bedrijfswaarde
1 |
4.648
|
2.891
|
3.636
|
3.133
|
3.013
|
3.822
|
3.687
|
3.591
|
K/w-verhouding
|
13,7
x
|
3,87
x
|
14,4
x
|
30,5
x
|
19,5
x
|
12
x
|
10,9
x
|
11
x
|
Dividendrendement
|
8,07%
|
8,72%
|
6,75%
|
8,23%
|
-
|
6,83%
|
7,1%
|
7,2%
|
Marktkapitalisatie/omzet
|
0,89
x
|
0,83
x
|
1,09
x
|
0,95
x
|
1,15
x
|
1,21
x
|
1,19
x
|
1,16
x
|
Bedrijfswaarde/omzet
|
1,58
x
|
1,12
x
|
1,42
x
|
1,23
x
|
1,15
x
|
1,44
x
|
1,36
x
|
1,29
x
|
Bedrijfswaarde/EBITDA
|
10,9
x
|
6,79
x
|
8,13
x
|
6,55
x
|
6,02
x
|
7,49
x
|
6,93
x
|
6,66
x
|
Bedrijfswaarde/FCF
|
18,7
x
|
12,2
x
|
11,4
x
|
9,42
x
|
-
|
14
x
|
12,6
x
|
11,8
x
|
FCF Yield
|
5,36%
|
8,21%
|
8,77%
|
10,6%
|
-
|
7,15%
|
7,94%
|
8,46%
|
Price to Book
|
1,99
x
|
1,21
x
|
1,69
x
|
1,65
x
|
-
|
2,21
x
|
2,11
x
|
2,02
x
|
Aantal aandelen (in duizenden)
|
128.011
|
125.055
|
119.974
|
118.901
|
118.901
|
118.901
|
-
|
-
|
Referentieprijs
2 |
20,44
|
17,20
|
23,27
|
20,42
|
25,34
|
27,10
|
27,10
|
27,10
|
Datum van publicatie
|
28-02-20
|
26-03-21
|
01-03-22
|
24-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.932
|
2.576
|
2.556
|
2.557
|
2.627
|
2.662
|
2.706
|
2.774
|
EBITDA
1 |
426,8
|
425,9
|
447,3
|
478,7
|
500,2
|
510,4
|
531,9
|
539
|
Bedrijfsresultaat (EBIT)
1 |
270
|
263
|
250
|
129,4
|
246,1
|
335,6
|
368,8
|
380,3
|
Operationele Marge
|
9,21%
|
10,21%
|
9,78%
|
5,06%
|
9,37%
|
12,61%
|
13,63%
|
13,71%
|
Resultaat voor belastingen (EBT)
1 |
238,1
|
217,5
|
218,1
|
114
|
219,7
|
325,1
|
341,9
|
367,2
|
Nettowinst (verlies)
1 |
190,9
|
565,8
|
198,2
|
79,29
|
154,6
|
260,9
|
281,4
|
286,1
|
Nettomarge
|
6,51%
|
21,96%
|
7,75%
|
3,1%
|
5,88%
|
9,8%
|
10,4%
|
10,31%
|
WPA
2 |
1,490
|
4,440
|
1,620
|
0,6700
|
1,300
|
2,257
|
2,478
|
2,467
|
Free Cash Flow
1 |
249
|
237,3
|
319
|
332,7
|
-
|
273,1
|
292,6
|
303,6
|
FCF-marge
|
8,49%
|
9,21%
|
12,48%
|
13,01%
|
-
|
10,26%
|
10,82%
|
10,95%
|
Kasstroomconversie (ebitda)
|
58,34%
|
55,72%
|
71,31%
|
69,51%
|
-
|
53,5%
|
55,01%
|
56,33%
|
Kasstroomconversie (nettowinst)
|
130,44%
|
41,94%
|
160,97%
|
419,64%
|
-
|
104,67%
|
104,01%
|
106,13%
|
Dividend per aandeel
2 |
1,650
|
1,500
|
1,570
|
1,680
|
-
|
1,851
|
1,925
|
1,950
|
Datum van publicatie
|
28-02-20
|
26-03-21
|
01-03-22
|
24-03-23
|
26-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
641,8
|
675,5
|
616,8
|
620,1
|
1.237
|
652,1
|
667,7
|
637,8
|
632,1
|
668,8
|
688,5
|
629,5
|
603,6
|
629,8
|
650,3
|
-
|
EBITDA
1 |
117,6
|
107,4
|
118
|
122,9
|
240,9
|
121,4
|
116,4
|
128,1
|
126,5
|
121,5
|
124,1
|
124
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
79,54
|
61,49
|
33,14
|
34,9
|
-
|
33,56
|
27,8
|
40,1
|
39,4
|
83,3
|
83,4
|
57,9
|
-
|
-
|
-
|
-
|
Operationele Marge
|
12,39%
|
9,1%
|
5,37%
|
5,63%
|
-
|
5,15%
|
4,16%
|
6,29%
|
6,23%
|
12,46%
|
12,11%
|
9,2%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
60,98
|
45,38
|
22,3
|
34,12
|
-
|
23,43
|
0,654
|
18
|
24,9
|
62,9
|
48,9
|
61,89
|
64,27
|
60,13
|
70,67
|
-
|
Nettomarge
|
9,5%
|
6,72%
|
3,62%
|
5,5%
|
-
|
3,59%
|
0,1%
|
2,82%
|
3,94%
|
9,4%
|
7,1%
|
9,83%
|
10,65%
|
9,55%
|
10,87%
|
-
|
WPA
2 |
0,5000
|
0,3800
|
0,1900
|
0,2800
|
-
|
0,2000
|
-
|
0,1500
|
0,2100
|
0,5300
|
0,4100
|
0,5302
|
0,6103
|
0,5528
|
0,5672
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,570
|
-
|
-
|
-
|
-
|
1,680
|
-
|
-
|
-
|
1,770
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
01-03-22
|
12-05-22
|
11-08-22
|
11-08-22
|
04-11-22
|
24-03-23
|
05-05-23
|
03-08-23
|
08-11-23
|
26-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.031
|
741
|
844
|
705
|
-
|
599
|
465
|
368
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,759
x
|
1,739
x
|
1,887
x
|
1,473
x
|
-
|
1,174
x
|
0,8747
x
|
0,6834
x
|
Free Cash Flow
1 |
249
|
237
|
319
|
333
|
-
|
273
|
293
|
304
|
ROE (netto-inkomsten/eigen vermogen)
|
14,8%
|
36,1%
|
11,1%
|
5,09%
|
-
|
18,1%
|
18%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
4,03%
|
12,1%
|
4,31%
|
2,09%
|
-
|
8,77%
|
8,95%
|
8,72%
|
Totale activa
1 |
4.737
|
4.673
|
4.598
|
3.791
|
-
|
2.975
|
3.143
|
3.281
|
Nettoactief per aandeel
2 |
10,20
|
14,20
|
13,80
|
12,40
|
-
|
12,30
|
12,90
|
13,40
|
Cashflow per aandeel
2 |
2,850
|
2,800
|
2,610
|
3,330
|
-
|
3,560
|
3,640
|
3,720
|
Capex
1 |
40,6
|
46,2
|
48,2
|
62,9
|
-
|
63,6
|
58,9
|
61,5
|
Capex/omzet
|
1,38%
|
1,79%
|
1,89%
|
2,46%
|
-
|
2,39%
|
2,18%
|
2,22%
|
Datum van publicatie
|
28-02-20
|
26-03-21
|
01-03-22
|
24-03-23
|
26-03-24
|
-
|
-
|
-
|
Laatste slotkoers
27,1
EUR Gemiddelde koersdoel
30,09
EUR Spread / Gemiddelde doel +11,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,95% | 3,44 mld. | | +9,65% | 199 mld. | | +5,25% | 167 mld. | | +0,46% | 116 mld. | | -2,38% | 89,84 mld. | | +17,65% | 72,93 mld. | | +2,80% | 58,42 mld. | | -5,07% | 50,97 mld. | | -13,54% | 40,2 mld. | | -34,49% | 36,67 mld. |
andere geintegreerde telecommunicatiediensten
|