Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,71
USD
|
-0,69%
|
|
-3,74%
|
+17,74%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.244
|
7.422
|
11.612
|
10.373
|
9.400
|
11.259
|
-
|
-
|
Bedrijfswaarde
1 |
7.384
|
7.119
|
11.605
|
10.744
|
9.693
|
11.130
|
10.814
|
10.458
|
K/w-verhouding
|
24,9
x
|
29,2
x
|
47
x
|
22,3
x
|
31
x
|
28,3
x
|
23
x
|
21,5
x
|
Dividendrendement
|
3,09%
|
3,55%
|
2,24%
|
2,63%
|
2,99%
|
2,57%
|
2,62%
|
2,79%
|
Marktkapitalisatie/omzet
|
1,85
x
|
1,67
x
|
2,45
x
|
1,96
x
|
1,69
x
|
2,18
x
|
2,06
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
1,66
x
|
1,6
x
|
2,45
x
|
2,03
x
|
1,74
x
|
2,16
x
|
1,98
x
|
1,84
x
|
Bedrijfswaarde/EBITDA
|
7,78
x
|
7,91
x
|
11,7
x
|
10,2
x
|
8,54
x
|
10,8
x
|
9,16
x
|
8,72
x
|
Bedrijfswaarde/FCF
|
17,6
x
|
13,9
x
|
19,7
x
|
-1.433
x
|
13,6
x
|
13,9
x
|
11,8
x
|
10,2
x
|
FCF Yield
|
5,68%
|
7,19%
|
5,08%
|
-0,07%
|
7,36%
|
7,21%
|
8,44%
|
9,77%
|
Price to Book
|
1,82
x
|
1,62
x
|
2,75
x
|
2,31
x
|
2,1
x
|
2,41
x
|
2,31
x
|
2,35
x
|
Aantal aandelen (in duizenden)
|
334.707
|
329.736
|
325.181
|
324.556
|
318.868
|
324.381
|
-
|
-
|
Referentieprijs
2 |
24,63
|
22,51
|
35,71
|
31,96
|
29,48
|
34,71
|
34,71
|
34,71
|
Datum van publicatie
|
27-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.445
|
4.445
|
4.735
|
5.301
|
5.564
|
5.159
|
5.459
|
5.669
|
EBITDA
1 |
949,2
|
900,4
|
988,2
|
1.052
|
1.135
|
1.030
|
1.180
|
1.200
|
Bedrijfsresultaat (EBIT)
1 |
738,9
|
688
|
750,8
|
834,5
|
940,1
|
813,1
|
954,4
|
1.005
|
Operationele Marge
|
16,62%
|
15,48%
|
15,86%
|
15,74%
|
16,89%
|
15,76%
|
17,48%
|
17,73%
|
Resultaat voor belastingen (EBT)
1 |
414,4
|
265,2
|
310,1
|
536,3
|
349
|
653,9
|
696,9
|
-
|
Nettowinst (verlies)
1 |
345
|
257,8
|
252,7
|
471
|
310,2
|
394,1
|
476
|
510,9
|
Nettomarge
|
7,76%
|
5,8%
|
5,34%
|
8,88%
|
5,57%
|
7,64%
|
8,72%
|
9,01%
|
WPA
2 |
0,9900
|
0,7700
|
0,7600
|
1,430
|
0,9500
|
1,227
|
1,511
|
1,611
|
Free Cash Flow
1 |
419,3
|
511,6
|
589,7
|
-7,5
|
713,4
|
802,8
|
912,8
|
1.022
|
FCF-marge
|
9,43%
|
11,51%
|
12,45%
|
-0,14%
|
12,82%
|
15,56%
|
16,72%
|
18,03%
|
Kasstroomconversie (ebitda)
|
44,17%
|
56,82%
|
59,67%
|
-
|
62,87%
|
77,94%
|
77,33%
|
85,17%
|
Kasstroomconversie (nettowinst)
|
121,54%
|
198,45%
|
233,36%
|
-
|
229,98%
|
203,69%
|
191,75%
|
200,04%
|
Dividend per aandeel
2 |
0,7600
|
0,8000
|
0,8000
|
0,8400
|
0,8800
|
0,8933
|
0,9090
|
0,9675
|
Datum van publicatie
|
27-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
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 |
1.189
|
1.300
|
1.168
|
1.270
|
1.415
|
1.449
|
1.372
|
1.430
|
1.398
|
1.365
|
1.149
|
1.249
|
1.321
|
1.383
|
1.238
|
EBITDA
1 |
256,2
|
296,2
|
193,7
|
232,1
|
296,4
|
328,8
|
252,4
|
291,2
|
293,7
|
297,5
|
165,5
|
258,7
|
289,1
|
325,4
|
223
|
Bedrijfsresultaat (EBIT)
1 |
197,8
|
238,1
|
137,4
|
176,9
|
243,7
|
276,5
|
203
|
242,1
|
244,8
|
250,2
|
121,3
|
195,3
|
234,9
|
265,5
|
169,2
|
Operationele Marge
|
16,64%
|
18,32%
|
11,76%
|
13,93%
|
17,23%
|
19,08%
|
14,8%
|
16,93%
|
17,51%
|
18,33%
|
10,56%
|
15,64%
|
17,79%
|
19,19%
|
13,67%
|
Resultaat voor belastingen (EBT)
|
111,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
164,8
|
233,7
|
263,9
|
180,8
|
Nettowinst (verlies)
1 |
88,9
|
132,9
|
55,7
|
113,4
|
121,5
|
180,4
|
85,4
|
24,4
|
76,1
|
124,3
|
-0,8
|
95,97
|
107,3
|
143,9
|
47,05
|
Nettomarge
|
7,48%
|
10,22%
|
4,77%
|
8,93%
|
8,59%
|
12,45%
|
6,23%
|
1,71%
|
5,44%
|
9,11%
|
-0,07%
|
7,68%
|
8,12%
|
10,4%
|
3,8%
|
WPA
2 |
0,2700
|
0,4000
|
0,1700
|
0,3500
|
0,3700
|
0,5500
|
0,2600
|
0,0700
|
0,2400
|
0,3800
|
0,1702
|
0,2932
|
0,3322
|
0,4452
|
0,1442
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,2100
|
0,2100
|
0,2100
|
0,2100
|
0,2200
|
0,2200
|
-
|
0,2200
|
0,2350
|
0,2300
|
0,2300
|
0,2300
|
0,2400
|
Datum van publicatie
|
26-10-21
|
27-01-22
|
26-04-22
|
26-07-22
|
25-10-22
|
31-01-23
|
25-04-23
|
27-07-23
|
26-10-23
|
30-01-24
|
25-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
371
|
293
|
-
|
-
|
-
|
Nettokaspositie
1 |
860
|
303
|
7
|
-
|
-
|
130
|
445
|
801
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
0,3529
x
|
0,2578
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
419
|
512
|
590
|
-7,5
|
713
|
803
|
913
|
1.022
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
11,4%
|
13%
|
14,6%
|
16,4%
|
14,8%
|
15,6%
|
16,2%
|
ROA (netto-inkomsten/totale activa)
|
6,57%
|
5,71%
|
6,31%
|
7,06%
|
7,82%
|
6,81%
|
7,29%
|
-
|
Totale activa
1 |
5.255
|
4.518
|
4.005
|
6.675
|
3.969
|
5.789
|
6.529
|
-
|
Nettoactief per aandeel
2 |
13,50
|
13,90
|
13,00
|
13,90
|
14,00
|
14,40
|
15,00
|
14,80
|
Cashflow per aandeel
|
1,520
|
1,830
|
2,080
|
0,3500
|
2,680
|
-
|
-
|
-
|
Capex
1 |
110
|
100
|
100
|
105
|
159
|
151
|
139
|
158
|
Capex/omzet
|
2,47%
|
2,26%
|
2,11%
|
1,98%
|
2,86%
|
2,92%
|
2,54%
|
2,78%
|
Datum van publicatie
|
27-01-20
|
28-01-21
|
27-01-22
|
31-01-23
|
30-01-24
|
-
|
-
|
-
|
Laatste slotkoers
34,71
USD Gemiddelde koersdoel
40,06
USD Spread / Gemiddelde doel +15,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,74% | 11,26 mld. | | -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. |
Communicatie & Netwerken - Andere
|