Beurs gesloten -
Nasdaq
22:00:00 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
23,64
USD
|
+0,68%
|
|
+0,34%
|
+7,21%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
22.793
|
37.967
|
28.446
|
11.296
|
11.768
|
7.469
|
-
|
-
|
Bedrijfswaarde
1 |
23.317
|
41.662
|
32.308
|
14.924
|
15.548
|
11.068
|
11.116
|
11.196
|
K/w-verhouding
|
196
x
|
73
x
|
41
x
|
9,58
x
|
17,2
x
|
7,51
x
|
7,49
x
|
6,75
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
1,19%
|
1,22%
|
Marktkapitalisatie/omzet
|
1.534
x
|
2.229
x
|
28,8
x
|
11,6
x
|
12
x
|
7,58
x
|
7,5
x
|
7,44
x
|
Bedrijfswaarde/omzet
|
1.569
x
|
2.446
x
|
32,7
x
|
15,3
x
|
15,8
x
|
11,2
x
|
11,2
x
|
11,2
x
|
Bedrijfswaarde/EBITDA
|
-851
x
|
-938
x
|
122
x
|
45,6
x
|
46,1
x
|
35,7
x
|
36,6
x
|
38,8
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-247
x
|
-63
x
|
-75,5
x
|
-112
x
|
-50,1
x
|
-68,7
x
|
FCF Yield
|
-
|
-
|
-0,41%
|
-1,59%
|
-1,32%
|
-0,89%
|
-1,99%
|
-1,46%
|
Price to Book
|
2,15
x
|
2,3
x
|
2,71
x
|
1,32
x
|
1,29
x
|
0,73
x
|
0,66
x
|
0,56
x
|
Aantal aandelen (in duizenden)
|
181.551
|
239.882
|
176.580
|
148.277
|
146.066
|
142.847
|
-
|
-
|
Referentieprijs
2 |
125,8
|
158,4
|
161,1
|
76,27
|
80,59
|
52,30
|
52,30
|
52,30
|
Datum van publicatie
|
03-02-20
|
26-02-21
|
25-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14,86
|
17,04
|
988
|
975
|
981
|
984,7
|
995,8
|
1.004
|
EBITDA
1 |
-27,4
|
-44,43
|
264
|
327
|
337
|
309,7
|
303,6
|
288,8
|
Bedrijfsresultaat (EBIT)
1 |
-29,28
|
-59,66
|
-98
|
-39
|
73
|
123,2
|
128,6
|
138,4
|
Operationele Marge
|
-197,03%
|
-350,17%
|
-9,92%
|
-4%
|
7,44%
|
12,52%
|
12,91%
|
13,79%
|
Resultaat voor belastingen (EBT)
1 |
155,2
|
361,2
|
950
|
1.534
|
888
|
1.203
|
1.421
|
1.469
|
Nettowinst (verlies)
1 |
117,2
|
397,6
|
732
|
1.257
|
688
|
987,9
|
1.205
|
1.272
|
Nettomarge
|
788,86%
|
2.333,99%
|
74,09%
|
128,92%
|
70,13%
|
100,32%
|
120,99%
|
126,72%
|
WPA
2 |
0,6400
|
2,170
|
3,930
|
7,960
|
4,680
|
6,965
|
6,987
|
7,751
|
Free Cash Flow
1 |
-
|
-
|
-131
|
-237
|
-206
|
-99
|
-221,7
|
-163
|
FCF-marge
|
-
|
-
|
-13,26%
|
-24,31%
|
-21%
|
-10,05%
|
-22,26%
|
-16,24%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
0,6200
|
0,6400
|
Datum van publicatie
|
03-02-20
|
26-02-21
|
25-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
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 |
249
|
238
|
239
|
248
|
250
|
246
|
245
|
240
|
250
|
245
|
246,7
|
243,5
|
253,8
|
256,3
|
254,2
|
EBITDA
1 |
56,49
|
71
|
64
|
73
|
81
|
74
|
79
|
76
|
83
|
85
|
86
|
84
|
86
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-20,27
|
7
|
-1
|
7
|
-33
|
16
|
23
|
21
|
13
|
28
|
27,6
|
25,52
|
25,02
|
-
|
-
|
Operationele Marge
|
-8,14%
|
2,94%
|
-0,42%
|
2,82%
|
-13,2%
|
6,5%
|
9,39%
|
8,75%
|
5,2%
|
11,43%
|
11,19%
|
10,48%
|
9,86%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
487
|
344
|
582
|
376
|
232
|
92
|
326
|
208
|
262
|
309
|
271,9
|
293,7
|
258
|
-
|
-
|
Nettowinst (verlies)
1 |
386,7
|
299
|
465
|
315
|
178
|
69
|
252
|
162
|
205
|
241
|
204,7
|
220,9
|
193,7
|
-
|
-
|
Nettomarge
|
155,31%
|
125,63%
|
194,56%
|
127,02%
|
71,2%
|
28,05%
|
102,86%
|
67,5%
|
82%
|
98,37%
|
82,96%
|
90,7%
|
76,3%
|
-
|
-
|
WPA
2 |
2,110
|
1,770
|
2,870
|
2,050
|
1,270
|
0,4700
|
1,710
|
1,100
|
1,390
|
1,690
|
1,829
|
1,917
|
1,714
|
1,560
|
2,060
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
25-02-22
|
06-05-22
|
05-08-22
|
04-11-22
|
17-02-23
|
02-05-23
|
04-08-23
|
03-11-23
|
16-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
523
|
3.694
|
3.862
|
3.628
|
3.780
|
3.599
|
3.647
|
3.727
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-19,09
x
|
-83,15
x
|
14,63
x
|
11,09
x
|
11,22
x
|
11,62
x
|
12,01
x
|
12,9
x
|
Free Cash Flow
1 |
-
|
-
|
-131
|
-237
|
-206
|
-99
|
-222
|
-163
|
ROE (netto-inkomsten/eigen vermogen)
|
1,1%
|
3,29%
|
6,2%
|
13,5%
|
7,87%
|
12,5%
|
12,2%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
0,96%
|
2,37%
|
-
|
7,83%
|
4,47%
|
10,6%
|
10,5%
|
11%
|
Totale activa
1 |
12.177
|
16.813
|
-
|
16.055
|
15.391
|
9.294
|
11.446
|
11.596
|
Nettoactief per aandeel
2 |
58,40
|
68,70
|
59,40
|
57,90
|
62,50
|
71,30
|
79,50
|
93,70
|
Cashflow per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,1400
|
0,3100
|
0,2100
|
Capex
1 |
0,5
|
1,82
|
134
|
181
|
222
|
185
|
176
|
166
|
Capex/omzet
|
3,36%
|
10,67%
|
13,56%
|
18,56%
|
22,63%
|
18,81%
|
17,62%
|
16,54%
|
Datum van publicatie
|
03-02-20
|
26-02-21
|
25-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
52,3
USD Gemiddelde koersdoel
67,8
USD Spread / Gemiddelde doel +29,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -48,04% | 841 mln. | | +4,39% | 473 mln. | | -45,60% | 461 mln. | | -43,60% | 453 mln. | | +25,43% | 431 mln. | | -1,51% | 329 mln. | | -5,87% | 314 mln. | | -46,76% | 254 mln. | | +3,68% | 245 mln. |
Kabeldienstverleners
|