Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,35
USD
|
+1,24%
|
|
-2,45%
|
-7,99%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.970
|
13.905
|
15.190
|
8.841
|
7.207
|
6.247
|
-
|
-
|
Bedrijfswaarde
1 |
34.011
|
25.975
|
26.835
|
18.257
|
19.566
|
18.251
|
18.609
|
18.544
|
K/w-verhouding
|
1,39
x
|
-8,97
x
|
1,18
x
|
6,4
x
|
-1,87
x
|
-6,73
x
|
-7,82
x
|
-8,86
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
1,21
x
|
1,16
x
|
1,47
x
|
1,23
x
|
0,96
x
|
0,82
x
|
0,83
x
|
0,82
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
2,17
x
|
2,6
x
|
2,54
x
|
2,61
x
|
2,41
x
|
2,47
x
|
2,45
x
|
Bedrijfswaarde/EBITDA
|
7
x
|
5,31
x
|
6,77
x
|
7,03
x
|
8,26
x
|
7,43
x
|
7,49
x
|
7,44
x
|
Bedrijfswaarde/FCF
|
10,2
x
|
9,16
x
|
12,5
x
|
15,9
x
|
34
x
|
22,5
x
|
23,9
x
|
23,6
x
|
FCF Yield
|
9,83%
|
10,9%
|
7,98%
|
6,3%
|
2,94%
|
4,45%
|
4,19%
|
4,24%
|
Price to Book
|
1,06
x
|
1,03
x
|
0,56
x
|
0,39
x
|
0,4
x
|
0,3
x
|
0,29
x
|
0,28
x
|
Aantal aandelen (in duizenden)
|
632.455
|
583.106
|
542.921
|
459.753
|
395.204
|
376.249
|
-
|
-
|
Referentieprijs
2 |
22,74
|
24,22
|
27,74
|
18,93
|
17,77
|
16,35
|
16,35
|
16,35
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
17-02-22
|
22-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.542
|
11.980
|
10.311
|
7.196
|
7.491
|
7.577
|
7.543
|
7.579
|
EBITDA
1 |
4.860
|
4.896
|
3.963
|
2.595
|
2.370
|
2.455
|
2.483
|
2.493
|
Bedrijfsresultaat (EBIT)
1 |
745,5
|
2.118
|
1.320
|
146,8
|
-244,5
|
197,9
|
224,7
|
190,5
|
Operationele Marge
|
6,46%
|
17,68%
|
12,8%
|
2,04%
|
-3,26%
|
2,61%
|
2,98%
|
2,51%
|
Resultaat voor belastingen (EBT)
1 |
-1.156
|
-1.724
|
14.001
|
1.424
|
-3.724
|
-505,3
|
-391,9
|
-327,7
|
Nettowinst (verlies)
1 |
11.521
|
-1.628
|
13.427
|
1.473
|
-4.052
|
-898,8
|
-660,6
|
-568,7
|
Nettomarge
|
99,83%
|
-13,59%
|
130,21%
|
20,47%
|
-54,08%
|
-11,86%
|
-8,76%
|
-7,5%
|
WPA
2 |
16,32
|
-2,700
|
23,59
|
2,960
|
-9,520
|
-2,430
|
-2,090
|
-1,846
|
Free Cash Flow
1 |
3.342
|
2.836
|
2.141
|
1.151
|
575,6
|
811,5
|
778,8
|
787
|
FCF-marge
|
28,96%
|
23,67%
|
20,76%
|
15,99%
|
7,68%
|
10,71%
|
10,33%
|
10,38%
|
Kasstroomconversie (ebitda)
|
68,78%
|
57,92%
|
54,02%
|
44,34%
|
24,29%
|
33,05%
|
31,37%
|
31,57%
|
Kasstroomconversie (nettowinst)
|
29,01%
|
-
|
15,95%
|
78,12%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
17-02-22
|
22-02-23
|
15-02-24
|
-
|
-
|
-
|
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 |
1.901
|
1.921
|
1.853
|
1.754
|
1.746
|
1.842
|
1.868
|
1.848
|
1.854
|
1.920
|
1.869
|
1.842
|
1.892
|
1.942
|
-
|
EBITDA
1 |
758,5
|
689,9
|
684,3
|
649,8
|
664
|
597,3
|
624,5
|
601,4
|
597,7
|
546
|
554,2
|
574,6
|
591,8
|
593,7
|
-
|
Bedrijfsresultaat (EBIT)
1 |
101
|
80,9
|
58,8
|
24,5
|
108,9
|
-45,4
|
37,4
|
-49,2
|
-27,4
|
-205,3
|
-76,8
|
-81,2
|
-63
|
-60,3
|
-
|
Operationele Marge
|
5,31%
|
4,21%
|
3,17%
|
1,4%
|
6,24%
|
-2,46%
|
2%
|
-2,66%
|
-1,48%
|
-10,69%
|
-4,11%
|
-4,41%
|
-3,33%
|
-3,11%
|
-
|
Resultaat voor belastingen (EBT)
1 |
317,8
|
667,4
|
1.157
|
2.346
|
2.496
|
-4.575
|
-701
|
-352,1
|
821
|
-3.492
|
-326,8
|
-331,2
|
-313
|
-302,9
|
-
|
Nettowinst (verlies)
1 |
277,1
|
636,1
|
1.038
|
2.787
|
2.348
|
-4.700
|
-721,4
|
-499,6
|
659,2
|
-3.490
|
-275,1
|
-300,9
|
-201
|
-222,8
|
-
|
Nettomarge
|
14,57%
|
33,12%
|
56,02%
|
158,85%
|
134,46%
|
-255,16%
|
-38,61%
|
-27,03%
|
35,55%
|
-181,72%
|
-14,72%
|
-16,33%
|
-10,63%
|
-11,47%
|
-
|
WPA
2 |
0,4900
|
1,320
|
1,950
|
5,470
|
4,870
|
-9,330
|
-1,590
|
-1,130
|
1,570
|
-8,240
|
-0,6268
|
-0,6534
|
-0,4430
|
-0,6360
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
03-11-21
|
17-02-22
|
10-05-22
|
28-07-22
|
01-11-22
|
22-02-23
|
09-05-23
|
24-07-23
|
31-10-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.040
|
12.070
|
11.645
|
9.415
|
12.360
|
12.004
|
12.362
|
12.297
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,124
x
|
2,466
x
|
2,938
x
|
3,628
x
|
5,216
x
|
4,889
x
|
4,979
x
|
4,933
x
|
Free Cash Flow
1 |
3.342
|
2.836
|
2.141
|
1.151
|
576
|
812
|
779
|
787
|
ROE (netto-inkomsten/eigen vermogen)
|
-11,3%
|
-11,9%
|
67,8%
|
6,09%
|
-19,5%
|
-3,35%
|
-3,14%
|
-3,17%
|
ROA (netto-inkomsten/totale activa)
|
22,6%
|
-3,01%
|
25,3%
|
3,28%
|
-9,54%
|
-1,78%
|
-1,67%
|
-1,49%
|
Totale activa
1 |
51.093
|
54.068
|
53.005
|
44.906
|
42.492
|
50.558
|
39.590
|
38.259
|
Nettoactief per aandeel
2 |
21,50
|
23,60
|
49,20
|
48,80
|
44,80
|
54,00
|
56,70
|
58,00
|
Cashflow per aandeel
2 |
6,500
|
6,950
|
6,240
|
5,700
|
3,260
|
5,690
|
5,600
|
6,030
|
Capex
1 |
1.243
|
1.350
|
1.408
|
1.319
|
1.386
|
1.492
|
1.496
|
1.413
|
Capex/omzet
|
10,77%
|
11,27%
|
13,65%
|
18,33%
|
18,5%
|
19,69%
|
19,83%
|
18,64%
|
Datum van publicatie
|
13-02-20
|
16-02-21
|
17-02-22
|
22-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,35
USD Gemiddelde koersdoel
25,01
USD Spread / Gemiddelde doel +52,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,99% | 6,25 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
|