Beurs gesloten -
Nyse
22:00:02 28-06-2024
|
Voorbeurs
13:00:18
|
9,99
USD
|
+0,30%
|
|
10,22
|
+2,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.783
|
25.874
|
24.775
|
24.661
|
27.400
|
24.859
|
-
|
-
|
Bedrijfswaarde
1 |
64.515
|
49.363
|
49.044
|
49.959
|
54.402
|
47.345
|
47.061
|
46.307
|
K/w-verhouding
|
12,9
x
|
5,69
x
|
-
|
12,7
x
|
12,1
x
|
9,04
x
|
8,1
x
|
7,38
x
|
Dividendrendement
|
5,34%
|
7,19%
|
7,44%
|
7,54%
|
6,79%
|
7,96%
|
8,21%
|
8,53%
|
Marktkapitalisatie/omzet
|
0,82
x
|
0,61
x
|
0,58
x
|
0,57
x
|
0,62
x
|
0,61
x
|
0,6
x
|
0,6
x
|
Bedrijfswaarde/omzet
|
1,53
x
|
1,17
x
|
1,15
x
|
1,15
x
|
1,23
x
|
1,16
x
|
1,14
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
5,02
x
|
3,89
x
|
3,9
x
|
3,85
x
|
4,17
x
|
3,94
x
|
3,83
x
|
3,68
x
|
Bedrijfswaarde/FCF
|
22,5
x
|
8,87
x
|
13,7
x
|
12,9
x
|
10,4
x
|
14,5
x
|
13,3
x
|
12,3
x
|
FCF Yield
|
4,44%
|
11,3%
|
7,29%
|
7,73%
|
9,63%
|
6,88%
|
7,51%
|
8,11%
|
Price to Book
|
1,1
x
|
0,75
x
|
0,77
x
|
0,78
x
|
0,86
x
|
0,74
x
|
0,73
x
|
0,71
x
|
Aantal aandelen (in duizenden)
|
2.651.165
|
2.658.157
|
2.631.971
|
2.657.122
|
2.659.182
|
2.657.627
|
-
|
-
|
Referentieprijs
2 |
13,12
|
9,734
|
9,413
|
9,281
|
10,30
|
9,354
|
9,354
|
9,354
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
42.238
|
42.270
|
42.522
|
43.471
|
44.122
|
40.833
|
41.293
|
41.531
|
EBITDA
1 |
12.860
|
12.680
|
12.566
|
12.963
|
13.035
|
12.007
|
12.286
|
12.595
|
Bedrijfsresultaat (EBIT)
1 |
4.497
|
4.107
|
7.969
|
5.943
|
5.610
|
5.497
|
5.963
|
6.369
|
Operationele Marge
|
10,65%
|
9,72%
|
18,74%
|
13,67%
|
12,71%
|
13,46%
|
14,44%
|
15,34%
|
Resultaat voor belastingen (EBT)
1 |
4.673
|
4.207
|
1.740
|
3.882
|
3.763
|
4.470
|
4.990
|
5.462
|
Nettowinst (verlies)
1 |
3.006
|
4.822
|
233
|
2.146
|
2.440
|
2.791
|
3.114
|
3.408
|
Nettomarge
|
7,12%
|
11,41%
|
0,55%
|
4,94%
|
5,53%
|
6,83%
|
7,54%
|
8,21%
|
WPA
2 |
1,020
|
1,710
|
-
|
0,7300
|
0,8500
|
1,035
|
1,155
|
1,268
|
Free Cash Flow
1 |
2.866
|
5.565
|
3.576
|
3.864
|
5.239
|
3.258
|
3.535
|
3.754
|
FCF-marge
|
6,79%
|
13,17%
|
8,41%
|
8,89%
|
11,87%
|
7,98%
|
8,56%
|
9,04%
|
Kasstroomconversie (ebitda)
|
22,29%
|
43,89%
|
28,46%
|
29,81%
|
40,19%
|
27,13%
|
28,77%
|
29,8%
|
Kasstroomconversie (nettowinst)
|
95,34%
|
115,41%
|
1.534,76%
|
180,06%
|
214,71%
|
116,73%
|
113,53%
|
110,13%
|
Dividend per aandeel
2 |
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7450
|
0,7675
|
0,7978
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
21.665
|
20.769
|
21.501
|
20.867
|
10.508
|
11.147
|
21.655
|
10.582
|
10.715
|
21.297
|
10.823
|
11.351
|
22.174
|
10.619
|
10.926
|
21.545
|
10.999
|
11.578
|
9.850
|
10.001
|
9.970
|
10.529
|
EBITDA
1 |
6.902
|
5.914
|
6.766
|
5.837
|
3.550
|
3.179
|
6.729
|
2.620
|
3.314
|
5.934
|
3.582
|
3.448
|
7.029
|
2.590
|
3.305
|
5.895
|
3.596
|
3.544
|
2.406
|
3.062
|
3.271
|
3.257
|
Bedrijfsresultaat (EBIT)
|
-
|
2.249
|
-
|
-
|
-
|
1.052
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
10,83%
|
-
|
-
|
-
|
9,44%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
927
|
3.895
|
-
|
-
|
1.388
|
3.002
|
-
|
-
|
1.218
|
-
|
-
|
928
|
-
|
-
|
877
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
4,46%
|
18,12%
|
-
|
-
|
12,46%
|
13,86%
|
-
|
-
|
5,72%
|
-
|
-
|
4,19%
|
-
|
-
|
4,07%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
0,5200
|
0,5200
|
-
|
-
|
-
|
-
|
0,1500
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1700
|
0,1200
|
0,4400
|
0,4400
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,3000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13-02-20
|
30-07-20
|
18-02-21
|
29-07-21
|
26-10-21
|
17-02-22
|
17-02-22
|
26-04-22
|
28-07-22
|
28-07-22
|
25-10-22
|
16-02-23
|
16-02-23
|
26-04-23
|
26-07-23
|
26-07-23
|
24-10-23
|
15-02-24
|
24-04-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
29.732
|
23.489
|
24.269
|
25.298
|
27.002
|
22.485
|
22.201
|
21.447
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,312
x
|
1,852
x
|
1,931
x
|
1,952
x
|
2,071
x
|
1,873
x
|
1,807
x
|
1,703
x
|
Free Cash Flow
1 |
2.866
|
5.565
|
3.576
|
3.864
|
5.239
|
3.258
|
3.535
|
3.754
|
ROE (netto-inkomsten/eigen vermogen)
|
9,64%
|
14,6%
|
6,1%
|
6,69%
|
7,67%
|
8,41%
|
9,22%
|
9,83%
|
ROA (netto-inkomsten/totale activa)
|
2,96%
|
4,5%
|
0,22%
|
1,97%
|
2,22%
|
2,76%
|
2,91%
|
3,15%
|
Totale activa
1 |
101.448
|
107.237
|
107.875
|
108.862
|
109.851
|
100.964
|
106.944
|
108.052
|
Nettoactief per aandeel
2 |
12,00
|
13,00
|
12,20
|
12,00
|
12,00
|
12,60
|
12,90
|
13,30
|
Cashflow per aandeel
2 |
3,780
|
4,730
|
4,230
|
4,180
|
4,530
|
3,390
|
3,630
|
3,720
|
Capex
1 |
7.293
|
7.132
|
7.660
|
7.371
|
6.815
|
6.126
|
6.120
|
6.122
|
Capex/omzet
|
17,27%
|
16,87%
|
18,01%
|
16,96%
|
15,45%
|
15%
|
14,82%
|
14,74%
|
Datum van publicatie
|
13-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
15-02-24
|
-
|
-
|
-
|
Laatste slotkoers
9,354
EUR Gemiddelde koersdoel
13,04
EUR Spread / Gemiddelde doel +39,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,83% | 216 mld. | | +9,39% | 174 mld. | | +8,51% | 124 mld. | | -9,34% | 79,34 mld. | | +23,80% | 73,93 mld. | | -1,08% | 52,55 mld. | | -5,69% | 50,62 mld. | | -23,08% | 43,06 mld. | | +10,89% | 33,5 mld. |
andere geintegreerde telecommunicatiediensten
|