Geschatte realtime
Tradegate
15:04:48 19-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,458
EUR
|
+2,97%
|
|
-0,13%
|
-5,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
35.573
|
36.048
|
30.511
|
27.199
|
32.155
|
29.444
|
-
|
-
|
Bedrijfswaarde
1 |
85.270
|
88.656
|
72.770
|
73.711
|
81.574
|
81.922
|
84.807
|
87.551
|
K/w-verhouding
|
52,2
x
|
-35,3
x
|
29,4
x
|
173
x
|
-68,2
x
|
179
x
|
61,2
x
|
46,8
x
|
Dividendrendement
|
6,98%
|
6,89%
|
9,38%
|
10,8%
|
9,19%
|
9,91%
|
10%
|
10,2%
|
Marktkapitalisatie/omzet
|
0,95
x
|
0,95
x
|
0,79
x
|
0,75
x
|
0,88
x
|
0,78
x
|
0,76
x
|
0,75
x
|
Bedrijfswaarde/omzet
|
2,27
x
|
2,33
x
|
1,88
x
|
2,04
x
|
2,24
x
|
2,18
x
|
2,2
x
|
2,23
x
|
Bedrijfswaarde/EBITDA
|
6,91
x
|
7,4
x
|
5,91
x
|
5,95
x
|
6,36
x
|
5,97
x
|
5,96
x
|
5,98
x
|
Bedrijfswaarde/FCF
|
13,8
x
|
-
|
-
|
9,21
x
|
-
|
8,73
x
|
7,85
x
|
7,73
x
|
FCF Yield
|
7,24%
|
-
|
-
|
10,9%
|
-
|
11,5%
|
12,7%
|
12,9%
|
Price to Book
|
2,29
x
|
3,63
x
|
3,6
x
|
2,38
x
|
3,84
x
|
7,27
x
|
-18,7
x
|
-5,56
x
|
Aantal aandelen (in duizenden)
|
7.716.457
|
7.719.019
|
7.724.279
|
7.726.853
|
7.729.502
|
7.728.091
|
-
|
-
|
Referentieprijs
2 |
4,610
|
4,670
|
3,950
|
3,520
|
4,160
|
3,810
|
3,810
|
3,810
|
Datum van publicatie
|
13-02-20
|
05-02-21
|
24-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
37.521
|
38.046
|
38.654
|
36.065
|
36.347
|
37.659
|
38.603
|
39.305
|
EBITDA
1 |
12.339
|
11.978
|
12.309
|
12.388
|
12.831
|
13.720
|
14.218
|
14.642
|
Bedrijfsresultaat (EBIT)
1 |
5.117
|
4.095
|
4.683
|
4.655
|
4.968
|
5.775
|
6.216
|
6.561
|
Operationele Marge
|
13,64%
|
10,76%
|
12,12%
|
12,91%
|
13,67%
|
15,33%
|
16,1%
|
16,69%
|
Resultaat voor belastingen (EBT)
1 |
3.811
|
1.408
|
3.911
|
2.599
|
2.499
|
3.476
|
3.950
|
4.339
|
Nettowinst (verlies)
1 |
681
|
-1.020
|
1.039
|
158
|
-471
|
166
|
488,2
|
633
|
Nettomarge
|
1,81%
|
-2,68%
|
2,69%
|
0,44%
|
-1,3%
|
0,44%
|
1,26%
|
1,61%
|
WPA
2 |
0,0883
|
-0,1322
|
0,1344
|
0,0204
|
-0,0610
|
0,0213
|
0,0622
|
0,0815
|
Free Cash Flow
1 |
6.177
|
-
|
-
|
8.007
|
-
|
9.385
|
10.804
|
11.320
|
FCF-marge
|
16,46%
|
-
|
-
|
22,2%
|
-
|
24,92%
|
27,99%
|
28,8%
|
Kasstroomconversie (ebitda)
|
50,06%
|
-
|
-
|
64,64%
|
-
|
68,4%
|
75,99%
|
77,31%
|
Kasstroomconversie (nettowinst)
|
907,05%
|
-
|
-
|
5.067,72%
|
-
|
5.652,88%
|
2.212,85%
|
1.788,37%
|
Dividend per aandeel
2 |
0,3218
|
0,3218
|
0,3705
|
0,3804
|
0,3825
|
0,3775
|
0,3821
|
0,3878
|
Datum van publicatie
|
13-02-20
|
05-02-21
|
24-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
49.697
|
52.608
|
42.259
|
46.512
|
49.419
|
52.478
|
55.363
|
58.106
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,028
x
|
4,392
x
|
3,433
x
|
3,755
x
|
3,852
x
|
3,825
x
|
3,894
x
|
3,969
x
|
Free Cash Flow
1 |
6.177
|
-
|
-
|
8.007
|
-
|
9.385
|
10.804
|
11.320
|
ROE (netto-inkomsten/eigen vermogen)
|
4,17%
|
-8,01%
|
11,3%
|
1,22%
|
-4,76%
|
0,54%
|
6,13%
|
28,4%
|
ROA (netto-inkomsten/totale activa)
|
0,71%
|
-
|
-
|
0,17%
|
-0,5%
|
0,03%
|
0,1%
|
0,16%
|
Totale activa
1 |
96.555
|
-
|
-
|
94.667
|
94.807
|
535.553
|
474.018
|
398.099
|
Nettoactief per aandeel
2 |
2,010
|
1,290
|
1,100
|
1,480
|
1,080
|
0,5200
|
-0,2000
|
-0,6900
|
Cashflow per aandeel
2 |
1,440
|
1,640
|
1,020
|
1,340
|
1,730
|
1,380
|
1,460
|
1,470
|
Capex
1 |
9.422
|
7.126
|
3.591
|
2.332
|
2.187
|
3.816
|
3.936
|
3.999
|
Capex/omzet
|
25,11%
|
18,73%
|
9,29%
|
6,47%
|
6,02%
|
10,13%
|
10,2%
|
10,17%
|
Datum van publicatie
|
13-02-20
|
05-02-21
|
24-02-22
|
24-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
3,81
HKD Gemiddelde koersdoel
3,975
HKD Spread / Gemiddelde doel +4,33% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,81% | 205 mld. | | +6,31% | 169 mld. | | +5,06% | 121 mld. | | -15,50% | 77,47 mld. | | +16,58% | 68,6 mld. | | -0,70% | 52,63 mld. | | -8,66% | 48,62 mld. | | -28,57% | 39,99 mld. | | -19,04% | 37,65 mld. |
andere geintegreerde telecommunicatiediensten
|