Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
18,99
USD
|
+0,74%
|
|
-3,41%
|
-26,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
393.277.000
|
327.895.937
|
400.211.355
|
371.483.312
|
391.295.756
|
300.158.516
|
-
|
-
|
Bedrijfswaarde
2 |
427.119
|
372.769
|
430.978
|
371.483
|
391.296
|
330.956
|
328.602
|
326.193
|
K/w-verhouding
|
21,1
x
|
15,8
x
|
16,2
x
|
17,9
x
|
15,9
x
|
11,4
x
|
10,7
x
|
10,4
x
|
Dividendrendement
|
3,88%
|
3,81%
|
4,16%
|
-
|
-
|
6,41%
|
6,78%
|
7,07%
|
Marktkapitalisatie/omzet
|
2,9
x
|
2,4
x
|
2,79
x
|
2,52
x
|
2,62
x
|
1,93
x
|
1,84
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
3,15
x
|
2,73
x
|
3,01
x
|
2,52
x
|
2,62
x
|
2,13
x
|
2,02
x
|
1,94
x
|
Bedrijfswaarde/EBITDA
|
6,51
x
|
5,15
x
|
5,43
x
|
5,1
x
|
5,33
x
|
4,09
x
|
3,84
x
|
3,67
x
|
Bedrijfswaarde/FCF
|
21,6
x
|
10,4
x
|
11,2
x
|
-
|
-
|
9,91
x
|
9,64
x
|
9,17
x
|
FCF Yield
|
4,62%
|
9,59%
|
8,97%
|
-
|
-
|
10,1%
|
10,4%
|
10,9%
|
Price to Book
|
3,95
x
|
3,2
x
|
3,29
x
|
-
|
-
|
2,12
x
|
1,97
x
|
1,92
x
|
Aantal aandelen (in duizenden)
|
99.062.217
|
99.062.217
|
99.062.217
|
99.062.217
|
99.062.217
|
99.062.217
|
-
|
-
|
Referentieprijs
3 |
3.970
|
3.310
|
4.040
|
3.750
|
3.950
|
3.030
|
3.030
|
3.030
|
Datum van publicatie
|
26-05-20
|
30-04-21
|
19-04-22
|
25-03-23
|
25-03-24
|
-
|
-
|
-
|
1IDR in Miljoen2IDR in Miljard3IDR Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
135.567
|
136.462
|
143.210
|
147.306
|
149.216
|
155.169
|
162.715
|
168.478
|
EBITDA
1 |
65.572
|
72.397
|
79.379
|
72.836
|
73.457
|
80.981
|
85.487
|
88.813
|
Bedrijfsresultaat (EBIT)
1 |
42.394
|
43.505
|
47.563
|
39.581
|
44.384
|
47.893
|
50.644
|
52.553
|
Operationele Marge
|
31,27%
|
31,88%
|
33,21%
|
26,87%
|
29,74%
|
30,87%
|
31,12%
|
31,19%
|
Resultaat voor belastingen (EBT)
1 |
37.908
|
38.775
|
43.678
|
36.339
|
40.794
|
43.507
|
46.684
|
48.101
|
Nettowinst (verlies)
1 |
18.663
|
20.804
|
24.760
|
20.753
|
24.560
|
26.353
|
28.282
|
29.231
|
Nettomarge
|
13,77%
|
15,25%
|
17,29%
|
14,09%
|
16,46%
|
16,98%
|
17,38%
|
17,35%
|
WPA
2 |
188,4
|
210,0
|
249,9
|
209,5
|
247,9
|
266,8
|
283,7
|
290,8
|
Free Cash Flow
3 |
19.731.000
|
35.757.000
|
38.641.000
|
-
|
-
|
33.382.200
|
34.073.833
|
35.576.000
|
FCF-marge
|
14.554,43%
|
26.202,9%
|
26.982,05%
|
-
|
-
|
21.513,44%
|
20.940,78%
|
21.116,12%
|
Kasstroomconversie (ebitda)
|
30.090,59%
|
49.390,17%
|
48.679,12%
|
-
|
-
|
41.222,43%
|
39.858,69%
|
40.057,08%
|
Kasstroomconversie (nettowinst)
|
105.722,55%
|
171.875,6%
|
156.062,2%
|
-
|
-
|
126.675,25%
|
120.479,8%
|
121.704,99%
|
Dividend per aandeel
2 |
154,1
|
126,0
|
168,0
|
-
|
-
|
194,4
|
205,5
|
214,4
|
Datum van publicatie
|
26-05-20
|
30-04-21
|
19-04-22
|
25-03-23
|
25-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR3IDR in Miljoen Fiscaal tijdperk: december |
2020 S1
|
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 |
66.856
|
-
|
-
|
36.775
|
36.891
|
38.432
|
36.090
|
37.388
|
37.760
|
37.978
|
37.429
|
38.136
|
38.704
|
39.397
|
-
|
-
|
EBITDA
1 |
36.077
|
-
|
18.587
|
-
|
-
|
16.245
|
-
|
-
|
20.096
|
14.394
|
19.093
|
20.471
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
22.150
|
-
|
-
|
12.325
|
8.637
|
8.008
|
11.431
|
11.588
|
11.963
|
9.402
|
11.008
|
11.653
|
11.672
|
11.612
|
-
|
-
|
Operationele Marge
|
33,13%
|
-
|
-
|
33,51%
|
23,41%
|
20,84%
|
31,67%
|
30,99%
|
31,68%
|
24,76%
|
29,41%
|
30,56%
|
30,16%
|
29,47%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
7.142
|
-
|
-
|
-
|
8.512
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
10.989
|
5.888
|
6.118
|
7.192
|
3.271
|
4.172
|
6.424
|
6.332
|
6.743
|
5.061
|
6.053
|
6.434
|
-
|
-
|
-
|
-
|
Nettomarge
|
16,44%
|
-
|
-
|
19,56%
|
8,87%
|
10,86%
|
17,8%
|
16,94%
|
17,86%
|
13,33%
|
16,17%
|
16,87%
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
59,44
|
61,76
|
72,60
|
33,02
|
42,11
|
64,85
|
63,92
|
68,07
|
51,08
|
61,10
|
73,12
|
77,07
|
54,56
|
73,24
|
77,07
|
Dividend per aandeel
2 |
-
|
-
|
-
|
150,0
|
-
|
-
|
-
|
167,6
|
-
|
-
|
-
|
50,75
|
46,85
|
50,75
|
-
|
-
|
Datum van publicatie
|
07-08-20
|
19-04-22
|
09-05-22
|
29-07-22
|
28-10-22
|
25-03-23
|
29-04-23
|
28-07-23
|
31-10-23
|
25-03-24
|
18-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
33.842
|
44.873
|
30.767
|
-
|
-
|
30.798
|
28.444
|
26.035
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,5161
x
|
0,6198
x
|
0,3876
x
|
-
|
-
|
0,3803
x
|
0,3327
x
|
0,2931
x
|
Free Cash Flow
2 |
19.731.000
|
35.757.000
|
38.641.000
|
-
|
-
|
33.382.200
|
34.073.833
|
35.576.000
|
ROE (netto-inkomsten/eigen vermogen)
|
18,8%
|
20,6%
|
22,1%
|
-
|
-
|
18,4%
|
18,8%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
8,73%
|
8,89%
|
9,45%
|
-
|
-
|
9,33%
|
9,46%
|
9,5%
|
Totale activa
1 |
213.702
|
234.076
|
262.064
|
-
|
-
|
282.561
|
298.940
|
307.586
|
Nettoactief per aandeel
3 |
1.005
|
1.035
|
1.228
|
-
|
-
|
1.430
|
1.538
|
1.578
|
Cashflow per aandeel
3 |
555,0
|
659,0
|
690,0
|
-
|
-
|
677,0
|
717,0
|
752,0
|
Capex
1 |
35.218
|
29.560
|
29.712
|
-
|
-
|
36.409
|
37.763
|
38.978
|
Capex/omzet
|
25,98%
|
21,66%
|
20,75%
|
-
|
-
|
23,46%
|
23,21%
|
23,14%
|
Datum van publicatie
|
26-05-20
|
30-04-21
|
19-04-22
|
25-03-23
|
25-03-24
|
-
|
-
|
-
|
1IDR in Miljard2IDR in Miljoen3IDR Laatste slotkoers
3.030
IDR Gemiddelde koersdoel
4.196
IDR Spread / Gemiddelde doel +38,49% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +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
|