Beurs gesloten -
Euronext Bruxelles
17:35:26 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,03
EUR
|
+3,38%
|
|
-4,61%
|
-17,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.235
|
5.228
|
5.531
|
2.903
|
2.749
|
2.268
|
-
|
-
|
Bedrijfswaarde
1 |
10.733
|
7.873
|
8.544
|
5.933
|
6.178
|
5.822
|
5.742
|
5.588
|
K/w-verhouding
|
22
x
|
9,26
x
|
12,5
x
|
6,43
x
|
7,67
x
|
6,26
x
|
6,26
x
|
6,92
x
|
Dividendrendement
|
5,88%
|
7,4%
|
7%
|
13,3%
|
14,1%
|
8,53%
|
8,53%
|
8,58%
|
Marktkapitalisatie/omzet
|
1,45
x
|
0,95
x
|
0,99
x
|
0,49
x
|
0,46
x
|
0,37
x
|
0,36
x
|
0,36
x
|
Bedrijfswaarde/omzet
|
1,89
x
|
1,44
x
|
1,53
x
|
1
x
|
1,02
x
|
0,94
x
|
0,91
x
|
0,9
x
|
Bedrijfswaarde/EBITDA
|
5,74
x
|
4,29
x
|
4,82
x
|
3,32
x
|
3,52
x
|
3,21
x
|
3,14
x
|
3,05
x
|
Bedrijfswaarde/FCF
|
21,6
x
|
22,4
x
|
36
x
|
35,5
x
|
37
x
|
19,5
x
|
14,4
x
|
14
x
|
FCF Yield
|
4,64%
|
4,47%
|
2,77%
|
2,81%
|
2,7%
|
5,14%
|
6,96%
|
7,16%
|
Price to Book
|
2,89
x
|
1,8
x
|
1,86
x
|
0,88
x
|
0,83
x
|
0,69
x
|
0,66
x
|
0,64
x
|
Aantal aandelen (in duizenden)
|
322.704
|
322.531
|
322.673
|
322.690
|
323.060
|
322.624
|
-
|
-
|
Referentieprijs
2 |
25,52
|
16,21
|
17,14
|
8,996
|
8,510
|
7,030
|
7,030
|
7,030
|
Datum van publicatie
|
21-02-20
|
26-02-21
|
18-02-22
|
18-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.686
|
5.479
|
5.578
|
5.909
|
6.042
|
6.207
|
6.278
|
6.241
|
EBITDA
1 |
1.870
|
1.836
|
1.772
|
1.786
|
1.757
|
1.812
|
1.831
|
1.831
|
Bedrijfsresultaat (EBIT)
1 |
556
|
805
|
645
|
647
|
601
|
614,7
|
625,2
|
622,8
|
Operationele Marge
|
9,78%
|
14,69%
|
11,56%
|
10,95%
|
9,95%
|
9,9%
|
9,96%
|
9,98%
|
Resultaat voor belastingen (EBT)
1 |
508
|
756
|
581
|
578
|
461
|
493
|
490,9
|
357,7
|
Nettowinst (verlies)
1 |
373
|
564
|
443
|
450
|
357
|
364,3
|
366
|
332,3
|
Nettomarge
|
6,56%
|
10,29%
|
7,94%
|
7,62%
|
5,91%
|
5,87%
|
5,83%
|
5,33%
|
WPA
2 |
1,160
|
1,750
|
1,370
|
1,400
|
1,110
|
1,123
|
1,123
|
1,016
|
Free Cash Flow
1 |
498
|
352
|
237
|
167
|
167
|
299
|
399,6
|
400,3
|
FCF-marge
|
8,76%
|
6,42%
|
4,25%
|
2,83%
|
2,76%
|
4,82%
|
6,36%
|
6,41%
|
Kasstroomconversie (ebitda)
|
26,63%
|
19,17%
|
13,37%
|
9,35%
|
9,5%
|
16,51%
|
21,82%
|
21,86%
|
Kasstroomconversie (nettowinst)
|
133,51%
|
62,41%
|
53,5%
|
37,11%
|
46,78%
|
82,08%
|
109,18%
|
120,45%
|
Dividend per aandeel
2 |
1,500
|
1,200
|
1,200
|
1,200
|
1,200
|
0,6000
|
0,6000
|
0,6030
|
Datum van publicatie
|
21-02-20
|
26-02-21
|
18-02-22
|
18-02-23
|
23-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
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 |
-
|
-
|
1.401
|
1.441
|
1.404
|
1.437
|
1.511
|
1.558
|
1.486
|
1.495
|
1.527
|
1.534
|
1.503
|
1.516
|
1.545
|
1.535
|
-
|
EBITDA
1 |
-
|
-
|
457
|
409
|
448
|
463
|
460
|
415
|
432
|
446
|
458
|
421
|
444
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-
|
168
|
130
|
173
|
178
|
180
|
116
|
153
|
149
|
158
|
140
|
152,7
|
150,4
|
147,7
|
131,7
|
-
|
Operationele Marge
|
-
|
-
|
11,99%
|
9,02%
|
12,32%
|
12,39%
|
11,91%
|
7,45%
|
10,3%
|
9,97%
|
10,35%
|
9,13%
|
10,16%
|
9,93%
|
9,56%
|
8,58%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
154
|
-
|
-
|
160
|
163
|
96
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
116
|
87
|
120
|
122
|
126
|
81
|
95
|
94
|
79
|
90
|
96,34
|
107
|
100,7
|
71,64
|
-
|
Nettomarge
|
-
|
-
|
8,28%
|
6,04%
|
8,55%
|
8,49%
|
8,34%
|
5,2%
|
6,39%
|
6,29%
|
5,17%
|
5,87%
|
6,41%
|
7,06%
|
6,52%
|
4,67%
|
-
|
WPA
2 |
-
|
-
|
0,3600
|
0,2700
|
0,3700
|
0,3800
|
0,3900
|
0,2500
|
0,2900
|
0,2900
|
0,2500
|
0,2800
|
0,1600
|
0,1600
|
0,0900
|
0,1500
|
-
|
Dividend per aandeel
2 |
-
|
0,7000
|
0,5000
|
0,7000
|
-
|
-
|
0,5000
|
-
|
-
|
-
|
-
|
1,200
|
-
|
-
|
-
|
0,6000
|
-
|
Datum van publicatie
|
01-08-20
|
26-02-21
|
29-10-21
|
18-02-22
|
29-04-22
|
29-07-22
|
28-10-22
|
18-02-23
|
01-05-23
|
28-07-23
|
27-10-23
|
23-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.498
|
2.645
|
3.013
|
3.030
|
3.429
|
3.554
|
3.474
|
3.320
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,336
x
|
1,441
x
|
1,7
x
|
1,697
x
|
1,952
x
|
1,962
x
|
1,897
x
|
1,813
x
|
Free Cash Flow
1 |
498
|
352
|
237
|
167
|
167
|
299
|
400
|
400
|
ROE (netto-inkomsten/eigen vermogen)
|
12,7%
|
19,6%
|
15,1%
|
14,3%
|
10,8%
|
10,9%
|
10,5%
|
9,55%
|
ROA (netto-inkomsten/totale activa)
|
4,16%
|
6,35%
|
4,92%
|
4,52%
|
3,29%
|
2,56%
|
2,77%
|
2,37%
|
Totale activa
1 |
8.962
|
8.879
|
9.006
|
9.963
|
10.847
|
14.220
|
13.202
|
14.035
|
Nettoactief per aandeel
2 |
8,840
|
9,010
|
9,230
|
10,30
|
10,20
|
10,20
|
10,60
|
11,00
|
Cashflow per aandeel
2 |
5,120
|
4,690
|
5,020
|
5,320
|
5,020
|
4,740
|
4,720
|
4,970
|
Capex
1 |
1.091
|
1.089
|
1.137
|
1.441
|
1.453
|
1.247
|
1.154
|
1.109
|
Capex/omzet
|
19,19%
|
19,88%
|
20,38%
|
24,39%
|
24,05%
|
20,09%
|
18,39%
|
17,78%
|
Datum van publicatie
|
21-02-20
|
26-02-21
|
18-02-22
|
18-02-23
|
23-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,03
EUR Gemiddelde koersdoel
9,55
EUR Spread / Gemiddelde doel +35,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,39% | 2,42 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
|