Geschatte realtime
Tradegate
21:51:05 21-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,1
EUR
|
0,00%
|
|
-5,03%
|
-8,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.009
|
30.171
|
30.574
|
32.178
|
32.895
|
29.304
|
-
|
-
|
Bedrijfswaarde
1 |
52.445
|
48.944
|
52.704
|
68.461
|
74.700
|
71.315
|
69.259
|
66.390
|
K/w-verhouding
|
16,2
x
|
18,9
x
|
19,6
x
|
19,1
x
|
38,3
x
|
14,8
x
|
11,9
x
|
10,4
x
|
Dividendrendement
|
3,1%
|
3,37%
|
3,32%
|
3,16%
|
3,22%
|
3,69%
|
3,71%
|
3,76%
|
Marktkapitalisatie/omzet
|
2,19
x
|
2,17
x
|
2,09
x
|
2,09
x
|
1,7
x
|
1,41
x
|
1,37
x
|
1,33
x
|
Bedrijfswaarde/omzet
|
3,48
x
|
3,52
x
|
3,6
x
|
4,45
x
|
3,87
x
|
3,44
x
|
3,25
x
|
3,02
x
|
Bedrijfswaarde/EBITDA
|
8,44
x
|
8,36
x
|
8,95
x
|
10,7
x
|
8,71
x
|
7,38
x
|
6,85
x
|
6,34
x
|
Bedrijfswaarde/FCF
|
23
x
|
20,7
x
|
38,4
x
|
38,6
x
|
30,9
x
|
24
x
|
21,1
x
|
17,1
x
|
FCF Yield
|
4,34%
|
4,83%
|
2,61%
|
2,59%
|
3,23%
|
4,17%
|
4,73%
|
5,85%
|
Price to Book
|
3,46
x
|
3,13
x
|
2,89
x
|
3,17
x
|
3,15
x
|
2,47
x
|
2,16
x
|
1,88
x
|
Aantal aandelen (in duizenden)
|
510.601
|
504.925
|
504.925
|
504.925
|
530.021
|
531.265
|
-
|
-
|
Referentieprijs
2 |
64,48
|
59,26
|
60,23
|
63,37
|
62,03
|
54,27
|
54,27
|
54,27
|
Datum van publicatie
|
22-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.073
|
13.916
|
14.655
|
15.396
|
19.308
|
20.736
|
21.333
|
21.969
|
EBITDA
1 |
6.212
|
5.857
|
5.887
|
6.393
|
8.581
|
9.659
|
10.105
|
10.472
|
Bedrijfsresultaat (EBIT)
1 |
3.724
|
3.239
|
3.302
|
3.817
|
4.460
|
4.852
|
5.378
|
5.607
|
Operationele Marge
|
24,71%
|
23,28%
|
22,53%
|
24,79%
|
23,1%
|
23,4%
|
25,21%
|
25,52%
|
Resultaat voor belastingen (EBT)
1 |
2.755
|
2.172
|
2.127
|
2.289
|
1.366
|
2.460
|
3.197
|
3.539
|
Nettowinst (verlies)
1 |
2.043
|
1.592
|
1.558
|
1.680
|
849
|
1.823
|
2.367
|
2.632
|
Nettomarge
|
13,55%
|
11,44%
|
10,63%
|
10,91%
|
4,4%
|
8,79%
|
11,1%
|
11,98%
|
WPA
2 |
3,970
|
3,130
|
3,070
|
3,320
|
1,620
|
3,676
|
4,550
|
5,214
|
Free Cash Flow
1 |
2.278
|
2.366
|
1.373
|
1.773
|
2.414
|
2.973
|
3.278
|
3.883
|
FCF-marge
|
15,11%
|
17%
|
9,37%
|
11,52%
|
12,5%
|
14,34%
|
15,37%
|
17,67%
|
Kasstroomconversie (ebitda)
|
36,67%
|
40,4%
|
23,32%
|
27,73%
|
28,13%
|
30,78%
|
32,44%
|
37,08%
|
Kasstroomconversie (nettowinst)
|
111,5%
|
148,62%
|
88,13%
|
105,54%
|
284,33%
|
163,08%
|
138,51%
|
147,54%
|
Dividend per aandeel
2 |
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,000
|
2,014
|
2,042
|
Datum van publicatie
|
22-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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 |
3.919
|
3.619
|
3.868
|
3.743
|
4.166
|
3.835
|
5.046
|
5.092
|
5.335
|
4.901
|
5.149
|
5.230
|
5.459
|
5.119
|
5.362
|
EBITDA
1 |
1.522
|
1.539
|
1.592
|
1.733
|
1.679
|
1.651
|
2.190
|
2.411
|
2.329
|
2.214
|
2.384
|
2.550
|
2.502
|
2.412
|
2.473
|
Bedrijfsresultaat (EBIT)
1 |
864
|
893
|
954
|
1.089
|
1.031
|
1.020
|
1.032
|
1.251
|
1.157
|
1.065
|
1.127
|
1.357
|
1.265
|
-
|
-
|
Operationele Marge
|
22,05%
|
24,68%
|
24,66%
|
29,09%
|
24,75%
|
26,6%
|
20,45%
|
24,57%
|
21,69%
|
21,73%
|
21,88%
|
25,94%
|
23,17%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
557
|
545
|
544
|
504
|
696
|
696
|
136
|
12
|
522
|
335
|
586
|
747,6
|
699,9
|
676
|
737
|
Nettowinst (verlies)
1 |
405
|
392
|
409
|
371
|
508
|
511
|
109
|
-99
|
328
|
256
|
413,1
|
566,9
|
521,6
|
500
|
545
|
Nettomarge
|
10,33%
|
10,83%
|
10,57%
|
9,91%
|
12,19%
|
13,32%
|
2,16%
|
-1,94%
|
6,15%
|
5,22%
|
8,02%
|
10,84%
|
9,56%
|
9,77%
|
10,16%
|
WPA
2 |
0,8000
|
0,7700
|
0,7600
|
0,7100
|
1,000
|
1,000
|
0,2000
|
-0,1900
|
0,6200
|
0,4600
|
0,9468
|
1,166
|
1,134
|
0,9400
|
1,030
|
Dividend per aandeel
2 |
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
-
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
0,5000
|
Datum van publicatie
|
27-01-22
|
20-04-22
|
27-07-22
|
09-11-22
|
02-02-23
|
26-04-23
|
26-07-23
|
09-11-23
|
01-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.436
|
18.773
|
22.130
|
36.283
|
41.805
|
42.011
|
39.955
|
37.086
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,129
x
|
3,205
x
|
3,759
x
|
5,675
x
|
4,872
x
|
4,35
x
|
3,954
x
|
3,541
x
|
Free Cash Flow
1 |
2.278
|
2.366
|
1.373
|
1.773
|
2.414
|
2.973
|
3.278
|
3.883
|
ROE (netto-inkomsten/eigen vermogen)
|
23,3%
|
16,8%
|
17,9%
|
18,6%
|
23,4%
|
25,3%
|
22,6%
|
21,5%
|
ROA (netto-inkomsten/totale activa)
|
5,8%
|
4,2%
|
4,46%
|
3,92%
|
3,85%
|
3,63%
|
4,1%
|
4,64%
|
Totale activa
1 |
35.197
|
37.936
|
34.918
|
42.819
|
22.043
|
50.190
|
57.702
|
56.775
|
Nettoactief per aandeel
2 |
18,60
|
19,00
|
20,90
|
20,00
|
19,70
|
22,00
|
25,20
|
28,90
|
Cashflow per aandeel
2 |
8,820
|
8,540
|
8,240
|
8,880
|
9,850
|
11,80
|
12,80
|
-
|
Capex
1 |
2.807
|
2.312
|
2.788
|
3.075
|
3.934
|
4.029
|
3.957
|
3.902
|
Capex/omzet
|
18,62%
|
16,61%
|
19,02%
|
19,97%
|
20,37%
|
19,43%
|
18,55%
|
17,76%
|
Datum van publicatie
|
22-01-20
|
28-01-21
|
27-01-22
|
02-02-23
|
01-02-24
|
-
|
-
|
-
|
Laatste slotkoers
54,27
CAD Gemiddelde koersdoel
71,44
CAD Spread / Gemiddelde doel +31,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +30,12% | 96,28 mld. | | +8,30% | 58,63 mld. | | -3,25% | 26,8 mld. | | +7,85% | 10,79 mld. | | -15,31% | 10,62 mld. | | -0,49% | 10,42 mld. | | +4,64% | 9,35 mld. | | +18,21% | 6,62 mld. | | 0,00% | 5,77 mld. |
draadloze telecom
|