Beurs gesloten -
OTC Markets
21:58:49 26-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,97
USD
|
-3,08%
|
|
-2,92%
|
-3,05%
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Marktkapitalisatie
1 |
6.516.704
|
6.734.806
|
6.718.191
|
7.229.673
|
9.261.499
|
9.189.402
|
-
|
-
|
Bedrijfswaarde
1 |
10.455.148
|
10.842.506
|
10.976.893
|
11.305.007
|
13.589.513
|
13.412.692
|
13.286.272
|
13.177.628
|
K/w-verhouding
|
13,8
x
|
13,9
x
|
13
x
|
13,6
x
|
18,9
x
|
18
x
|
16,5
x
|
15,3
x
|
Dividendrendement
|
6,18%
|
5,98%
|
6,02%
|
5,62%
|
4,41%
|
4,44%
|
4,51%
|
4,64%
|
Marktkapitalisatie/omzet
|
1,34
x
|
1,29
x
|
1,18
x
|
1,22
x
|
1,52
x
|
1,44
x
|
1,39
x
|
1,34
x
|
Bedrijfswaarde/omzet
|
2,15
x
|
2,08
x
|
1,93
x
|
1,91
x
|
2,23
x
|
2,1
x
|
2,01
x
|
1,92
x
|
Bedrijfswaarde/EBITDA
|
6,59
x
|
6,5
x
|
6,42
x
|
6,2
x
|
8,39
x
|
7,95
x
|
7,51
x
|
7,14
x
|
Bedrijfswaarde/FCF
|
12,8
x
|
13,1
x
|
42,5
x
|
11,3
x
|
43,5
x
|
21,4
x
|
16,5
x
|
19,1
x
|
FCF Yield
|
7,82%
|
7,63%
|
2,35%
|
8,85%
|
2,3%
|
4,68%
|
6,06%
|
5,25%
|
Price to Book
|
6,51
x
|
4,46
x
|
4,01
x
|
3,25
x
|
4,07
x
|
3,78
x
|
3,55
x
|
3,34
x
|
Aantal aandelen (in duizenden)
|
4.741.145
|
4.681.825
|
4.704.616
|
4.728.367
|
4.747.052
|
4.741.693
|
-
|
-
|
Referentieprijs
2 |
1.374
|
1.438
|
1.428
|
1.529
|
1.951
|
1.938
|
1.938
|
1.938
|
Datum van publicatie
|
11-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
09-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
4.861.247
|
5.205.537
|
5.690.606
|
5.911.999
|
6.084.002
|
6.391.718
|
6.612.425
|
6.862.983
|
EBITDA
1 |
1.586.966
|
1.667.112
|
1.709.190
|
1.824.378
|
1.619.876
|
1.686.313
|
1.769.165
|
1.846.566
|
Bedrijfsresultaat (EBIT)
1 |
911.725
|
970.770
|
985.746
|
1.060.168
|
876.068
|
913.737
|
1.002.607
|
1.069.277
|
Operationele Marge
|
18,75%
|
18,65%
|
17,32%
|
17,93%
|
14,4%
|
14,3%
|
15,16%
|
15,58%
|
Resultaat voor belastingen (EBT)
1 |
811.195
|
847.699
|
880.363
|
862.868
|
805.912
|
853.037
|
929.490
|
1.016.837
|
Nettowinst (verlies)
1 |
473.135
|
491.287
|
517.517
|
531.366
|
489.074
|
508.917
|
555.867
|
598.092
|
Nettomarge
|
9,73%
|
9,44%
|
9,09%
|
8,99%
|
8,04%
|
7,96%
|
8,41%
|
8,71%
|
WPA
2 |
99,27
|
103,8
|
110,1
|
112,5
|
103,2
|
107,5
|
117,6
|
126,4
|
Free Cash Flow
1 |
817.752
|
827.654
|
258.225
|
1.000.977
|
312.082
|
627.877
|
804.880
|
691.390
|
FCF-marge
|
16,82%
|
15,9%
|
4,54%
|
16,93%
|
5,13%
|
9,82%
|
12,17%
|
10,07%
|
Kasstroomconversie (ebitda)
|
51,53%
|
49,65%
|
15,11%
|
54,87%
|
19,27%
|
37,23%
|
45,49%
|
37,44%
|
Kasstroomconversie (nettowinst)
|
172,84%
|
168,47%
|
49,9%
|
188,38%
|
63,81%
|
123,38%
|
144,8%
|
115,6%
|
Dividend per aandeel
2 |
85,00
|
86,00
|
86,00
|
86,00
|
86,00
|
86,13
|
87,43
|
89,92
|
Datum van publicatie
|
11-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
09-05-24
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
2025 S1
|
2025 Q3
|
2025 Q4
|
2025 S2
|
---|
Omzet
1 |
-
|
2.428.427
|
-
|
2.724.234
|
1.449.595
|
1.516.777
|
-
|
1.361.999
|
1.446.556
|
2.808.555
|
1.536.904
|
1.566.540
|
3.103.444
|
1.429.666
|
1.504.092
|
2.933.758
|
1.577.806
|
1.572.438
|
3.150.244
|
1.483.943
|
1.544.869
|
3.041.500
|
1.738.648
|
1.647.098
|
3.362.000
|
EBITDA
1 |
-
|
-
|
-
|
-
|
430.346
|
345.251
|
-
|
428.292
|
433.789
|
-
|
687.727
|
-
|
-
|
-
|
-
|
-
|
440.976
|
327.199
|
-
|
435.449
|
456.448
|
-
|
878.510
|
-125.210
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
589.605
|
-
|
570.846
|
250.365
|
164.535
|
-
|
247.111
|
251.447
|
498.558
|
483.445
|
78.165
|
561.610
|
246.319
|
268.069
|
514.388
|
217.545
|
144.135
|
361.680
|
258.225
|
272.266
|
535.000
|
227.019
|
153.152
|
-
|
Operationele Marge
|
-
|
24,28%
|
-
|
20,95%
|
17,27%
|
10,85%
|
-
|
18,14%
|
17,38%
|
17,75%
|
31,46%
|
4,99%
|
18,1%
|
17,23%
|
17,82%
|
17,53%
|
13,79%
|
9,17%
|
11,48%
|
17,4%
|
17,62%
|
17,59%
|
13,06%
|
9,3%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
531.834
|
-
|
533.515
|
193.806
|
153.042
|
-
|
221.869
|
200.177
|
422.046
|
402.303
|
38.519
|
440.822
|
248.621
|
252.352
|
500.973
|
189.488
|
115.451
|
304.939
|
242.207
|
241.880
|
498.000
|
211.500
|
132.500
|
-
|
Nettowinst (verlies)
1 |
-
|
315.104
|
-
|
307.257
|
113.577
|
96.683
|
-
|
128.542
|
108.599
|
237.141
|
271.465
|
22.760
|
294.225
|
146.719
|
155.422
|
302.141
|
104.541
|
82.392
|
186.933
|
148.785
|
159.267
|
318.489
|
132.052
|
64.210
|
196.178
|
Nettomarge
|
-
|
12,98%
|
-
|
11,28%
|
7,84%
|
6,37%
|
-
|
9,44%
|
7,51%
|
8,44%
|
17,66%
|
1,45%
|
9,48%
|
10,26%
|
10,33%
|
10,3%
|
6,63%
|
5,24%
|
5,93%
|
10,03%
|
10,31%
|
10,47%
|
7,6%
|
3,9%
|
5,84%
|
WPA
2 |
-
|
66,35
|
-
|
65,45
|
24,15
|
20,53
|
-
|
27,28
|
23,01
|
50,29
|
57,47
|
4,770
|
62,24
|
30,99
|
32,81
|
63,80
|
22,00
|
17,37
|
39,37
|
31,79
|
30,92
|
68,40
|
33,00
|
8,300
|
41,30
|
Dividend per aandeel
2 |
42,50
|
43,00
|
43,00
|
43,00
|
-
|
43,00
|
43,00
|
-
|
43,00
|
43,00
|
-
|
43,00
|
43,00
|
-
|
43,00
|
43,00
|
-
|
43,00
|
43,00
|
-
|
43,00
|
43,00
|
-
|
43,00
|
43,00
|
Datum van publicatie
|
11-05-20
|
04-11-20
|
11-05-21
|
04-11-21
|
03-02-22
|
11-05-22
|
11-05-22
|
04-08-22
|
04-11-22
|
04-11-22
|
03-02-23
|
10-05-23
|
10-05-23
|
04-08-23
|
08-11-23
|
08-11-23
|
07-02-24
|
09-05-24
|
09-05-24
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuldpositie
1 |
3.938.444
|
4.107.700
|
4.258.702
|
4.075.334
|
4.328.014
|
4.223.291
|
4.096.870
|
3.988.226
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,482
x
|
2,464
x
|
2,492
x
|
2,234
x
|
2,672
x
|
2,504
x
|
2,316
x
|
2,16
x
|
Free Cash Flow
1 |
817.752
|
827.654
|
258.225
|
1.000.977
|
312.082
|
627.877
|
804.880
|
691.390
|
ROE (netto-inkomsten/eigen vermogen)
|
37,9%
|
39,1%
|
32,2%
|
25,4%
|
21,3%
|
21,3%
|
21,6%
|
21,5%
|
ROA (netto-inkomsten/totale activa)
|
10,4%
|
7,7%
|
7,06%
|
6,3%
|
5,34%
|
3,43%
|
3,59%
|
3,82%
|
Totale activa
1 |
4.539.867
|
6.380.574
|
7.328.837
|
8.433.605
|
9.164.799
|
14.850.665
|
15.505.270
|
15.661.813
|
Nettoactief per aandeel
2 |
211,0
|
323,0
|
356,0
|
470,0
|
480,0
|
512,0
|
547,0
|
581,0
|
Cashflow per aandeel
2 |
241,0
|
251,0
|
264,0
|
274,0
|
261,0
|
268,0
|
278,0
|
288,0
|
Capex
1 |
431.783
|
479.522
|
709.092
|
788.609
|
554.074
|
663.001
|
642.252
|
662.752
|
Capex/omzet
|
8,88%
|
9,21%
|
12,46%
|
13,34%
|
9,11%
|
10,37%
|
9,71%
|
9,66%
|
Datum van publicatie
|
11-05-20
|
11-05-21
|
11-05-22
|
10-05-23
|
09-05-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
1.938
JPY Gemiddelde koersdoel
1.971
JPY Spread / Gemiddelde doel +1,69% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +42,50% | 104 mld. | | -14,36% | 23,33 mld. | | -18,18% | 20,12 mld. | | +15,75% | 14,64 mld. | | +8,87% | 10,86 mld. | | +6,77% | 9,42 mld. | | -13,24% | 8,81 mld. | | -28,75% | 8,15 mld. | | +22,02% | 6,93 mld. |
draadloze telecom
|