T-MOBILE US Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 164 USD | -0,05% |
|
+1,00% | +2,26% |
| 26/04 | T-MOBILE US : UBS handhaaft koopadvies | ZD |
| 26/04 | T-MOBILE US : Raymond James herhaalt Neutraal advies | ZM |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 67.094 | 167.374 | 144.865 | 174.182 | 185.418 | 193.020 | - | - |
| Bedrijfswaarde 1 | 90.535 | 230.621 | 215.002 | 244.166 | 257.797 | 267.628 | 271.113 | 273.216 |
| K/w-verhouding | 19,5 x | 50,9 x | 48,1 x | 68 x | 23,1 x | 18,3 x | 14,8 x | 12,6 x |
| Dividendrendement | - | - | - | - | 0,41% | 1,62% | 1,8% | 2% |
| Marktkapitalisatie/omzet | 1,49 x | 2,45 x | 1,81 x | 2,19 x | 2,36 x | 2,4 x | 2,32 x | 2,24 x |
| Bedrijfswaarde/omzet | 2,01 x | 3,37 x | 2,68 x | 3,07 x | 3,28 x | 3,33 x | 3,26 x | 3,17 x |
| Bedrijfswaarde/EBITDA | 6,76 x | 9,39 x | 7,99 x | 8,78 x | 8,76 x | 8,42 x | 8,02 x | 7,64 x |
| Bedrijfswaarde/FCF | 19,3 x | 76,8 x | 38,1 x | 31,9 x | 19 x | 16 x | 15,3 x | 15,5 x |
| FCF Yield | 5,18% | 1,3% | 2,63% | 3,14% | 5,27% | 6,25% | 6,53% | 6,46% |
| Price to Book | 2,33 x | 2,56 x | 2,1 x | 2,48 x | 2,96 x | 3,15 x | 3,26 x | 3,35 x |
| Aantal aandelen (in duizenden) | 855.575 | 1.241.187 | 1.249.054 | 1.244.154 | 1.156.475 | 1.177.240 | - | - |
| Referentieprijs 2 | 78,42 | 134,8 | 116,0 | 140,0 | 160,3 | 164,0 | 164,0 | 164,0 |
| Datum van publicatie | 06-02-20 | 04-02-21 | 02-02-22 | 01-02-23 | 25-01-24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 44.998 | 68.397 | 80.118 | 79.571 | 78.558 | 80.325 | 83.273 | 86.164 |
| EBITDA 1 | 13.383 | 24.557 | 26.924 | 27.821 | 29.428 | 31.787 | 33.788 | 35.777 |
| Bedrijfsresultaat (EBIT) 1 | 5.722 | 6.636 | 6.892 | 6.543 | 14.266 | 17.401 | 19.718 | 21.094 |
| Operationele Marge | 12,72% | 9,7% | 8,6% | 8,22% | 18,16% | 21,66% | 23,68% | 24,48% |
| Resultaat voor belastingen (EBT) 1 | 4.603 | 3.530 | 3.351 | 3.146 | 10.999 | 13.914 | 16.006 | 17.235 |
| Nettowinst (verlies) 1 | 3.468 | 3.064 | 3.024 | 2.590 | 8.317 | 10.475 | 12.146 | 13.099 |
| Nettomarge | 7,71% | 4,48% | 3,77% | 3,25% | 10,59% | 13,04% | 14,59% | 15,2% |
| WPA 2 | 4,020 | 2,650 | 2,410 | 2,060 | 6,930 | 8,955 | 11,09 | 13,03 |
| Free Cash Flow 1 | 4.689 | 3.001 | 5.646 | 7.656 | 13.586 | 16.717 | 17.714 | 17.638 |
| FCF-marge | 10,42% | 4,39% | 7,05% | 9,62% | 17,29% | 20,81% | 21,27% | 20,47% |
| Kasstroomconversie (ebitda) | 35,04% | 12,22% | 20,97% | 27,52% | 46,17% | 52,59% | 52,42% | 49,3% |
| Kasstroomconversie (nettowinst) | 135,21% | 97,94% | 186,71% | 295,6% | 163,35% | 159,58% | 145,83% | 134,65% |
| Dividend per aandeel 2 | - | - | - | - | 0,6500 | 2,654 | 2,949 | 3,277 |
| Datum van publicatie | 06-02-20 | 04-02-21 | 02-02-22 | 01-02-23 | 25-01-24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 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 | 19.624 | 20.785 | 20.120 | 19.701 | 19.477 | 20.273 | 19.632 | 19.196 | 19.252 | 20.478 | 19.594 | 19.658 | 19.859 | 20.984 | 20.361 |
| EBITDA 1 | 6.811 | 6.302 | 6.950 | 7.004 | 7.039 | 6.828 | 7.199 | 7.405 | 7.600 | 7.224 | 7.652 | 8.056 | 8.156 | 7.949 | 8.334 |
| Bedrijfsresultaat (EBIT) 1 | 2.539 | 1.063 | 1.806 | 709 | 1.281 | 2.747 | 3.397 | 3.793 | 3.596 | 3.480 | 3.998 | 4.453 | 4.572 | 4.327 | 4.782 |
| Operationele Marge | 12,94% | 5,11% | 8,98% | 3,6% | 6,58% | 13,55% | 17,3% | 19,76% | 18,68% | 16,99% | 20,4% | 22,65% | 23,02% | 20,62% | 23,49% |
| Resultaat voor belastingen (EBT) 1 | 688 | 229 | 931 | -163 | 451 | 1.927 | 2.571 | 2.938 | 2.847 | 2.643 | 3.138 | 3.580 | 3.690 | 3.396 | 3.695 |
| Nettowinst (verlies) 1 | 691 | 422 | 713 | -108 | 508 | 1.477 | 1.940 | 2.221 | 2.142 | 2.014 | 2.374 | 2.694 | 2.793 | 2.571 | 2.925 |
| Nettomarge | 3,52% | 2,03% | 3,54% | -0,55% | 2,61% | 7,29% | 9,88% | 11,57% | 11,13% | 9,83% | 12,12% | 13,71% | 14,07% | 12,25% | 14,37% |
| WPA 2 | 0,5500 | 0,3400 | 0,5700 | -0,0900 | 0,4000 | 1,180 | 1,580 | 1,860 | 1,820 | 1,670 | 2,000 | 2,295 | 2,411 | 2,251 | 2,595 |
| Dividend per aandeel 2 | - | - | - | - | - | - | - | - | - | 0,6500 | 0,6500 | 0,6500 | 0,6586 | 0,7064 | 0,7210 |
| Datum van publicatie | 02-11-21 | 02-02-22 | 27-04-22 | 27-07-22 | 27-10-22 | 01-02-23 | 27-04-23 | 27-07-23 | 25-10-23 | 25-01-24 | 25-04-24 | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 23.441 | 63.247 | 70.137 | 69.984 | 72.379 | 74.608 | 78.092 | 80.196 |
| Nettokaspositie 1 | - | - | - | - | - | - | - | - |
| Hefboom (schuld/ebitda) | 1,752 x | 2,576 x | 2,605 x | 2,516 x | 2,46 x | 2,347 x | 2,311 x | 2,242 x |
| Free Cash Flow 1 | 4.689 | 3.001 | 5.646 | 7.656 | 13.586 | 16.717 | 17.714 | 17.638 |
| ROE (netto-inkomsten/eigen vermogen) | 13% | 11,2% | 7,92% | 3,73% | 13,5% | 16,7% | 22% | 27,4% |
| ROA (netto-inkomsten/totale activa) | 4,35% | 2,13% | 1,49% | 1,24% | 3,97% | 5,05% | 5,92% | 6,61% |
| Totale activa 1 | 79.695 | 143.542 | 203.362 | 208.871 | 209.512 | 207.316 | 205.070 | 198.221 |
| Nettoactief per aandeel 2 | 33,60 | 52,60 | 55,30 | 56,40 | 54,10 | 52,10 | 50,30 | 48,90 |
| Cashflow per aandeel 2 | 7,900 | 7,480 | 11,10 | 13,40 | 15,50 | 20,30 | 24,00 | 26,30 |
| Capex 1 | 6.391 | 11.034 | 12.326 | 13.970 | 9.801 | 9.116 | 9.516 | 9.762 |
| Capex/omzet | 14,2% | 16,13% | 15,38% | 17,56% | 12,48% | 11,35% | 11,43% | 11,33% |
| Datum van publicatie | 06-02-20 | 04-02-21 | 02-02-22 | 01-02-23 | 25-01-24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
28
Laatste slotkoers
164
USD
Gemiddelde koersdoel
189
USD
Spread / Gemiddelde doel
+15,24%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,26% | 193 mld. | |
| -0,18% | 120 mld. | |
| +23,66% | 72,46 mld. | |
| -2,36% | 57,97 mld. | |
| +24,90% | 23,92 mld. | |
| +0,76% | 23,3 mld. | |
| +9,95% | 16,07 mld. | |
| -10,14% | 15,66 mld. | |
| +4,97% | 9,6 mld. | |
| -15,58% | 9,2 mld. |
- Beurs
- Aandelen
- Koers TMUS
- Financiën T-Mobile US
