Beurs gesloten -
Nyse
22:00:02 15-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
8,94
USD
|
+0,79%
|
|
-3,56%
|
-18,28%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
92.820
|
78.524
|
80.926
|
63.942
|
87.940
|
75.771
|
-
|
-
|
Bedrijfswaarde
1 |
103.252
|
86.001
|
91.382
|
80.970
|
102.319
|
87.757
|
86.602
|
83.946
|
K/w-verhouding
|
-
|
16,5
x
|
13,1
x
|
15,7
x
|
17,6
x
|
13,1
x
|
11,1
x
|
9,88
x
|
Dividendrendement
|
-
|
4,24%
|
7,23%
|
-
|
3,11%
|
8,5%
|
9,46%
|
10,8%
|
Marktkapitalisatie/omzet
|
2,1
x
|
1,82
x
|
1,84
x
|
1,33
x
|
1,69
x
|
1,37
x
|
1,31
x
|
1,25
x
|
Bedrijfswaarde/omzet
|
2,33
x
|
1,99
x
|
2,08
x
|
1,69
x
|
1,96
x
|
1,59
x
|
1,5
x
|
1,39
x
|
Bedrijfswaarde/EBITDA
|
6,44
x
|
4,85
x
|
4,81
x
|
4,2
x
|
4,8
x
|
3,89
x
|
3,65
x
|
3,37
x
|
Bedrijfswaarde/FCF
|
11,6
x
|
7,78
x
|
10,4
x
|
8,95
x
|
10,3
x
|
9,37
x
|
7,41
x
|
6,23
x
|
FCF Yield
|
8,6%
|
12,9%
|
9,6%
|
11,2%
|
9,75%
|
10,7%
|
13,5%
|
16%
|
Price to Book
|
-
|
1,13
x
|
1,16
x
|
0,94
x
|
1,27
x
|
1,1
x
|
1,1
x
|
1,11
x
|
Aantal aandelen (in duizenden)
|
1.688.694
|
1.688.695
|
1.679.316
|
1.667.333
|
1.645.588
|
1.652.584
|
-
|
-
|
Referentieprijs
2 |
49,04
|
46,50
|
48,19
|
38,35
|
53,44
|
45,85
|
45,85
|
45,85
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
22-02-22
|
15-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
44.268
|
43.126
|
44.033
|
48.041
|
52.100
|
55.143
|
57.744
|
60.431
|
EBITDA
1 |
16.040
|
17.733
|
19.007
|
19.282
|
21.318
|
22.552
|
23.721
|
24.921
|
Bedrijfsresultaat (EBIT)
1 |
7.214
|
6.581
|
6.969
|
6.622
|
7.929
|
9.207
|
10.488
|
11.729
|
Operationele Marge
|
16,3%
|
15,26%
|
15,83%
|
13,78%
|
15,22%
|
16,7%
|
18,16%
|
19,41%
|
Resultaat voor belastingen (EBT)
1 |
6.394
|
6.009
|
5.959
|
4.832
|
5.574
|
6.788
|
7.983
|
8.916
|
Nettowinst (verlies)
1 |
5.001
|
4.771
|
6.229
|
4.058
|
5.029
|
5.807
|
6.693
|
7.755
|
Nettomarge
|
11,3%
|
11,06%
|
14,15%
|
8,45%
|
9,65%
|
10,53%
|
11,59%
|
12,83%
|
WPA
2 |
-
|
2,821
|
3,684
|
2,440
|
3,030
|
3,494
|
4,132
|
4,642
|
Free Cash Flow
1 |
8.883
|
11.052
|
8.777
|
9.048
|
9.975
|
9.362
|
11.691
|
13.464
|
FCF-marge
|
20,07%
|
25,63%
|
19,93%
|
18,83%
|
19,15%
|
16,98%
|
20,25%
|
22,28%
|
Kasstroomconversie (ebitda)
|
55,38%
|
62,33%
|
46,18%
|
46,92%
|
46,79%
|
41,51%
|
49,28%
|
54,03%
|
Kasstroomconversie (nettowinst)
|
177,62%
|
231,66%
|
140,91%
|
222,96%
|
198,34%
|
161,21%
|
174,68%
|
173,63%
|
Dividend per aandeel
2 |
-
|
1,973
|
3,487
|
-
|
1,660
|
3,898
|
4,336
|
4,945
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
22-02-22
|
15-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
11.501
|
11.352
|
11.831
|
12.199
|
12.659
|
12.721
|
12.733
|
13.112
|
13.535
|
13.546
|
13.673
|
13.996
|
14.404
|
14.268
|
14.348
|
EBITDA
1 |
4.933
|
4.511
|
4.578
|
4.957
|
5.234
|
4.942
|
5.085
|
5.539
|
5.752
|
5.277
|
5.579
|
5.762
|
5.800
|
5.538
|
5.743
|
Bedrijfsresultaat (EBIT)
1 |
1.867
|
1.437
|
1.481
|
1.732
|
1.971
|
1.682
|
1.878
|
2.121
|
2.248
|
1.911
|
2.214
|
2.336
|
2.533
|
2.200
|
2.330
|
Operationele Marge
|
16,23%
|
12,66%
|
12,52%
|
14,2%
|
15,57%
|
13,22%
|
14,75%
|
16,18%
|
16,61%
|
14,11%
|
16,19%
|
16,69%
|
17,58%
|
15,42%
|
16,24%
|
Resultaat voor belastingen (EBT)
|
1.460
|
909
|
876
|
1.689
|
1.357
|
1.018
|
1.387
|
1.549
|
1.621
|
1.224
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
2.628
|
750
|
746
|
1.440
|
1.126
|
835
|
1.123
|
1.472
|
1.601
|
896
|
867
|
1.045
|
2.275
|
-
|
-
|
Nettomarge
|
22,85%
|
6,61%
|
6,31%
|
11,8%
|
8,89%
|
6,56%
|
8,82%
|
11,23%
|
11,83%
|
6,61%
|
6,34%
|
7,47%
|
15,79%
|
-
|
-
|
WPA
2 |
1,553
|
0,4472
|
0,4559
|
0,8600
|
0,6800
|
0,5000
|
0,6800
|
0,8900
|
0,9700
|
0,5400
|
0,8600
|
0,8500
|
1,100
|
0,8127
|
0,9503
|
Dividend per aandeel
2 |
2,512
|
0,1070
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4372
|
-
|
0,7372
|
1,275
|
1,421
|
0,5857
|
2,497
|
Datum van publicatie
|
22-02-22
|
10-05-22
|
26-07-22
|
25-10-22
|
15-02-23
|
09-05-23
|
25-07-23
|
31-10-23
|
20-02-24
|
07-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.432
|
7.477
|
10.455
|
17.028
|
14.379
|
11.987
|
10.831
|
8.175
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,6504
x
|
0,4216
x
|
0,5501
x
|
0,8831
x
|
0,6745
x
|
0,5315
x
|
0,4566
x
|
0,328
x
|
Free Cash Flow
1 |
8.883
|
11.052
|
8.777
|
9.048
|
9.975
|
9.362
|
11.691
|
13.464
|
ROE (netto-inkomsten/eigen vermogen)
|
7,04%
|
6,82%
|
8,93%
|
5,91%
|
7,29%
|
8,32%
|
9,99%
|
11,5%
|
ROA (netto-inkomsten/totale activa)
|
4,74%
|
4,4%
|
5,55%
|
3,48%
|
4,19%
|
4,79%
|
5,48%
|
5,8%
|
Totale activa
1 |
105.426
|
108.514
|
112.202
|
116.616
|
119.921
|
121.351
|
122.099
|
133.701
|
Nettoactief per aandeel
2 |
-
|
41,10
|
41,70
|
40,80
|
42,10
|
41,70
|
41,60
|
41,50
|
Cashflow per aandeel
2 |
-
|
11,40
|
10,70
|
11,30
|
11,30
|
12,10
|
12,40
|
12,80
|
Capex
1 |
8.839
|
8.289
|
9.295
|
9.894
|
8.811
|
9.084
|
9.264
|
9.612
|
Capex/omzet
|
19,97%
|
19,22%
|
21,11%
|
20,6%
|
16,91%
|
16,47%
|
16,04%
|
15,91%
|
Datum van publicatie
|
19-02-20
|
23-02-21
|
22-02-22
|
15-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
45,85
BRL Gemiddelde koersdoel
56,89
BRL Spread / Gemiddelde doel +24,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,43% | 206 mld. | | +7,40% | 170 mld. | | -10,62% | 85,1 mld. | | +17,91% | 70,97 mld. | | +5,84% | 62,31 mld. | | -6,31% | 50,37 mld. | | -30,08% | 39,14 mld. | | -17,62% | 38,36 mld. | | -9,85% | 31,54 mld. |
andere geintegreerde telecommunicatiediensten
|