Beurs gesloten -
OTC Markets
16:10:16 01-07-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,51
USD
|
+0,05%
|
|
+0,05%
|
-0,78%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
223.998
|
201.293
|
193.965
|
128.146
|
161.417
|
165.516
|
-
|
-
|
Bedrijfswaarde
1 |
307.098
|
311.693
|
294.748
|
226.021
|
241.198
|
247.378
|
248.432
|
243.727
|
K/w-verhouding
|
26,7
x
|
11,8
x
|
127
x
|
2,85
x
|
11,8
x
|
8,82
x
|
15,2
x
|
13,7
x
|
Dividendrendement
|
5,53%
|
6,17%
|
6,71%
|
10,3%
|
8,06%
|
7,9%
|
7,98%
|
8,12%
|
Marktkapitalisatie/omzet
|
1,97
x
|
1,64
x
|
1,76
x
|
1,3
x
|
2,01
x
|
2,03
x
|
2
x
|
1,97
x
|
Bedrijfswaarde/omzet
|
2,7
x
|
2,54
x
|
2,67
x
|
2,28
x
|
3
x
|
3,04
x
|
3,01
x
|
2,91
x
|
Bedrijfswaarde/EBITDA
|
6,77
x
|
5,51
x
|
6
x
|
5,33
x
|
6,98
x
|
6,97
x
|
6,8
x
|
6,48
x
|
Bedrijfswaarde/FCF
|
38,6
x
|
13,8
x
|
12,9
x
|
11,3
x
|
16,8
x
|
24,5
x
|
17,6
x
|
17,5
x
|
FCF Yield
|
2,59%
|
7,25%
|
7,74%
|
8,82%
|
5,97%
|
4,08%
|
5,68%
|
5,72%
|
Price to Book
|
5,85
x
|
5,33
x
|
7,38
x
|
2,13
x
|
2,5
x
|
2,45
x
|
2,56
x
|
2,66
x
|
Aantal aandelen (in duizenden)
|
1.422.663
|
1.379.663
|
1.399.458
|
1.398.973
|
1.384.365
|
1.367.898
|
-
|
-
|
Referentieprijs
2 |
157,4
|
145,9
|
138,6
|
91,60
|
116,6
|
121,0
|
121,0
|
121,0
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
113.935
|
122.811
|
110.241
|
98.953
|
80.452
|
81.401
|
82.642
|
83.864
|
EBITDA
1 |
45.358
|
56.520
|
49.162
|
42.374
|
34.564
|
35.491
|
36.512
|
37.604
|
Bedrijfsresultaat (EBIT)
1 |
25.707
|
27.463
|
23.294
|
19.105
|
16.964
|
19.352
|
19.975
|
21.180
|
Operationele Marge
|
22,56%
|
22,36%
|
21,13%
|
19,31%
|
21,09%
|
23,77%
|
24,17%
|
25,26%
|
Resultaat voor belastingen (EBT)
1 |
21.906
|
25.641
|
17.084
|
10.732
|
1.097
|
20.952
|
18.069
|
19.681
|
Nettowinst (verlies)
1 |
8.489
|
17.341
|
1.528
|
44.913
|
13.734
|
18.893
|
11.085
|
12.075
|
Nettomarge
|
7,45%
|
14,12%
|
1,39%
|
45,39%
|
17,07%
|
23,21%
|
13,41%
|
14,4%
|
WPA
2 |
5,890
|
12,32
|
1,090
|
32,09
|
9,900
|
13,72
|
7,984
|
8,804
|
Free Cash Flow
1 |
7.947
|
22.596
|
22.825
|
19.924
|
14.392
|
10.102
|
14.123
|
13.939
|
FCF-marge
|
6,98%
|
18,4%
|
20,7%
|
20,13%
|
17,89%
|
12,41%
|
17,09%
|
16,62%
|
Kasstroomconversie (ebitda)
|
17,52%
|
39,98%
|
46,43%
|
47,02%
|
41,64%
|
28,46%
|
38,68%
|
37,07%
|
Kasstroomconversie (nettowinst)
|
93,62%
|
130,3%
|
1.493,78%
|
44,36%
|
104,79%
|
53,47%
|
127,4%
|
115,43%
|
Dividend per aandeel
2 |
8,700
|
9,000
|
9,300
|
9,400
|
9,400
|
9,561
|
9,650
|
9,820
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
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 |
28.154
|
27.009
|
28.036
|
28.428
|
25.402
|
19.187
|
20.224
|
20.108
|
20.934
|
19.457
|
20.606
|
20.750
|
21.270
|
-
|
-
|
EBITDA
1 |
11.743
|
11.660
|
12.501
|
13.059
|
10.146
|
8.078
|
8.767
|
9.103
|
8.467
|
8.505
|
9.015
|
9.443
|
8.594
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
5.294
|
5.300
|
5.944
|
6.620
|
4.272
|
3.834
|
4.374
|
4.987
|
3.769
|
5.631
|
4.865
|
5.376
|
4.419
|
-
|
-
|
Operationele Marge
|
18,8%
|
19,62%
|
21,2%
|
23,29%
|
16,82%
|
19,98%
|
21,63%
|
24,8%
|
18%
|
28,94%
|
23,61%
|
25,91%
|
20,78%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
2.975
|
6.537
|
222
|
3.256
|
3.283
|
-50
|
2.288
|
4.567
|
-5.708
|
12.858
|
4.203
|
4.784
|
3.992
|
3.879
|
4.353
|
Nettowinst (verlies)
1 |
587
|
6.570
|
-1.113
|
1.549
|
37.906
|
18.146
|
821
|
2.451
|
-7.683
|
11.560
|
2.419
|
2.920
|
2.632
|
2.412
|
2.660
|
Nettomarge
|
2,08%
|
24,33%
|
-3,97%
|
5,45%
|
149,22%
|
94,57%
|
4,06%
|
12,19%
|
-36,7%
|
59,41%
|
11,74%
|
14,07%
|
12,38%
|
-
|
-
|
WPA
2 |
0,4200
|
4,690
|
-0,8000
|
1,110
|
27,09
|
13,01
|
0,5900
|
1,770
|
-5,550
|
8,350
|
1,447
|
2,014
|
1,601
|
1,763
|
1,944
|
Dividend per aandeel
2 |
5,300
|
-
|
4,300
|
-
|
5,100
|
-
|
-
|
-
|
4,400
|
-
|
6,518
|
-
|
2,983
|
-
|
5,000
|
Datum van publicatie
|
02-02-22
|
02-05-22
|
18-07-22
|
26-10-22
|
02-02-23
|
04-05-23
|
19-07-23
|
25-10-23
|
07-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
83.100
|
110.400
|
100.783
|
97.875
|
79.781
|
81.863
|
82.916
|
78.211
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,832
x
|
1,953
x
|
2,05
x
|
2,31
x
|
2,308
x
|
2,307
x
|
2,271
x
|
2,08
x
|
Free Cash Flow
1 |
7.947
|
22.596
|
22.825
|
19.924
|
14.392
|
10.102
|
14.123
|
13.939
|
ROE (netto-inkomsten/eigen vermogen)
|
29,6%
|
36,5%
|
29,4%
|
30,1%
|
6,13%
|
18,9%
|
16,6%
|
19,2%
|
ROA (netto-inkomsten/totale activa)
|
6,31%
|
5,52%
|
0,63%
|
19,3%
|
6%
|
5,95%
|
5,13%
|
5,82%
|
Totale activa
1 |
134.456
|
314.171
|
241.124
|
232.494
|
228.813
|
317.340
|
216.018
|
207.508
|
Nettoactief per aandeel
2 |
26,90
|
27,40
|
18,80
|
43,00
|
46,60
|
49,40
|
47,20
|
45,50
|
Cashflow per aandeel
2 |
20,70
|
31,30
|
30,20
|
28,00
|
21,00
|
22,30
|
21,80
|
21,80
|
Capex
1 |
18.075
|
21.440
|
19.447
|
19.298
|
14.728
|
13.857
|
12.957
|
12.121
|
Capex/omzet
|
15,86%
|
17,46%
|
17,64%
|
19,5%
|
18,31%
|
17,02%
|
15,68%
|
14,45%
|
Datum van publicatie
|
29-01-20
|
02-02-21
|
02-02-22
|
02-02-23
|
07-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
121
NOK Gemiddelde koersdoel
139,7
NOK Spread / Gemiddelde doel +15,43% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +11,31% | 211 mld. | | +11,32% | 135 mld. | | +70,11% | 96,01 mld. | | -2,10% | 56,48 mld. | | +54,08% | 28,82 mld. | | -2,76% | 16,97 mld. | | +14,10% | 10,34 mld. | | -10,35% | 9,71 mld. | | +75,25% | 8,31 mld. |
andere draadloze telecommunicatiediensten
|