Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,78
USD
|
+1,54%
|
|
+2,67%
|
-14,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.917
|
2.123
|
2.311
|
1.191
|
2.074
|
1.783
|
-
|
-
|
Bedrijfswaarde
1 |
4.778
|
4.120
|
4.878
|
4.581
|
2.074
|
6.546
|
6.787
|
7.804
|
K/w-verhouding
|
24,7
x
|
9,62
x
|
20,2
x
|
-150
x
|
-3,63
x
|
-26,7
x
|
-23,6
x
|
-14,7
x
|
Dividendrendement
|
2,6%
|
3,66%
|
3,47%
|
6,86%
|
-
|
4,75%
|
4,84%
|
5,07%
|
Marktkapitalisatie/omzet
|
0,56
x
|
0,41
x
|
0,43
x
|
0,22
x
|
0,4
x
|
0,35
x
|
0,35
x
|
0,34
x
|
Bedrijfswaarde/omzet
|
0,92
x
|
0,79
x
|
0,92
x
|
0,85
x
|
0,4
x
|
1,29
x
|
1,33
x
|
1,47
x
|
Bedrijfswaarde/EBITDA
|
3,62
x
|
3,47
x
|
4,13
x
|
3,67
x
|
1,63
x
|
5,22
x
|
5,28
x
|
5,81
x
|
Bedrijfswaarde/FCF
|
81
x
|
21,2
x
|
-174
x
|
-764
x
|
-
|
-21
x
|
-
|
-
|
FCF Yield
|
1,23%
|
4,71%
|
-0,57%
|
-0,13%
|
-
|
-4,77%
|
-
|
-
|
Price to Book
|
0,63
x
|
0,44
x
|
0,39
x
|
0,2
x
|
-
|
0,33
x
|
0,34
x
|
0,47
x
|
Aantal aandelen (in duizenden)
|
114.700
|
114.325
|
114.700
|
113.565
|
113.000
|
112.991
|
-
|
-
|
Referentieprijs
2 |
25,43
|
18,57
|
20,15
|
10,49
|
18,35
|
15,78
|
15,78
|
15,78
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.176
|
5.225
|
5.329
|
5.413
|
5.160
|
5.086
|
5.095
|
5.310
|
EBITDA
1 |
1.319
|
1.189
|
1.180
|
1.247
|
1.271
|
1.255
|
1.287
|
1.343
|
Bedrijfsresultaat (EBIT)
1 |
190
|
259
|
261
|
122
|
-414
|
142,4
|
167,7
|
-
|
Operationele Marge
|
3,67%
|
4,96%
|
4,9%
|
2,25%
|
-8,02%
|
2,8%
|
3,29%
|
-
|
Resultaat voor belastingen (EBT)
1 |
211
|
288
|
221
|
125
|
-477
|
45,29
|
34,53
|
-43,41
|
Nettowinst (verlies)
1 |
121
|
226
|
117
|
-7
|
-569
|
-17,58
|
-29,05
|
-55,74
|
Nettomarge
|
2,34%
|
4,33%
|
2,2%
|
-0,13%
|
-11,03%
|
-0,35%
|
-0,57%
|
-1,05%
|
WPA
2 |
1,030
|
1,930
|
1,000
|
-0,0700
|
-5,050
|
-0,5900
|
-0,6700
|
-1,070
|
Free Cash Flow
1 |
59
|
194
|
-28
|
-6
|
-
|
-312
|
-
|
-
|
FCF-marge
|
1,14%
|
3,71%
|
-0,53%
|
-0,11%
|
-
|
-6,13%
|
-
|
-
|
Kasstroomconversie (ebitda)
|
4,47%
|
16,32%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
48,76%
|
85,84%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,6600
|
0,6800
|
0,7000
|
0,7200
|
-
|
0,7495
|
0,7645
|
0,8000
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
16-02-24
|
-
|
-
|
-
|
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 |
1.328
|
1.372
|
1.315
|
1.349
|
1.392
|
1.357
|
1.303
|
1.267
|
1.278
|
1.313
|
1.256
|
1.243
|
1.253
|
1.303
|
1.263
|
EBITDA
1 |
289
|
257
|
326
|
337
|
271
|
266
|
274
|
309
|
330
|
358
|
319,7
|
305,7
|
320,3
|
322,9
|
327,2
|
Bedrijfsresultaat (EBIT)
1 |
69
|
24
|
95
|
63
|
-11
|
-26
|
29
|
33
|
48
|
-524
|
39,11
|
28,6
|
39,28
|
43,13
|
25,06
|
Operationele Marge
|
5,2%
|
1,75%
|
7,22%
|
4,67%
|
-0,79%
|
-1,92%
|
2,23%
|
2,6%
|
3,76%
|
-39,91%
|
3,11%
|
2,3%
|
3,13%
|
3,31%
|
1,98%
|
Resultaat voor belastingen (EBT)
1 |
66
|
31
|
109
|
66
|
-13
|
-38
|
25
|
15
|
31
|
-548
|
26,72
|
-1,349
|
23,35
|
23,34
|
11,63
|
Nettowinst (verlies)
1 |
28
|
14
|
44
|
18
|
-25
|
-43
|
-9
|
-19
|
-17
|
-523
|
0,0967
|
-11,6
|
-2,29
|
-2,052
|
-9,719
|
Nettomarge
|
2,11%
|
1,02%
|
3,35%
|
1,33%
|
-1,8%
|
-3,17%
|
-0,69%
|
-1,5%
|
-1,33%
|
-39,83%
|
0,01%
|
-0,93%
|
-0,18%
|
-0,16%
|
-0,77%
|
WPA
2 |
0,2400
|
0,1100
|
0,3700
|
0,1500
|
-0,2200
|
-0,3800
|
-0,0800
|
-0,1700
|
-0,1600
|
-4,640
|
-0,1150
|
-0,2250
|
-0,0900
|
-0,1700
|
-0,0900
|
Dividend per aandeel
2 |
0,1750
|
0,1750
|
0,1800
|
0,1800
|
0,1800
|
0,1800
|
-
|
0,1850
|
-
|
-
|
0,1875
|
0,1875
|
0,1875
|
0,1875
|
0,1950
|
Datum van publicatie
|
04-11-21
|
17-02-22
|
05-05-22
|
04-08-22
|
03-11-22
|
16-02-23
|
04-05-23
|
04-08-23
|
03-11-23
|
16-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.861
|
1.997
|
2.567
|
3.390
|
-
|
4.763
|
5.004
|
6.021
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,411
x
|
1,68
x
|
2,175
x
|
2,719
x
|
-
|
3,795
x
|
3,889
x
|
4,482
x
|
Free Cash Flow
1 |
59
|
194
|
-28
|
-6
|
-
|
-312
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
2,63%
|
4,78%
|
2,18%
|
-0,12%
|
-
|
9,71%
|
-2,47%
|
-1,51%
|
ROA (netto-inkomsten/totale activa)
|
1,18%
|
1,94%
|
0,9%
|
-0,05%
|
-
|
-1,34%
|
-0,44%
|
-
|
Totale activa
1 |
10.282
|
11.653
|
13.009
|
14.028
|
-
|
1.315
|
6.679
|
-
|
Nettoactief per aandeel
2 |
40,50
|
42,10
|
51,50
|
52,20
|
-
|
47,50
|
46,30
|
33,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
957
|
1.338
|
1.131
|
1.161
|
-
|
1.040
|
964
|
-
|
Capex/omzet
|
18,49%
|
25,61%
|
21,22%
|
21,45%
|
-
|
20,45%
|
18,91%
|
-
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
16-02-23
|
16-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
15,78
USD Gemiddelde koersdoel
26,67
USD Spread / Gemiddelde doel +68,99% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,01% | 1,78 mld. | | +2,26% | 193 mld. | | -0,18% | 120 mld. | | +23,66% | 72,46 mld. | | -2,36% | 57,97 mld. | | +24,90% | 23,92 mld. | | +9,95% | 16,07 mld. | | -10,14% | 15,66 mld. | | +4,97% | 9,6 mld. | | -15,58% | 9,2 mld. |
andere draadloze telecommunicatiediensten
|