Financiën Verizon Communications, Inc.
Aandelen
VZ
US92343V1044
geintegreerde telecommunicatiediensten
Beurs gesloten -
Andere beurzen
|
Nabeurs 00:01:22 | |||
42,37 USD | -0,42% | 42,41 | +0,09% |
Voorlopige winst- en verliesrekening: Verizon Communications, Inc.
Fiscaal tijdperk: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Omzet 1 | 131.868 | 128.292 | 133.613 | 136.835 | 133.974 | 134.571 | 137.299 | 139.844 |
Variatie | - | -2,71% | 4,15% | 2,41% | -2,09% | 0,45% | 2,03% | 1,85% |
EBITDA 1 | 47.189 | 47.060 | 48.380 | 47.870 | 47.789 | 48.414 | 49.952 | 51.169 |
Variatie | - | -0,27% | 2,8% | -1,05% | -0,17% | 1,31% | 3,18% | 2,44% |
Bedrijfsresultaat (EBIT) 1 | 30.378 | 28.798 | 32.448 | 30.467 | 22.877 | 29.004 | 32.054 | 32.936 |
Variatie | - | -5,2% | 12,67% | -6,11% | -24,91% | 26,78% | 10,51% | 2,75% |
Betaalde rente 1 | -4.730 | -4.247 | -3.485 | -3.613 | -5.524 | -6.660 | -6.479 | -6.390 |
Resultaat voor belastingen (EBT) 1 | 22.733 | 23.967 | 29.420 | 28.271 | 16.987 | 22.374 | 25.936 | 26.971 |
Variatie | - | 5,43% | 22,75% | -3,91% | -39,91% | 31,71% | 15,92% | 3,99% |
Nettowinst (verlies) 1 | 19.265 | 17.801 | 22.065 | 21.256 | 11.614 | 17.103 | 19.581 | 20.362 |
Variatie | - | -7,6% | 23,95% | -3,67% | -45,36% | 47,27% | 14,49% | 3,99% |
Datum van publicatie | 30-01-20 | 26-01-21 | 25-01-22 | 24-01-23 | 23-01-24 | - | - | - |
Balansprognose: Verizon Communications, Inc.
Fiscaal tijdperk: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Nettoschuld 1 | 108.895 | 106.891 | 155.390 | 148.034 | 148.609 | 144.828 | 139.136 | 134.469 |
Variatie | - | -1,84% | 45,37% | -4,73% | 0,39% | -2,54% | -3,93% | -3,35% |
Datum van publicatie | 30-01-20 | 26-01-21 | 25-01-22 | 24-01-23 | 23-01-24 | - | - | - |
Verwachte kasstroom: Verizon Communications, Inc.
Fiscaal tijdperk: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 17.939 | 18.200 | 20.286 | 23.087 | 18.767 | 17.106 | 18.037 | 18.490 |
Variatie | - | 1,45% | 11,46% | 13,81% | -18,71% | -8,85% | 5,45% | 2,51% |
Vrije kasstroom (FCF) 1 | 17.807 | 23.600 | 19.253 | 14.054 | 18.708 | 18.696 | 17.939 | 18.910 |
Variatie | - | 32,53% | -18,42% | -27% | 33,12% | -0,07% | -4,05% | 5,41% |
Datum van publicatie | 30-01-20 | 26-01-21 | 25-01-22 | 24-01-23 | 23-01-24 | - | - | - |
Verwachte financiële ratio's: Verizon Communications, Inc.
Fiscaal tijdperk: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
EBITDA-marge (%) | 35,79% | 36,68% | 36,21% | 34,98% | 35,67% | 35,98% | 36,38% | 36,59% |
EBIT-marge (%) | 23,04% | 22,45% | 24,29% | 22,27% | 17,08% | 21,55% | 23,35% | 23,55% |
EBT-marge (%) | 17,24% | 18,68% | 22,02% | 20,66% | 12,68% | 16,63% | 18,89% | 19,29% |
Nettomarge (%) | 14,61% | 13,88% | 16,51% | 15,53% | 8,67% | 12,71% | 14,26% | 14,56% |
FCF-marge (%) | 13,5% | 18,4% | 14,41% | 10,27% | 13,96% | 13,89% | 13,07% | 13,52% |
Vrije kasstroom/nettoresultaat (%) | 92,43% | 132,58% | 87,26% | 66,12% | 161,08% | 109,31% | 91,61% | 92,87% |
Winstgevendheid | ||||||||
ROA | 6,92% | 5,85% | 6,56% | 5,83% | 5,23% | 4,9% | 5,04% | 5,06% |
ROE | 33,64% | 31,4% | 29,92% | 25,17% | 21,64% | 19,21% | 18,82% | 17,82% |
Financiële gezondheid | ||||||||
Hefboom (schuld/ebitda) | 2,31x | 2,27x | 3,21x | 3,09x | 3,11x | 2,99x | 2,79x | 2,63x |
Schuld/vrije kasstroom | 6,12x | 4,53x | 8,07x | 10,53x | 7,94x | 7,75x | 7,76x | 7,11x |
Kapitaalintensiteit | ||||||||
Kapitaaluitgaven/omzet (%) | 13,6% | 14,19% | 15,18% | 16,87% | 14,01% | 12,71% | 13,14% | 13,22% |
CAPEX / EBITDA (%) | 38,02% | 38,67% | 41,93% | 48,23% | 39,27% | 35,33% | 36,11% | 36,13% |
CAPEX / FCF (%) | 100,74% | 77,12% | 105,37% | 164,27% | 100,32% | 91,5% | 100,55% | 97,78% |
Bestanddelen per aandeel | ||||||||
Kasstroom per aandeel 1 | 8,634 | 10,08 | 9,528 | 8,835 | 8,899 | 8,218 | 8,377 | 8,529 |
Variatie | - | 16,79% | -5,52% | -7,27% | 0,73% | -7,65% | 1,94% | 1,81% |
Dividend per aandeel 1 | 2,435 | 2,485 | 2,535 | 1,932 | 2,635 | 2,682 | 2,732 | 2,781 |
Variatie | - | 2,05% | 2,01% | -23,77% | 36,35% | 1,8% | 1,84% | 1,81% |
Nettoactief per aandeel 1 | 14,84 | 16,39 | 19,82 | 21,7 | 22,97 | 23,13 | 25,08 | 27,11 |
Variatie | - | 10,45% | 20,89% | 9,5% | 5,84% | 0,72% | 8,42% | 8,09% |
WPA 1 | 4,65 | 4,3 | 5,32 | 5,06 | 2,75 | 4,035 | 4,656 | 4,829 |
Variatie | - | -7,53% | 23,72% | -4,89% | -45,65% | 46,73% | 15,38% | 3,73% |
Aantal aandelen (in duizend) | 4.135.784 | 4.138.094 | 4.197.774 | 4.199.817 | 4.204.102 | 4.209.626 | 4.209.626 | 4.209.626 |
Datum van publicatie | 30-01-20 | 26-01-21 | 25-01-22 | 24-01-23 | 23-01-24 | - | - | - |
2024 * | 2025 * | |
---|---|---|
K/w-verhouding | 10,5x | 9,14x |
PBR-ratio | 1,84x | 1,7x |
EV/omzet | 2,41x | 2,32x |
Dividendrendement | 6,3% | 6,42% |