Beurs gesloten -
London S.E.
17:35:07 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
69,08
GBX
|
+0,12%
|
|
+3,10%
|
+0,76%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.227
|
34.034
|
43.727
|
39.776
|
27.419
|
21.826
|
-
|
-
|
Bedrijfswaarde
1 |
72.377
|
76.202
|
84.270
|
81.354
|
60.794
|
54.399
|
52.890
|
52.186
|
K/w-verhouding
|
-6,03
x
|
-40,6
x
|
408
x
|
20,7
x
|
2,38
x
|
14
x
|
11,7
x
|
9,42
x
|
Dividendrendement
|
5,54%
|
7,08%
|
5,81%
|
6,07%
|
8,86%
|
11,3%
|
7,72%
|
7,4%
|
Marktkapitalisatie/omzet
|
0,98
x
|
0,76
x
|
1
x
|
0,87
x
|
0,6
x
|
0,5
x
|
0,53
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
1,69
x
|
1,92
x
|
1,78
x
|
1,33
x
|
1,24
x
|
1,28
x
|
1,26
x
|
Bedrijfswaarde/EBITDA
|
5,12
x
|
5,12
x
|
5,86
x
|
5,35
x
|
4,15
x
|
4,15
x
|
4,19
x
|
4,09
x
|
Bedrijfswaarde/FCF
|
13,3
x
|
13,4
x
|
16,8
x
|
15
x
|
12,6
x
|
18,6
x
|
16,4
x
|
16,2
x
|
FCF Yield
|
7,52%
|
7,48%
|
5,96%
|
6,68%
|
7,96%
|
5,37%
|
6,09%
|
6,18%
|
Price to Book
|
0,72
x
|
0,61
x
|
0,82
x
|
0,79
x
|
0,44
x
|
0,36
x
|
0,35
x
|
0,32
x
|
Aantal aandelen (in duizenden)
|
27.215.847
|
26.771.934
|
28.211.023
|
26.839.146
|
26.997.639
|
27.080.122
|
-
|
-
|
Referentieprijs
2 |
1,625
|
1,271
|
1,550
|
1,482
|
1,016
|
0,8060
|
0,8060
|
0,8060
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: März |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
45.066
|
44.974
|
43.809
|
45.580
|
45.706
|
43.886
|
41.263
|
41.448
|
EBITDA
1 |
14.139
|
14.881
|
14.386
|
15.208
|
14.665
|
13.110
|
12.609
|
12.762
|
Bedrijfsresultaat (EBIT)
1 |
4.474
|
4.555
|
5.463
|
6.690
|
6.624
|
4.665
|
4.663
|
5.118
|
Operationele Marge
|
9,93%
|
10,13%
|
12,47%
|
14,68%
|
14,49%
|
10,63%
|
11,3%
|
12,35%
|
Resultaat voor belastingen (EBT)
1 |
-
|
795
|
4.400
|
3.954
|
12.816
|
2.632
|
3.074
|
3.793
|
Nettowinst (verlies)
1 |
-7.444
|
-920
|
112
|
2.088
|
11.838
|
1.614
|
1.909
|
2.231
|
Nettomarge
|
-16,52%
|
-2,05%
|
0,26%
|
4,58%
|
25,9%
|
3,68%
|
4,63%
|
5,38%
|
WPA
2 |
-0,2695
|
-0,0313
|
0,003800
|
0,0717
|
0,4262
|
0,0576
|
0,0686
|
0,0856
|
Free Cash Flow
1 |
5.443
|
5.700
|
5.019
|
5.437
|
4.842
|
2.922
|
3.218
|
3.224
|
FCF-marge
|
12,08%
|
12,67%
|
11,46%
|
11,93%
|
10,59%
|
6,66%
|
7,8%
|
7,78%
|
Kasstroomconversie (ebitda)
|
38,5%
|
38,3%
|
34,89%
|
35,75%
|
33,02%
|
22,29%
|
25,52%
|
25,26%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
4.481,25%
|
260,39%
|
40,9%
|
181,05%
|
168,62%
|
144,5%
|
Dividend per aandeel
2 |
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0900
|
0,0907
|
0,0622
|
0,0596
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 Q1
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
21.939
|
23.035
|
21.427
|
22.382
|
22.489
|
23.091
|
11.278
|
22.930
|
22.776
|
10.740
|
21.937
|
21.908
|
EBITDA
|
7.105
|
7.776
|
7.023
|
7.363
|
7.565
|
7.643
|
-
|
7.244
|
7.421
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
1.681
|
2.874
|
2.549
|
2.914
|
3.290
|
3.400
|
-
|
3.343
|
3.281
|
-
|
1.655
|
-
|
Operationele Marge
|
7,66%
|
12,48%
|
11,9%
|
13,02%
|
14,63%
|
14,72%
|
-
|
14,58%
|
14,41%
|
-
|
7,54%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
1.276
|
2.678
|
-
|
1.728
|
11.088
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
1.208
|
1.314
|
-1.202
|
996
|
1.092
|
-
|
986
|
10.852
|
-
|
-
|
-
|
Nettomarge
|
-
|
5,24%
|
6,13%
|
-5,37%
|
4,43%
|
4,73%
|
-
|
4,3%
|
47,65%
|
-
|
-
|
-
|
WPA
|
-
|
0,0411
|
-
|
-0,0407
|
0,0339
|
0,0378
|
-
|
-
|
-
|
-
|
-0,0128
|
0,0500
|
Dividend per aandeel
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
0,0450
|
-
|
0,0450
|
0,0450
|
-
|
-
|
-
|
Datum van publicatie
|
12-11-19
|
12-05-20
|
16-11-20
|
18-05-21
|
16-11-21
|
17-05-22
|
15-08-22
|
15-11-22
|
16-05-23
|
14-08-23
|
14-11-23
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
28.150
|
42.168
|
40.543
|
41.578
|
33.375
|
32.573
|
31.064
|
30.360
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,991
x
|
2,834
x
|
2,818
x
|
2,734
x
|
2,276
x
|
2,485
x
|
2,464
x
|
2,379
x
|
Free Cash Flow
1 |
5.443
|
5.700
|
5.019
|
5.437
|
4.842
|
2.922
|
3.218
|
3.224
|
ROE (netto-inkomsten/eigen vermogen)
|
2,23%
|
2,66%
|
4,08%
|
5,79%
|
6,22%
|
3,76%
|
4,23%
|
4,53%
|
ROA (netto-inkomsten/totale activa)
|
1,01%
|
1,06%
|
1,48%
|
2,07%
|
2,37%
|
0,97%
|
1,11%
|
0,4%
|
Totale activa
1 |
-739.960
|
-86.869
|
7.574
|
100.850
|
498.862
|
167.098
|
172.501
|
557.804
|
Nettoactief per aandeel
2 |
2,250
|
2,090
|
1,890
|
1,890
|
2,290
|
2,240
|
2,310
|
2,490
|
Cashflow per aandeel
2 |
0,4700
|
0,5900
|
0,5800
|
0,6200
|
0,6500
|
0,3700
|
0,3600
|
0,3800
|
Capex
1 |
7.227
|
7.411
|
7.854
|
8.306
|
8.378
|
7.903
|
7.499
|
7.508
|
Capex/omzet
|
16,04%
|
16,48%
|
17,93%
|
18,22%
|
18,33%
|
18,01%
|
18,17%
|
18,11%
|
Datum van publicatie
|
14-05-19
|
12-05-20
|
18-05-21
|
17-05-22
|
16-05-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
0,806
EUR Gemiddelde koersdoel
1,088
EUR Spread / Gemiddelde doel +34,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,76% | 23,3 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
|