Beurs gesloten -
Dubai FM
12:58:06 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,29
AED
|
+1,33%
|
|
-0,43%
|
-6,91%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
116.000
|
123.000
|
114.500
|
-
|
-
|
Bedrijfswaarde
1 |
148.269
|
151.693
|
146.570
|
145.933
|
143.985
|
K/w-verhouding
|
15,5
x
|
16
x
|
16,5
x
|
15,4
x
|
14,7
x
|
Dividendrendement
|
-
|
-
|
5,31%
|
5,46%
|
5,56%
|
Marktkapitalisatie/omzet
|
4,24
x
|
4,21
x
|
3,72
x
|
3,51
x
|
3,4
x
|
Bedrijfswaarde/omzet
|
5,42
x
|
5,19
x
|
4,76
x
|
4,48
x
|
4,28
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,1
x
|
9,35
x
|
8,87
x
|
8,41
x
|
Bedrijfswaarde/FCF
|
26,6
x
|
15,7
x
|
33,5
x
|
17,2
x
|
15,3
x
|
FCF Yield
|
3,76%
|
6,39%
|
2,99%
|
5,8%
|
6,53%
|
Price to Book
|
-
|
1,38
x
|
1,29
x
|
1,26
x
|
1,23
x
|
Aantal aandelen (in duizenden)
|
50.000.000
|
50.000.000
|
50.000.000
|
-
|
-
|
Referentieprijs
2 |
2,320
|
2,460
|
2,290
|
2,290
|
2,290
|
Datum van publicatie
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.824
|
27.352
|
29.236
|
30.800
|
32.598
|
33.647
|
EBITDA
1 |
-
|
13.677
|
14.971
|
15.679
|
16.454
|
17.113
|
Bedrijfsresultaat (EBIT)
1 |
-
|
8.104
|
8.844
|
9.186
|
9.761
|
10.236
|
Operationele Marge
|
-
|
29,63%
|
30,25%
|
29,82%
|
29,94%
|
30,42%
|
Resultaat voor belastingen (EBT)
1 |
-
|
7.723
|
7.842
|
7.830
|
8.575
|
9.163
|
Nettowinst (verlies)
1 |
6.123
|
7.969
|
7.701
|
7.016
|
7.403
|
7.899
|
Nettomarge
|
25,7%
|
29,14%
|
26,34%
|
22,78%
|
22,71%
|
23,48%
|
WPA
2 |
-
|
0,1500
|
0,1540
|
0,1388
|
0,1486
|
0,1558
|
Free Cash Flow
1 |
-
|
5.581
|
9.692
|
4.381
|
8.460
|
9.396
|
FCF-marge
|
-
|
20,4%
|
33,15%
|
14,22%
|
25,95%
|
27,93%
|
Kasstroomconversie (ebitda)
|
-
|
40,81%
|
64,74%
|
27,94%
|
51,42%
|
54,91%
|
Kasstroomconversie (nettowinst)
|
-
|
70,03%
|
125,85%
|
62,44%
|
114,28%
|
118,96%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1215
|
0,1250
|
0,1273
|
Datum van publicatie
|
12/04/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
7.009
|
8.552
|
6.722
|
5.436
|
7.294
|
9.422
|
7.075
|
5.800
|
7.768
|
10.270
|
7.413
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3.769
|
2.574
|
4.423
|
5.169
|
3.334
|
Bedrijfsresultaat (EBIT)
1 |
2.266
|
3.273
|
1.687
|
891,7
|
2.223
|
3.729
|
1.991
|
994,9
|
2.461
|
4.080
|
2.206
|
Operationele Marge
|
32,33%
|
38,27%
|
25,1%
|
16,4%
|
30,48%
|
39,58%
|
28,14%
|
17,15%
|
31,68%
|
39,72%
|
29,76%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
717,6
|
2.459
|
3.188
|
1.374
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.702
|
647,4
|
2.010
|
2.827
|
1.134
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
24,05%
|
11,16%
|
25,87%
|
27,53%
|
15,3%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0130
|
0,0402
|
0,0565
|
0,0227
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0620
|
-
|
0,0651
|
Datum van publicatie
|
11/08/22
|
10/11/22
|
8/02/23
|
8/05/23
|
10/08/23
|
10/11/23
|
8/02/24
|
9/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
32.269
|
28.693
|
32.070
|
31.433
|
29.485
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,359
x
|
1,917
x
|
2,045
x
|
1,91
x
|
1,723
x
|
Free Cash Flow
1 |
-
|
5.581
|
9.692
|
4.381
|
8.460
|
9.396
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
8,47%
|
8,88%
|
7,85%
|
8,16%
|
8,57%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
4,38%
|
3,82%
|
4,02%
|
4,23%
|
Totale activa
1 |
-
|
-
|
175.818
|
183.731
|
184.320
|
186.928
|
Nettoactief per aandeel
2 |
-
|
-
|
1,780
|
1,780
|
1,820
|
1,860
|
Cashflow per aandeel
2 |
-
|
0,2800
|
0,3200
|
0,2300
|
0,2500
|
0,2600
|
Capex
1 |
-
|
8.639
|
6.405
|
9.191
|
7.298
|
6.891
|
Capex/omzet
|
-
|
31,58%
|
21,91%
|
29,84%
|
22,39%
|
20,48%
|
Datum van publicatie
|
12/04/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,29
AED Gemiddelde koersdoel
2,914
AED Spread / Gemiddelde doel +27,25% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,91% | 31,17 mld. | | +31,81% | 164 mld. | | +14,29% | 87,63 mld. | | +1,94% | 82,56 mld. | | +6,73% | 79,93 mld. | | -1,10% | 73,31 mld. | | +86,00% | 68,48 mld. | | -.--% | 48,21 mld. | | +11,07% | 47,57 mld. | | +14,72% | 45,2 mld. |
Elektriciteitsbedrijven - Andere
|