Beurs gesloten -
Euronext Bruxelles
17:35:00 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
93,4
EUR
|
+1,19%
|
|
-0,95%
|
-17,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.430
|
6.694
|
7.952
|
9.755
|
8.330
|
6.865
|
-
|
-
|
Bedrijfswaarde
1 |
10.954
|
14.159
|
12.838
|
14.187
|
16.972
|
19.678
|
21.831
|
26.362
|
K/w-verhouding
|
20,2
x
|
26,8
x
|
28,8
x
|
27,7
x
|
25,7
x
|
19,1
x
|
17,3
x
|
15,5
x
|
Dividendrendement
|
2,14%
|
1,75%
|
1,51%
|
1,44%
|
-
|
2,19%
|
2,24%
|
2,29%
|
Marktkapitalisatie/omzet
|
2,34
x
|
2,71
x
|
2,78
x
|
2,37
x
|
2,11
x
|
1,5
x
|
1,29
x
|
1,1
x
|
Bedrijfswaarde/omzet
|
4,72
x
|
5,72
x
|
4,49
x
|
3,45
x
|
4,29
x
|
4,3
x
|
4,1
x
|
4,23
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
14,2
x
|
13,4
x
|
13,2
x
|
14,2
x
|
13,5
x
|
12,3
x
|
11,9
x
|
Bedrijfswaarde/FCF
|
-10,3
x
|
-7,93
x
|
4,7
x
|
-
|
-4,6
x
|
-4,74
x
|
-5,82
x
|
-6,11
x
|
FCF Yield
|
-9,67%
|
-12,6%
|
21,3%
|
-
|
-21,7%
|
-21,1%
|
-17,2%
|
-16,4%
|
Price to Book
|
1,63
x
|
1,93
x
|
2,07
x
|
2,11
x
|
1,82
x
|
1,28
x
|
1,13
x
|
1,08
x
|
Aantal aandelen (in duizenden)
|
68.653
|
68.653
|
68.728
|
73.456
|
73.522
|
73.500
|
-
|
-
|
Referentieprijs
2 |
79,10
|
97,50
|
115,7
|
132,8
|
113,3
|
93,40
|
93,40
|
93,40
|
Datum van publicatie
|
6/03/20
|
3/03/21
|
23/02/22
|
3/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.319
|
2.474
|
2.860
|
4.113
|
3.954
|
4.572
|
5.319
|
6.228
|
EBITDA
1 |
944,3
|
996,4
|
957,5
|
1.072
|
1.197
|
1.453
|
1.775
|
2.214
|
Bedrijfsresultaat (EBIT)
1 |
563,7
|
569,3
|
490,7
|
559,8
|
644,2
|
829,3
|
1.015
|
1.294
|
Operationele Marge
|
24,31%
|
23,02%
|
17,16%
|
13,61%
|
16,29%
|
18,14%
|
19,08%
|
20,78%
|
Resultaat voor belastingen (EBT)
1 |
430,1
|
437
|
433,5
|
555,7
|
555
|
625,1
|
736,2
|
943
|
Nettowinst (verlies)
1 |
254,3
|
250,1
|
276
|
341,7
|
324,5
|
360,4
|
441,4
|
574,8
|
Nettomarge
|
10,97%
|
10,11%
|
9,65%
|
8,31%
|
8,21%
|
7,88%
|
8,3%
|
9,23%
|
WPA
2 |
3,910
|
3,640
|
4,020
|
4,800
|
4,410
|
4,898
|
5,391
|
6,043
|
Free Cash Flow
1 |
-1.060
|
-1.786
|
2.733
|
-
|
-3.689
|
-4.153
|
-3.751
|
-4.317
|
FCF-marge
|
-45,69%
|
-72,21%
|
95,57%
|
-
|
-93,31%
|
-90,83%
|
-70,53%
|
-69,32%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
285,43%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
990,22%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,690
|
1,710
|
1,750
|
1,910
|
-
|
2,046
|
2,093
|
2,140
|
Datum van publicatie
|
6/03/20
|
3/03/21
|
23/02/22
|
3/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
---|
Omzet
1 |
-
|
2.161
|
2.096
|
1.858
|
2.110
|
2.231
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
288
|
336,3
|
307,9
|
375,5
|
451,3
|
Operationele Marge
|
-
|
13,33%
|
16,05%
|
16,57%
|
17,8%
|
20,23%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
157,4
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
2,290
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/07/22
|
3/03/23
|
27/07/23
|
6/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.523
|
7.465
|
4.886
|
4.432
|
8.642
|
12.813
|
14.966
|
19.497
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,849
x
|
7,492
x
|
5,103
x
|
4,133
x
|
7,219
x
|
8,821
x
|
8,429
x
|
8,806
x
|
Free Cash Flow
1 |
-1.060
|
-1.786
|
2.733
|
-
|
-3.689
|
-4.153
|
-3.751
|
-4.317
|
ROE (netto-inkomsten/eigen vermogen)
|
7,66%
|
7,2%
|
7,56%
|
7,52%
|
6,91%
|
6,89%
|
7,07%
|
7,55%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
1,62%
|
1,7%
|
1,74%
|
2%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
19.993
|
21.259
|
25.432
|
28.707
|
Nettoactief per aandeel
2 |
48,40
|
50,50
|
56,00
|
62,80
|
62,20
|
73,10
|
82,40
|
86,60
|
Cashflow per aandeel
2 |
1,090
|
-10,70
|
57,60
|
20,10
|
-20,50
|
14,70
|
18,30
|
18,50
|
Capex
1 |
1.131
|
1.050
|
1.220
|
-
|
2.180
|
4.721
|
4.957
|
5.844
|
Capex/omzet
|
48,76%
|
42,44%
|
42,67%
|
-
|
55,13%
|
103,24%
|
93,19%
|
93,84%
|
Datum van publicatie
|
6/03/20
|
3/03/21
|
23/02/22
|
3/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
93,4
EUR Gemiddelde koersdoel
122
EUR Spread / Gemiddelde doel +30,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,56% | 7,44 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
|