Beurs gesloten -
Borsa Italiana
17:44:59 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,72
EUR
|
-0,69%
|
|
+5,58%
|
-10,88%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.861
|
3.484
|
4.234
|
4.331
|
4.247
|
3.749
|
-
|
-
|
Bedrijfswaarde
1 |
4.338
|
4.923
|
6.285
|
4.331
|
5.692
|
5.610
|
5.742
|
5.859
|
K/w-verhouding
|
90,5
x
|
32,3
x
|
24,5
x
|
11,4
x
|
24,1
x
|
17,6
x
|
16,2
x
|
16,1
x
|
Dividendrendement
|
3,9%
|
3,21%
|
3,16%
|
-
|
3,47%
|
3,89%
|
3,95%
|
4,04%
|
Marktkapitalisatie/omzet
|
2,8
x
|
3,5
x
|
3,41
x
|
5,78
x
|
5,73
x
|
4,64
x
|
4,38
x
|
4,19
x
|
Bedrijfswaarde/omzet
|
4,25
x
|
4,94
x
|
5,06
x
|
5,78
x
|
7,68
x
|
6,94
x
|
6,71
x
|
6,55
x
|
Bedrijfswaarde/EBITDA
|
8,61
x
|
10,2
x
|
10,8
x
|
8,06
x
|
10,9
x
|
10,1
x
|
9,68
x
|
9,51
x
|
Bedrijfswaarde/FCF
|
35,8
x
|
17,3
x
|
-52,4
x
|
-
|
474
x
|
-29,5
x
|
-67,6
x
|
135
x
|
FCF Yield
|
2,79%
|
5,77%
|
-1,91%
|
-
|
0,21%
|
-3,39%
|
-1,48%
|
0,74%
|
Price to Book
|
1,61
x
|
1,98
x
|
2,74
x
|
-
|
1,99
x
|
1,81
x
|
1,7
x
|
1,65
x
|
Aantal aandelen (in duizenden)
|
148.870
|
148.870
|
148.870
|
149.538
|
147.144
|
145.780
|
-
|
-
|
Referentieprijs
2 |
19,22
|
23,40
|
28,44
|
28,96
|
28,86
|
25,72
|
25,72
|
25,72
|
Datum van publicatie
|
11/03/20
|
12/03/21
|
15/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.022
|
995,6
|
1.243
|
749
|
741
|
807,9
|
855,9
|
895
|
EBITDA
1 |
503,7
|
480,8
|
580
|
537
|
520
|
552,9
|
593,3
|
616,2
|
Bedrijfsresultaat (EBIT)
1 |
204,9
|
183,3
|
304
|
308
|
305
|
293,5
|
342,8
|
354,4
|
Operationele Marge
|
20,06%
|
18,41%
|
24,46%
|
41,12%
|
41,16%
|
36,33%
|
40,05%
|
39,59%
|
Resultaat voor belastingen (EBT)
1 |
52,3
|
66,3
|
112
|
187
|
290
|
287
|
306,7
|
317,1
|
Nettowinst (verlies)
1 |
31,6
|
107,9
|
173
|
379
|
179
|
216,5
|
234,7
|
237,1
|
Nettomarge
|
3,09%
|
10,84%
|
13,92%
|
50,6%
|
24,16%
|
26,8%
|
27,42%
|
26,49%
|
WPA
2 |
0,2123
|
0,7248
|
1,159
|
2,534
|
1,199
|
1,460
|
1,583
|
1,599
|
Free Cash Flow
1 |
121
|
283,9
|
-120
|
-
|
12
|
-190,3
|
-85
|
43,5
|
FCF-marge
|
11,84%
|
28,52%
|
-9,65%
|
-
|
1,62%
|
-23,56%
|
-9,93%
|
4,86%
|
Kasstroomconversie (ebitda)
|
24,02%
|
59,05%
|
-
|
-
|
2,31%
|
-
|
-
|
7,06%
|
Kasstroomconversie (nettowinst)
|
382,91%
|
263,11%
|
-
|
-
|
6,7%
|
-
|
-
|
18,35%
|
Dividend per aandeel
2 |
0,7500
|
0,7500
|
0,9000
|
-
|
1,000
|
1,000
|
1,017
|
1,040
|
Datum van publicatie
|
11/03/20
|
12/03/21
|
15/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
508,5
|
525,5
|
264
|
447
|
216
|
164,3
|
380
|
191
|
187
|
213
|
156
|
382
|
156
|
220
|
218
|
EBITDA
1 |
263
|
281
|
119
|
180
|
168
|
113
|
283
|
133
|
126
|
167
|
103
|
263
|
102
|
155
|
165
|
Bedrijfsresultaat (EBIT)
1 |
114
|
147
|
50
|
107
|
114
|
56
|
170
|
75
|
64
|
111
|
50
|
155
|
50
|
101
|
105
|
Operationele Marge
|
22,42%
|
27,97%
|
18,94%
|
23,94%
|
52,78%
|
34,08%
|
44,74%
|
39,27%
|
34,22%
|
52,11%
|
32,05%
|
40,58%
|
32,05%
|
45,91%
|
48,17%
|
Resultaat voor belastingen (EBT)
|
87,3
|
-
|
-
|
-
|
92
|
-
|
-
|
-
|
-
|
98
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
72,4
|
92,35
|
9
|
71,65
|
388
|
316
|
404,8
|
-
|
-
|
76
|
3
|
78,55
|
-
|
-
|
-
|
Nettomarge
|
14,24%
|
17,57%
|
3,41%
|
16,03%
|
179,63%
|
192,29%
|
106,54%
|
-
|
-
|
35,68%
|
1,92%
|
20,56%
|
-
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/07/20
|
30/07/21
|
12/11/21
|
15/03/22
|
13/05/22
|
4/08/22
|
4/08/22
|
10/11/22
|
15/03/23
|
12/05/23
|
28/07/23
|
28/07/23
|
14/11/23
|
13/03/24
|
15/05/24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.476
|
1.439
|
2.051
|
-
|
1.445
|
1.861
|
1.993
|
2.109
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,931
x
|
2,993
x
|
3,536
x
|
-
|
2,779
x
|
3,366
x
|
3,358
x
|
3,423
x
|
Free Cash Flow
1 |
121
|
284
|
-120
|
-
|
12
|
-190
|
-85
|
43,5
|
ROE (netto-inkomsten/eigen vermogen)
|
5,75%
|
5,98%
|
10,5%
|
-
|
10,8%
|
10,3%
|
10,7%
|
10,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
11,90
|
11,80
|
10,40
|
-
|
14,50
|
14,20
|
15,10
|
15,60
|
Cashflow per aandeel
2 |
3,710
|
2,960
|
3,530
|
-
|
3,360
|
3,060
|
-
|
-
|
Capex
1 |
432
|
156
|
647
|
-
|
489
|
496
|
471
|
453
|
Capex/omzet
|
42,28%
|
15,68%
|
52,05%
|
-
|
65,99%
|
61,44%
|
54,97%
|
50,6%
|
Datum van publicatie
|
11/03/20
|
12/03/21
|
15/03/22
|
15/03/23
|
13/03/24
|
-
|
-
|
-
|
Laatste slotkoers
25,72
EUR Gemiddelde koersdoel
29,15
EUR Spread / Gemiddelde doel +13,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,88% | 4,07 mld. | | +19,50% | 36,22 mld. | | +14,60% | 24,58 mld. | | -4,39% | 6,75 mld. | | +25,03% | 6,23 mld. | | -3,20% | 4,38 mld. | | +0,39% | 3,2 mld. | | +9,94% | 2,99 mld. | | -.--% | 2,89 mld. | | -0,25% | 2,67 mld. |
Hernieuwbare IPP's
|