Beurs gesloten -
Nasdaq Helsinki
17:29:40 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
14,02
EUR
|
-0,50%
|
|
+0,32%
|
+7,31%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.542
|
17.499
|
23.975
|
13.943
|
11.718
|
12.575
|
-
|
-
|
Bedrijfswaarde
1 |
24.802
|
24.522
|
33.603
|
15.027
|
12.660
|
13.546
|
13.746
|
14.030
|
K/w-verhouding
|
13,2
x
|
9,61
x
|
32,5
x
|
-5,71
x
|
7,77
x
|
12,4
x
|
14,3
x
|
15,7
x
|
Dividendrendement
|
5%
|
5,69%
|
4,22%
|
5,86%
|
8,81%
|
6,97%
|
6,07%
|
5,6%
|
Marktkapitalisatie/omzet
|
3,59
x
|
0,36
x
|
0,21
x
|
1,58
x
|
1,75
x
|
2,07
x
|
2,14
x
|
2,21
x
|
Bedrijfswaarde/omzet
|
4,55
x
|
0,5
x
|
0,3
x
|
1,71
x
|
1,89
x
|
2,23
x
|
2,34
x
|
2,46
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
10,1
x
|
8,8
x
|
6,17
x
|
6,65
x
|
7,92
x
|
9,24
x
|
9,74
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
16,9
x
|
8,86
x
|
9,57
x
|
11,2
x
|
13,1
x
|
18,7
x
|
21,9
x
|
FCF Yield
|
5,32%
|
5,93%
|
11,3%
|
10,4%
|
8,96%
|
7,61%
|
5,36%
|
4,57%
|
Price to Book
|
1,51
x
|
1,35
x
|
1,98
x
|
1,82
x
|
1,39
x
|
1,51
x
|
1,54
x
|
1,52
x
|
Aantal aandelen (in duizenden)
|
888.294
|
888.294
|
888.294
|
897.264
|
897.264
|
897.264
|
-
|
-
|
Referentieprijs
2 |
22,00
|
19,70
|
26,99
|
15,54
|
13,06
|
14,02
|
14,02
|
14,02
|
Datum van publicatie
|
6/02/20
|
12/03/21
|
3/03/22
|
2/03/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.447
|
49.015
|
112.400
|
8.804
|
6.711
|
6.065
|
5.868
|
5.700
|
EBITDA
1 |
1.766
|
2.434
|
3.817
|
2.436
|
1.903
|
1.711
|
1.488
|
1.441
|
Bedrijfsresultaat (EBIT)
1 |
1.191
|
1.344
|
2.536
|
1.871
|
1.544
|
1.342
|
1.205
|
1.064
|
Operationele Marge
|
21,87%
|
2,74%
|
2,26%
|
21,25%
|
23,01%
|
22,14%
|
20,53%
|
18,66%
|
Resultaat voor belastingen (EBT)
1 |
1.728
|
2.199
|
-289
|
455
|
1.583
|
1.268
|
1.098
|
969,5
|
Nettowinst (verlies)
1 |
1.482
|
1.823
|
739
|
-2.416
|
1.514
|
1.010
|
874,6
|
789,6
|
Nettomarge
|
27,21%
|
3,72%
|
0,66%
|
-27,44%
|
22,56%
|
16,66%
|
14,9%
|
13,85%
|
WPA
2 |
1,670
|
2,050
|
0,8300
|
-2,720
|
1,680
|
1,131
|
0,9789
|
0,8915
|
Free Cash Flow
1 |
1.320
|
1.454
|
3.792
|
1.570
|
1.134
|
1.030
|
736,8
|
641
|
FCF-marge
|
24,23%
|
2,97%
|
3,37%
|
17,83%
|
16,9%
|
16,99%
|
12,56%
|
11,24%
|
Kasstroomconversie (ebitda)
|
74,75%
|
59,74%
|
99,35%
|
64,45%
|
59,59%
|
60,24%
|
49,53%
|
44,47%
|
Kasstroomconversie (nettowinst)
|
89,07%
|
79,76%
|
513,13%
|
-
|
74,9%
|
102%
|
84,25%
|
81,17%
|
Dividend per aandeel
2 |
1,100
|
1,120
|
1,140
|
0,9100
|
1,150
|
0,9767
|
0,8506
|
0,7844
|
Datum van publicatie
|
6/02/20
|
12/03/21
|
3/03/22
|
2/03/23
|
7/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
13.687
|
-
|
50.079
|
-
|
43.623
|
38.237
|
-
|
2.152
|
2.736
|
2.552
|
1.368
|
-
|
1.220
|
1.858
|
2.015
|
1.299
|
1.187
|
1.882
|
-
|
-
|
EBITDA
1 |
1.055
|
1.827
|
1.416
|
1.990
|
-104
|
-
|
816
|
561
|
895
|
891
|
344
|
1.125
|
318
|
459
|
622
|
304
|
251,5
|
473,5
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
600
|
1.206
|
1.070
|
-
|
-438
|
574
|
136
|
421
|
744
|
784
|
262
|
960
|
226
|
359
|
530
|
221,7
|
173
|
372,3
|
-
|
-
|
Operationele Marge
|
4,38%
|
-
|
2,14%
|
-
|
-1%
|
1,5%
|
-
|
19,56%
|
27,19%
|
30,72%
|
19,15%
|
-
|
18,52%
|
19,32%
|
26,3%
|
17,06%
|
14,57%
|
19,78%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.583
|
717
|
2.128
|
-
|
-3.561
|
-8.659
|
-
|
737
|
-1.559
|
720
|
175
|
-
|
224
|
488
|
580
|
170
|
115,5
|
372
|
-
|
-
|
Nettowinst (verlies)
1 |
1.244
|
618
|
842
|
-
|
-2.222
|
-5.686
|
-
|
6.099
|
-608
|
565
|
-3.232
|
-
|
188
|
410
|
471
|
137
|
93
|
270,5
|
-
|
-
|
Nettomarge
|
9,09%
|
-
|
1,68%
|
-
|
-5,09%
|
-14,87%
|
-
|
283,41%
|
-22,22%
|
22,14%
|
-236,26%
|
-
|
15,41%
|
22,07%
|
23,37%
|
10,54%
|
7,83%
|
14,37%
|
-
|
-
|
WPA
2 |
1,400
|
0,7000
|
0,9500
|
-
|
-2,500
|
-6,400
|
-
|
6,860
|
-0,6800
|
0,6300
|
-3,600
|
-
|
0,2100
|
0,4500
|
0,5300
|
0,1700
|
0,1400
|
0,3450
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
1,140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2528
|
0,2528
|
0,2528
|
0,2368
|
0,2368
|
Datum van publicatie
|
19/08/20
|
17/08/21
|
3/03/22
|
3/03/22
|
12/05/22
|
25/08/22
|
25/08/22
|
10/11/22
|
2/03/23
|
11/05/23
|
4/08/23
|
4/08/23
|
2/11/23
|
7/02/24
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.260
|
7.023
|
9.628
|
1.084
|
942
|
971
|
1.171
|
1.455
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,978
x
|
2,885
x
|
2,522
x
|
0,445
x
|
0,495
x
|
0,5676
x
|
0,7873
x
|
1,01
x
|
Free Cash Flow
1 |
1.320
|
1.454
|
3.792
|
1.570
|
1.134
|
1.030
|
737
|
641
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
14,1%
|
5,89%
|
15,7%
|
14,3%
|
12%
|
10,3%
|
9,25%
|
ROA (netto-inkomsten/totale activa)
|
6,48%
|
4,49%
|
0,71%
|
1,79%
|
5,43%
|
5,33%
|
4,94%
|
4,31%
|
Totale activa
1 |
22.887
|
40.587
|
103.734
|
-135.065
|
27.898
|
18.946
|
17.702
|
18.316
|
Nettoactief per aandeel
2 |
14,60
|
14,60
|
13,70
|
8,550
|
9,400
|
9,270
|
9,100
|
9,220
|
Cashflow per aandeel
2 |
2,270
|
2,880
|
5,580
|
2,370
|
1,910
|
1,890
|
1,360
|
1,250
|
Capex
1 |
695
|
1.101
|
1.178
|
534
|
576
|
551
|
565
|
535
|
Capex/omzet
|
12,76%
|
2,25%
|
1,05%
|
6,07%
|
8,58%
|
9,08%
|
9,63%
|
9,38%
|
Datum van publicatie
|
6/02/20
|
12/03/21
|
3/03/22
|
2/03/23
|
7/02/24
|
-
|
-
|
-
|
Laatste slotkoers
14,02
EUR Gemiddelde koersdoel
13,13
EUR Spread / Gemiddelde doel -6,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +7,31% | 13,64 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
|