Beurs gesloten -
Borsa Italiana
17:44:59 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,722
EUR
|
+1,15%
|
|
+1,18%
|
+2,22%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.967
|
12.554
|
14.277
|
13.839
|
15.152
|
15.489
|
-
|
-
|
Bedrijfswaarde
1 |
20.226
|
21.727
|
24.280
|
22.285
|
25.516
|
27.282
|
29.185
|
31.231
|
K/w-verhouding
|
15,8
x
|
16
x
|
18,1
x
|
16,2
x
|
17,1
x
|
15,7
x
|
16,7
x
|
15,1
x
|
Dividendrendement
|
4,19%
|
4,31%
|
4,09%
|
4,56%
|
4,5%
|
4,75%
|
4,84%
|
5,03%
|
Marktkapitalisatie/omzet
|
5,21
x
|
4,99
x
|
5,48
x
|
4,67
x
|
4,75
x
|
4,38
x
|
4,23
x
|
3,89
x
|
Bedrijfswaarde/omzet
|
8,81
x
|
8,64
x
|
9,32
x
|
7,52
x
|
8,01
x
|
7,72
x
|
7,98
x
|
7,84
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
11,9
x
|
13,1
x
|
10,8
x
|
11,8
x
|
11,2
x
|
11,6
x
|
11,2
x
|
Bedrijfswaarde/FCF
|
89,1
x
|
-71,7
x
|
-111
x
|
28,9
x
|
-21,4
x
|
-31,3
x
|
-18,1
x
|
-20,9
x
|
FCF Yield
|
1,12%
|
-1,39%
|
-0,9%
|
3,46%
|
-4,66%
|
-3,19%
|
-5,51%
|
-4,8%
|
Price to Book
|
2,86
x
|
2,87
x
|
3,03
x
|
2,25
x
|
-
|
2,21
x
|
2,15
x
|
2,07
x
|
Aantal aandelen (in duizenden)
|
2.009.992
|
2.008.686
|
2.006.897
|
2.005.616
|
2.005.778
|
2.005.778
|
-
|
-
|
Referentieprijs
2 |
5,954
|
6,250
|
7,114
|
6,900
|
7,554
|
7,722
|
7,722
|
7,722
|
Datum van publicatie
|
10/03/20
|
24/03/21
|
17/03/22
|
22/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.295
|
2.514
|
2.605
|
2.964
|
3.187
|
3.536
|
3.658
|
3.983
|
EBITDA
1 |
1.741
|
1.830
|
1.855
|
2.059
|
2.169
|
2.445
|
2.512
|
2.788
|
Bedrijfsresultaat (EBIT)
1 |
1.155
|
1.187
|
1.200
|
1.334
|
1.362
|
1.574
|
1.585
|
1.779
|
Operationele Marge
|
50,33%
|
47,22%
|
46,08%
|
44,98%
|
42,75%
|
44,52%
|
43,32%
|
44,67%
|
Resultaat voor belastingen (EBT)
1 |
1.077
|
1.093
|
1.122
|
1.233
|
1.245
|
1.379
|
1.316
|
1.457
|
Nettowinst (verlies)
1 |
757,3
|
786
|
789,4
|
857
|
885,4
|
985,5
|
941,9
|
1.026
|
Nettomarge
|
33%
|
31,26%
|
30,31%
|
28,91%
|
27,78%
|
27,87%
|
25,75%
|
25,77%
|
WPA
2 |
0,3770
|
0,3910
|
0,3930
|
0,4260
|
0,4410
|
0,4905
|
0,4626
|
0,5112
|
Free Cash Flow
1 |
227,1
|
-303
|
-218,6
|
771,2
|
-1.190
|
-871,1
|
-1.608
|
-1.498
|
FCF-marge
|
9,89%
|
-12,05%
|
-8,39%
|
26,01%
|
-37,35%
|
-24,64%
|
-43,96%
|
-37,61%
|
Kasstroomconversie (ebitda)
|
13,04%
|
-
|
-
|
37,45%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
29,99%
|
-
|
-
|
89,99%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2495
|
0,2695
|
0,2911
|
0,3144
|
0,3396
|
0,3667
|
0,3734
|
0,3887
|
Datum van publicatie
|
10/03/20
|
24/03/21
|
17/03/22
|
22/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q4
|
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 |
2.295
|
1.183
|
1.259
|
703,2
|
644,4
|
686,4
|
1.331
|
661,6
|
972,1
|
712,5
|
772,5
|
1.485
|
761,8
|
939,9
|
858,1
|
868,2
|
855,7
|
963,6
|
-
|
-
|
EBITDA
1 |
-
|
876
|
910
|
480,9
|
461,3
|
485,6
|
946,9
|
465,3
|
647
|
500
|
519
|
1.019
|
537
|
612,6
|
627,9
|
575
|
594,1
|
685,5
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
573,7
|
585
|
317,9
|
293,7
|
313,7
|
607,4
|
288,9
|
437,2
|
313,4
|
325,6
|
639
|
340,7
|
382,6
|
418,7
|
372,3
|
388,2
|
442,9
|
-
|
-
|
Operationele Marge
|
-
|
48,49%
|
46,47%
|
45,21%
|
45,58%
|
45,7%
|
45,64%
|
43,67%
|
44,97%
|
43,99%
|
42,15%
|
43,03%
|
44,72%
|
40,71%
|
48,79%
|
42,88%
|
45,37%
|
45,96%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
534,6
|
544
|
307,4
|
269,3
|
301,9
|
571,2
|
268,8
|
393,4
|
281,3
|
298,7
|
580
|
318,6
|
346
|
382,2
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
377,5
|
385
|
209
|
191,8
|
206,3
|
398,1
|
188,8
|
270,1
|
200,2
|
210,8
|
411
|
230,3
|
244,1
|
268,2
|
219,2
|
259
|
247,2
|
-
|
-
|
Nettomarge
|
-
|
31,91%
|
30,58%
|
29,72%
|
29,76%
|
30,06%
|
29,91%
|
28,54%
|
27,79%
|
28,1%
|
27,29%
|
27,68%
|
30,23%
|
25,97%
|
31,26%
|
25,25%
|
30,27%
|
25,65%
|
-
|
-
|
WPA
2 |
-
|
0,1880
|
0,1920
|
0,1000
|
0,1000
|
0,1000
|
-
|
0,0900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1103
|
0,1345
|
0,1127
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,0900
|
0,1000
|
0,2911
|
-
|
0,1100
|
-
|
0,1100
|
-
|
-
|
0,1061
|
0,1061
|
-
|
-
|
-
|
0,0922
|
0,0922
|
0,0922
|
0,0958
|
0,0958
|
Datum van publicatie
|
10/03/20
|
29/07/20
|
29/07/21
|
17/03/22
|
11/05/22
|
28/07/22
|
28/07/22
|
9/11/22
|
22/03/23
|
5/05/23
|
27/07/23
|
27/07/23
|
8/11/23
|
19/03/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.259
|
9.173
|
10.003
|
8.446
|
10.365
|
11.793
|
13.697
|
15.742
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,743
x
|
5,013
x
|
5,393
x
|
4,102
x
|
4,779
x
|
4,824
x
|
5,453
x
|
5,647
x
|
Free Cash Flow
1 |
227
|
-303
|
-219
|
771
|
-1.190
|
-871
|
-1.608
|
-1.498
|
ROE (netto-inkomsten/eigen vermogen)
|
18,4%
|
18,2%
|
17,3%
|
15,8%
|
14,2%
|
14,9%
|
13,4%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
5,1%
|
5,14%
|
4,93%
|
3,8%
|
-
|
4,1%
|
3,63%
|
3,72%
|
Totale activa
1 |
14.837
|
15.292
|
16.000
|
22.581
|
-
|
24.041
|
25.931
|
27.615
|
Nettoactief per aandeel
2 |
2,080
|
2,180
|
2,350
|
3,060
|
-
|
3,500
|
3,600
|
3,740
|
Cashflow per aandeel
2 |
0,7400
|
0,5200
|
0,6500
|
1,260
|
-
|
0,9200
|
0,9000
|
1,000
|
Capex
1 |
1.264
|
1.351
|
1.521
|
1.757
|
2.290
|
2.620
|
3.425
|
3.486
|
Capex/omzet
|
55,07%
|
53,74%
|
58,38%
|
59,26%
|
71,86%
|
74,11%
|
93,63%
|
87,53%
|
Datum van publicatie
|
10/03/20
|
24/03/21
|
17/03/22
|
22/03/23
|
19/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,722
EUR Gemiddelde koersdoel
8,122
EUR Spread / Gemiddelde doel +5,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,22% | 16,8 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
|