Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
16,09
EUR
|
+0,37%
|
|
+2,88%
|
+16,34%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.919
|
3.645
|
3.987
|
2.746
|
2.940
|
3.420
|
-
|
-
|
Bedrijfswaarde
1 |
6.982
|
7.173
|
7.965
|
7.186
|
7.786
|
8.532
|
8.682
|
8.915
|
K/w-verhouding
|
13,8
x
|
12,8
x
|
12,8
x
|
9,82
x
|
10
x
|
11,2
x
|
11
x
|
10,5
x
|
Dividendrendement
|
4,23%
|
4,66%
|
4,53%
|
6,58%
|
6,36%
|
5,65%
|
5,85%
|
6,08%
|
Marktkapitalisatie/omzet
|
1,23
x
|
1,08
x
|
1
x
|
0,53
x
|
0,63
x
|
0,78
x
|
0,78
x
|
0,78
x
|
Bedrijfswaarde/omzet
|
2,19
x
|
2,12
x
|
2,01
x
|
1,4
x
|
1,67
x
|
1,95
x
|
1,99
x
|
2,02
x
|
Bedrijfswaarde/EBITDA
|
6,7
x
|
6,21
x
|
6,34
x
|
5,51
x
|
5,6
x
|
5,96
x
|
5,82
x
|
5,67
x
|
Bedrijfswaarde/FCF
|
-301
x
|
-89,4
x
|
-46,4
x
|
-26,2
x
|
-
|
-128
x
|
181
x
|
-89,2
x
|
FCF Yield
|
-0,33%
|
-1,12%
|
-2,15%
|
-3,82%
|
-
|
-0,78%
|
0,55%
|
-1,12%
|
Price to Book
|
2,12
x
|
1,86
x
|
1,88
x
|
-
|
1,24
x
|
1,36
x
|
1,3
x
|
1,24
x
|
Aantal aandelen (in duizenden)
|
212.548
|
212.548
|
212.548
|
212.548
|
212.548
|
212.548
|
-
|
-
|
Referentieprijs
2 |
18,44
|
17,15
|
18,76
|
12,92
|
13,83
|
16,09
|
16,09
|
16,09
|
Datum van publicatie
|
9/03/20
|
10/03/21
|
14/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.186
|
3.379
|
3.972
|
5.138
|
4.649
|
4.382
|
4.366
|
4.404
|
EBITDA
1 |
1.042
|
1.155
|
1.256
|
1.305
|
1.391
|
1.431
|
1.492
|
1.573
|
Bedrijfsresultaat (EBIT)
1 |
518,1
|
535
|
581,1
|
565,9
|
612,3
|
638
|
663,3
|
698,5
|
Operationele Marge
|
16,26%
|
15,83%
|
14,63%
|
11,01%
|
13,17%
|
14,56%
|
15,19%
|
15,86%
|
Resultaat voor belastingen (EBT)
1 |
430,4
|
461,2
|
503
|
497,9
|
475,2
|
490,6
|
493,9
|
514,4
|
Nettowinst (verlies)
1 |
283,7
|
284,9
|
313,3
|
279,7
|
293,9
|
305,6
|
311,2
|
326,2
|
Nettomarge
|
8,9%
|
8,43%
|
7,89%
|
5,44%
|
6,32%
|
6,97%
|
7,13%
|
7,41%
|
WPA
2 |
1,332
|
1,338
|
1,471
|
1,316
|
1,383
|
1,434
|
1,462
|
1,530
|
Free Cash Flow
1 |
-23,2
|
-80,26
|
-171,5
|
-274,3
|
-
|
-66,5
|
47,9
|
-100
|
FCF-marge
|
-0,73%
|
-2,37%
|
-4,32%
|
-5,34%
|
-
|
-1,52%
|
1,1%
|
-2,27%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
3,21%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
15,39%
|
-
|
Dividend per aandeel
2 |
0,7800
|
0,8000
|
0,8500
|
0,8500
|
0,8800
|
0,9088
|
0,9407
|
0,9790
|
Datum van publicatie
|
9/03/20
|
10/03/21
|
14/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
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
|
1.622
|
1.825
|
941,5
|
1.206
|
-
|
1.155
|
2.348
|
1.446
|
1.344
|
1.240
|
-
|
-
|
1.104
|
-
|
-
|
EBITDA
1 |
568,7
|
618,8
|
311,4
|
325,8
|
318,2
|
364,5
|
682,5
|
-
|
302,7
|
335,9
|
334,5
|
-
|
336
|
384,5
|
356
|
Bedrijfsresultaat (EBIT)
1 |
277,4
|
309,8
|
149,9
|
121,4
|
153,8
|
194,5
|
348,3
|
-
|
81,17
|
149,8
|
150,2
|
300
|
142,7
|
169,7
|
162
|
Operationele Marge
|
17,11%
|
16,98%
|
15,92%
|
10,07%
|
-
|
16,84%
|
14,84%
|
-
|
6,04%
|
12,08%
|
-
|
-
|
12,92%
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
237
|
269,2
|
130,1
|
103,7
|
152,7
|
171
|
323,7
|
-
|
52,14
|
116,3
|
117
|
233,4
|
107,1
|
134,7
|
-
|
Nettowinst (verlies)
|
143,8
|
165,8
|
82,77
|
64,74
|
99,42
|
83,6
|
183
|
74,38
|
22,33
|
72,6
|
69,85
|
142,5
|
66,95
|
84,48
|
-
|
Nettomarge
|
8,86%
|
9,09%
|
8,79%
|
5,37%
|
-
|
7,24%
|
7,8%
|
5,14%
|
1,66%
|
5,86%
|
-
|
-
|
6,06%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
29/07/20
|
28/07/21
|
11/11/21
|
14/03/22
|
17/05/22
|
27/07/22
|
27/07/22
|
11/11/22
|
9/03/23
|
11/05/23
|
25/07/23
|
25/07/23
|
10/11/23
|
6/03/24
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.063
|
3.528
|
3.977
|
4.440
|
4.847
|
5.112
|
5.262
|
5.495
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,939
x
|
3,053
x
|
3,167
x
|
3,402
x
|
3,485
x
|
3,571
x
|
3,527
x
|
3,494
x
|
Free Cash Flow
1 |
-23,2
|
-80,3
|
-171
|
-274
|
-
|
-66,5
|
47,9
|
-100
|
ROE (netto-inkomsten/eigen vermogen)
|
15,8%
|
14,9%
|
15,3%
|
12,7%
|
12,6%
|
13,6%
|
13,6%
|
13,6%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
8,710
|
9,230
|
9,970
|
-
|
11,20
|
11,80
|
12,40
|
12,90
|
Cashflow per aandeel
2 |
3,610
|
3,880
|
3,570
|
-
|
5,230
|
1,430
|
-
|
-
|
Capex
1 |
793
|
907
|
931
|
1.001
|
993
|
1.095
|
1.076
|
1.037
|
Capex/omzet
|
24,88%
|
26,84%
|
23,44%
|
19,48%
|
21,36%
|
24,98%
|
24,65%
|
23,56%
|
Datum van publicatie
|
9/03/20
|
10/03/21
|
14/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
16,09
EUR Gemiddelde koersdoel
17,6
EUR Spread / Gemiddelde doel +9,38% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +16,34% | 3,65 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -10,00% | 23,21 mld. |
Multiline-Nutsvoorzieningen
|