Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,21
USD
|
+0,47%
|
|
+4,94%
|
-10,60%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.211
|
15.631
|
16.201
|
19.210
|
12.890
|
12.233
|
-
|
-
|
Bedrijfswaarde
1 |
32.355
|
34.423
|
33.957
|
40.950
|
38.342
|
36.981
|
37.845
|
40.469
|
K/w-verhouding
|
44,2
x
|
336
x
|
-39,8
x
|
-35,1
x
|
55
x
|
9,07
x
|
8,32
x
|
7,95
x
|
Dividendrendement
|
2,76%
|
2,43%
|
2,48%
|
2,23%
|
3,48%
|
4,05%
|
4,18%
|
4,36%
|
Marktkapitalisatie/omzet
|
1,3
x
|
1,62
x
|
1,45
x
|
1,52
x
|
1,02
x
|
0,95
x
|
0,91
x
|
0,87
x
|
Bedrijfswaarde/omzet
|
3,18
x
|
3,56
x
|
3,05
x
|
3,25
x
|
3,03
x
|
2,87
x
|
2,83
x
|
2,87
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
9,57
x
|
9,43
x
|
12,1
x
|
11,4
x
|
10,5
x
|
10,1
x
|
10,4
x
|
Bedrijfswaarde/FCF
|
44,6
x
|
40,3
x
|
-159
x
|
-22,3
x
|
-8,18
x
|
-66,8
x
|
308
x
|
167
x
|
FCF Yield
|
2,24%
|
2,48%
|
-0,63%
|
-4,48%
|
-12,2%
|
-1,5%
|
0,33%
|
0,6%
|
Price to Book
|
4,41
x
|
5,94
x
|
5,79
x
|
7,88
x
|
5,18
x
|
3,42
x
|
2,56
x
|
2,02
x
|
Aantal aandelen (in duizenden)
|
663.893
|
665.131
|
666.714
|
667.950
|
669.629
|
710.808
|
-
|
-
|
Referentieprijs
2 |
19,90
|
23,50
|
24,30
|
28,76
|
19,25
|
17,21
|
17,21
|
17,21
|
Datum van publicatie
|
28/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.189
|
9.660
|
11.141
|
12.617
|
12.668
|
12.883
|
13.391
|
14.097
|
EBITDA
1 |
3.198
|
3.596
|
3.601
|
3.394
|
3.377
|
3.510
|
3.753
|
3.894
|
Bedrijfsresultaat (EBIT)
1 |
2.153
|
2.528
|
2.545
|
2.341
|
2.249
|
2.483
|
2.673
|
3.028
|
Operationele Marge
|
21,13%
|
26,17%
|
22,84%
|
18,55%
|
17,75%
|
19,27%
|
19,96%
|
21,48%
|
Resultaat voor belastingen (EBT)
1 |
1.001
|
488
|
-1.064
|
-169
|
104
|
1.798
|
1.875
|
2.125
|
Nettowinst (verlies)
1 |
303
|
46
|
-409
|
-546
|
249
|
1.400
|
1.535
|
1.695
|
Nettomarge
|
2,97%
|
0,48%
|
-3,67%
|
-4,33%
|
1,97%
|
10,87%
|
11,46%
|
12,02%
|
WPA
2 |
0,4500
|
0,0700
|
-0,6100
|
-0,8200
|
0,3500
|
1,897
|
2,068
|
2,165
|
Free Cash Flow
1 |
726
|
855
|
-214
|
-1.836
|
-4.690
|
-554
|
123
|
243
|
FCF-marge
|
7,13%
|
8,85%
|
-1,92%
|
-14,55%
|
-37,02%
|
-4,3%
|
0,92%
|
1,72%
|
Kasstroomconversie (ebitda)
|
22,7%
|
23,78%
|
-
|
-
|
-
|
-
|
3,28%
|
6,24%
|
Kasstroomconversie (nettowinst)
|
239,6%
|
1.858,7%
|
-
|
-
|
-
|
-
|
8,01%
|
14,34%
|
Dividend per aandeel
2 |
0,5500
|
0,5700
|
0,6020
|
0,6400
|
0,6702
|
0,6973
|
0,7199
|
0,7496
|
Datum van publicatie
|
28/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
3.036
|
2.770
|
2.852
|
3.078
|
3.627
|
3.060
|
3.239
|
3.027
|
3.434
|
2.968
|
3.197
|
3.090
|
3.488
|
3.524
|
-
|
EBITDA
1 |
978
|
784
|
717
|
781
|
1.107
|
758
|
812
|
703
|
1.140
|
722
|
781,4
|
633,6
|
932,1
|
1.140
|
-
|
Bedrijfsresultaat (EBIT)
1 |
721
|
523
|
478
|
517
|
841
|
505
|
539
|
426
|
854
|
430
|
467
|
459,5
|
545,6
|
518
|
-
|
Operationele Marge
|
23,75%
|
18,88%
|
16,76%
|
16,8%
|
23,19%
|
16,5%
|
16,64%
|
14,07%
|
24,87%
|
14,49%
|
14,61%
|
14,87%
|
15,64%
|
14,7%
|
-
|
Resultaat voor belastingen (EBT)
1 |
586
|
-1.529
|
264
|
-160
|
617
|
-890
|
265
|
4
|
414
|
-579
|
399
|
199
|
699
|
1.204
|
-
|
Nettowinst (verlies)
1 |
343
|
-632
|
115
|
-179
|
421
|
-903
|
151
|
-39
|
231
|
-94
|
234,6
|
309,1
|
463,6
|
352
|
-
|
Nettomarge
|
11,3%
|
-22,82%
|
4,03%
|
-5,82%
|
11,61%
|
-29,51%
|
4,66%
|
-1,29%
|
6,73%
|
-3,17%
|
7,34%
|
10%
|
13,29%
|
9,99%
|
-
|
WPA
2 |
0,4800
|
-0,9500
|
0,1600
|
-0,2700
|
0,5900
|
-1,350
|
0,2100
|
-0,0600
|
0,3200
|
-0,1400
|
0,3300
|
0,4347
|
0,6520
|
0,4950
|
-
|
Dividend per aandeel
2 |
0,1505
|
0,1505
|
0,1580
|
0,1580
|
0,1580
|
0,1659
|
0,1659
|
0,1659
|
0,1659
|
0,1725
|
0,1731
|
0,1731
|
0,1731
|
0,1764
|
0,1812
|
Datum van publicatie
|
3/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
4/11/22
|
27/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
26/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.144
|
18.792
|
17.756
|
21.740
|
25.452
|
24.748
|
25.612
|
28.236
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,986
x
|
5,226
x
|
4,931
x
|
6,405
x
|
7,537
x
|
7,05
x
|
6,825
x
|
7,251
x
|
Free Cash Flow
1 |
726
|
855
|
-214
|
-1.836
|
-4.690
|
-554
|
123
|
243
|
ROE (netto-inkomsten/eigen vermogen)
|
29,2%
|
34,2%
|
-15,1%
|
42,5%
|
50,8%
|
46%
|
33,8%
|
28,7%
|
ROA (netto-inkomsten/totale activa)
|
2,74%
|
2,82%
|
-1,21%
|
3,12%
|
3,01%
|
3,12%
|
3,2%
|
3,19%
|
Totale activa
1 |
11.051
|
1.632
|
33.785
|
-17.511
|
8.269
|
44.808
|
47.918
|
53.114
|
Nettoactief per aandeel
2 |
4,510
|
3,960
|
4,200
|
3,650
|
3,720
|
5,030
|
6,710
|
8,510
|
Cashflow per aandeel
2 |
3,700
|
4,120
|
2,860
|
4,060
|
4,540
|
4,310
|
4,450
|
4,610
|
Capex
1 |
2.405
|
1.900
|
2.116
|
4.551
|
7.724
|
4.913
|
5.166
|
5.380
|
Capex/omzet
|
23,6%
|
19,67%
|
18,99%
|
36,07%
|
60,97%
|
38,13%
|
38,58%
|
38,16%
|
Datum van publicatie
|
28/02/20
|
25/02/21
|
24/02/22
|
27/02/23
|
26/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,21
USD Gemiddelde koersdoel
21,44
USD Spread / Gemiddelde doel +24,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,60% | 12,23 mld. | | +8,64% | 136 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|