Beurs gesloten -
Nyse
22:00:02 21-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,77
USD
|
+0,35%
|
|
0,00%
|
-8,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
7.408
|
9.820
|
9.709
|
4.386
|
4.346
|
4.400
|
-
|
-
|
Bedrijfswaarde
1 |
11.277
|
14.257
|
15.795
|
11.840
|
12.806
|
12.215
|
12.256
|
13.115
|
K/w-verhouding
|
13,6
x
|
11,9
x
|
35,2
x
|
-19,7
x
|
210
x
|
14,8
x
|
12
x
|
10,2
x
|
Dividendrendement
|
3,9%
|
3,69%
|
4,62%
|
11%
|
6,88%
|
7,57%
|
7,5%
|
7,49%
|
Marktkapitalisatie/omzet
|
4,56
x
|
5,86
x
|
4,25
x
|
1,59
x
|
1,61
x
|
1,51
x
|
1,49
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
6,94
x
|
8,5
x
|
6,91
x
|
4,28
x
|
4,75
x
|
4,2
x
|
4,16
x
|
4,19
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
16,4
x
|
14,7
x
|
9,42
x
|
10,4
x
|
9,41
x
|
9,93
x
|
9,31
x
|
Bedrijfswaarde/FCF
|
-371
x
|
-70,1
x
|
-13,3
x
|
-25,2
x
|
-32,2
x
|
1.110
x
|
159
x
|
54
x
|
FCF Yield
|
-0,27%
|
-1,43%
|
-7,52%
|
-3,97%
|
-3,11%
|
0,09%
|
0,63%
|
1,85%
|
Price to Book
|
1,91
x
|
1,89
x
|
1,66
x
|
0,85
x
|
0,86
x
|
0,73
x
|
0,72
x
|
0,9
x
|
Aantal aandelen (in duizenden)
|
524.200
|
597.031
|
671.894
|
674.272
|
689.140
|
766.686
|
-
|
-
|
Referentieprijs
2 |
14,13
|
16,45
|
14,45
|
6,505
|
6,306
|
5,739
|
5,739
|
5,739
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
17/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.625
|
1.677
|
2.286
|
2.765
|
2.698
|
2.909
|
2.948
|
3.131
|
EBITDA
1 |
838,6
|
869,5
|
1.077
|
1.257
|
1.235
|
1.298
|
1.235
|
1.408
|
Bedrijfsresultaat (EBIT)
1 |
554,3
|
555,4
|
673,9
|
801,3
|
768,4
|
678,8
|
737,7
|
816,1
|
Operationele Marge
|
34,11%
|
33,12%
|
29,49%
|
28,98%
|
28,48%
|
23,33%
|
25,02%
|
26,06%
|
Resultaat voor belastingen (EBT)
1 |
555,1
|
792,4
|
142,2
|
-369,7
|
-119,6
|
246,2
|
374,6
|
550
|
Nettowinst (verlies)
1 |
530,9
|
782,5
|
264,9
|
-212
|
28,7
|
290,9
|
400,6
|
-
|
Nettomarge
|
32,67%
|
46,66%
|
11,59%
|
-7,67%
|
1,06%
|
10%
|
13,59%
|
-
|
WPA
2 |
1,040
|
1,380
|
0,4100
|
-0,3300
|
0,0300
|
0,3867
|
0,4775
|
0,5600
|
Free Cash Flow
1 |
-30,38
|
-203,3
|
-1.188
|
-469,9
|
-398,1
|
11
|
77
|
243
|
FCF-marge
|
-1,87%
|
-12,12%
|
-51,96%
|
-16,99%
|
-14,76%
|
0,38%
|
2,61%
|
7,76%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,85%
|
6,24%
|
17,26%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
3,78%
|
19,22%
|
-
|
Dividend per aandeel
2 |
0,5512
|
0,6063
|
0,6669
|
0,7130
|
0,4340
|
0,4344
|
0,4304
|
0,4300
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
17/03/23
|
8/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
---|
Omzet
1 |
594,8
|
735,7
|
624,3
|
666,7
|
748
|
778,6
|
627,9
|
624,7
|
666,9
|
737,1
|
629,2
|
655,5
|
720,2
|
EBITDA
1 |
297,6
|
330,6
|
289,3
|
276,1
|
358,3
|
341
|
277,7
|
281,3
|
334,3
|
344,3
|
301,2
|
323
|
351,4
|
Bedrijfsresultaat (EBIT)
|
186,8
|
210,6
|
176,8
|
-
|
243,5
|
219,4
|
159,3
|
176,5
|
212,2
|
-
|
-
|
-
|
-
|
Operationele Marge
|
31,4%
|
28,63%
|
28,32%
|
-
|
32,55%
|
28,18%
|
25,36%
|
28,25%
|
31,82%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
139,2
|
62,05
|
-85,14
|
-226,9
|
-119,7
|
274,3
|
-318,3
|
-241,1
|
165,5
|
-131,6
|
123
|
87,93
|
111,5
|
Nettowinst (verlies)
1 |
175,6
|
91
|
-33,4
|
-195,2
|
-74,4
|
270,1
|
-253,2
|
-174,5
|
186,3
|
-89,1
|
220,9
|
67,6
|
92,4
|
Nettomarge
|
29,52%
|
12,37%
|
-5,35%
|
-29,28%
|
-9,95%
|
34,69%
|
-40,33%
|
-27,94%
|
27,94%
|
-12,09%
|
35,11%
|
10,31%
|
12,83%
|
WPA
2 |
0,2700
|
0,1300
|
-0,0500
|
-0,2900
|
-0,1100
|
0,3900
|
-0,3700
|
-0,2600
|
0,2700
|
-0,1300
|
0,1280
|
0,1100
|
0,1480
|
Dividend per aandeel
2 |
0,1706
|
0,1706
|
0,1808
|
0,1808
|
0,1808
|
0,1085
|
0,1085
|
0,1085
|
0,1100
|
0,1085
|
0,1096
|
0,1095
|
0,1095
|
Datum van publicatie
|
3/03/22
|
12/05/22
|
11/08/22
|
11/11/22
|
17/03/23
|
11/05/23
|
10/08/23
|
10/11/23
|
8/03/24
|
10/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.869
|
4.437
|
6.086
|
7.454
|
8.460
|
7.815
|
7.857
|
8.715
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,614
x
|
5,103
x
|
5,652
x
|
5,931
x
|
6,848
x
|
6,02
x
|
6,364
x
|
6,19
x
|
Free Cash Flow
1 |
-30,4
|
-203
|
-1.188
|
-470
|
-398
|
11
|
77
|
243
|
ROE (netto-inkomsten/eigen vermogen)
|
15,1%
|
8,06%
|
4,79%
|
8,57%
|
7,25%
|
7%
|
6,67%
|
-
|
ROA (netto-inkomsten/totale activa)
|
5,23%
|
3,03%
|
1,77%
|
2,76%
|
2,07%
|
2,1%
|
2,29%
|
-
|
Totale activa
1 |
10.155
|
25.824
|
15.008
|
-7.684
|
1.389
|
13.883
|
17.488
|
-
|
Nettoactief per aandeel
2 |
7,390
|
8,710
|
8,720
|
7,640
|
7,310
|
7,880
|
7,990
|
6,390
|
Cashflow per aandeel
2 |
1,210
|
0,8800
|
0,2500
|
0,9100
|
0,9100
|
1,040
|
1,080
|
1,120
|
Capex
1 |
581
|
786
|
1.345
|
1.089
|
1.026
|
956
|
870
|
995
|
Capex/omzet
|
35,78%
|
46,87%
|
58,85%
|
39,38%
|
38,03%
|
32,86%
|
29,51%
|
31,78%
|
Datum van publicatie
|
27/02/20
|
4/03/21
|
3/03/22
|
17/03/23
|
8/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
5,739
USD Gemiddelde koersdoel
6,738
USD Spread / Gemiddelde doel +17,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,00% | 83,57 mld. | | +31,16% | 64,79 mld. | | -15,05% | 54,55 mld. | | -.--% | 51,55 mld. | | +19,39% | 36,36 mld. | | +3,83% | 35,2 mld. | | -13,78% | 35,51 mld. | | -18,82% | 26,57 mld. | | +0,67% | 21,99 mld. |
Multiline-Nutsvoorzieningen
|