Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,02
USD
|
-0,92%
|
|
-1,16%
|
-3,50%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.194
|
3.219
|
3.488
|
3.688
|
3.515
|
3.403
|
-
|
-
|
Bedrijfswaarde
1 |
5.738
|
4.972
|
5.420
|
5.572
|
5.235
|
5.158
|
5.541
|
5.896
|
K/w-verhouding
|
22,6
x
|
18,5
x
|
20,5
x
|
19,1
x
|
14,2
x
|
15,2
x
|
14,1
x
|
13,2
x
|
Dividendrendement
|
2,9%
|
3,99%
|
3,8%
|
4,03%
|
4,43%
|
4,78%
|
5%
|
5,23%
|
Marktkapitalisatie/omzet
|
3,38
x
|
2,75
x
|
2,46
x
|
2,35
x
|
1,87
x
|
1,96
x
|
1,93
x
|
1,85
x
|
Bedrijfswaarde/omzet
|
4,63
x
|
4,25
x
|
3,82
x
|
3,55
x
|
2,78
x
|
2,97
x
|
3,14
x
|
3,21
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
13,5
x
|
14,2
x
|
14,8
x
|
12,1
x
|
10,8
x
|
11
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
-16.508.617
x
|
-11.894.556
x
|
-25.836.431
x
|
6.964.890.936
x
|
16.665.769
x
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
1,88
x
|
1,41
x
|
1,46
x
|
1,37
x
|
1,25
x
|
1,18
x
|
1,13
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
51.668
|
51.975
|
52.572
|
57.162
|
57.477
|
57.665
|
-
|
-
|
Referentieprijs
2 |
81,17
|
61,94
|
66,35
|
64,51
|
61,16
|
59,02
|
59,02
|
59,02
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.240
|
1.169
|
1.419
|
1.571
|
1.880
|
1.738
|
1.767
|
1.835
|
EBITDA
1 |
381,8
|
368,7
|
383
|
376,4
|
432,7
|
479,5
|
504,5
|
550
|
Bedrijfsresultaat (EBIT)
1 |
179,8
|
150,9
|
151,3
|
134,2
|
180,9
|
226
|
245,3
|
272,6
|
Operationele Marge
|
14,49%
|
12,91%
|
10,66%
|
8,54%
|
9,62%
|
13%
|
13,89%
|
14,86%
|
Resultaat voor belastingen (EBT)
1 |
178,9
|
122,1
|
110,9
|
100,1
|
206,8
|
181,7
|
201,9
|
199,6
|
Nettowinst (verlies)
1 |
185,6
|
174,2
|
169,2
|
189,3
|
247,1
|
223,4
|
241,2
|
263,3
|
Nettomarge
|
14,96%
|
14,9%
|
11,92%
|
12,05%
|
13,15%
|
12,86%
|
13,65%
|
14,35%
|
WPA
2 |
3,590
|
3,350
|
3,230
|
3,380
|
4,300
|
3,891
|
4,186
|
4,475
|
Free Cash Flow
|
-347,6
|
-418
|
-209,8
|
0,8
|
314,1
|
-
|
-
|
-
|
FCF-marge
|
-28,02%
|
-35,75%
|
-14,78%
|
0,05%
|
16,71%
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
0,21%
|
72,59%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
0,42%
|
127,11%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,350
|
2,470
|
2,520
|
2,600
|
2,710
|
2,823
|
2,953
|
3,085
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
20/02/24
|
-
|
-
|
-
|
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 |
345,4
|
399
|
383,5
|
373,1
|
388,3
|
425,8
|
564,9
|
533,4
|
378,8
|
402,7
|
504,8
|
475,8
|
402,4
|
444,6
|
-
|
EBITDA
1 |
88,6
|
108,3
|
116,5
|
74,7
|
92,1
|
94,5
|
110,6
|
116
|
99,1
|
106,7
|
130
|
127
|
117
|
132
|
-
|
Bedrijfsresultaat (EBIT)
1 |
31,1
|
50
|
54,8
|
13,7
|
33,4
|
33,7
|
48,3
|
53,5
|
36
|
43,1
|
69,45
|
54,9
|
44,45
|
72,15
|
-
|
Operationele Marge
|
9%
|
12,53%
|
14,29%
|
3,67%
|
8,6%
|
7,91%
|
8,55%
|
10,03%
|
9,5%
|
10,7%
|
13,76%
|
11,54%
|
11,04%
|
16,23%
|
-
|
Resultaat voor belastingen (EBT)
1 |
19,2
|
41
|
42,6
|
12,5
|
19,6
|
25,4
|
39,1
|
40,3
|
88,9
|
38,5
|
54,7
|
39,75
|
29,3
|
57,95
|
-
|
Nettowinst (verlies)
1 |
27,6
|
61,9
|
66,3
|
37,6
|
33,7
|
51,7
|
58,2
|
51,5
|
85,9
|
51,5
|
64,65
|
46,5
|
40,9
|
64,7
|
-
|
Nettomarge
|
7,99%
|
15,51%
|
17,29%
|
10,08%
|
8,68%
|
12,14%
|
10,3%
|
9,66%
|
22,68%
|
12,79%
|
12,81%
|
9,77%
|
10,16%
|
14,55%
|
-
|
WPA
2 |
0,5300
|
1,180
|
1,240
|
0,6700
|
0,5900
|
0,9000
|
1,020
|
0,9000
|
1,490
|
0,8900
|
1,066
|
0,8650
|
0,7800
|
1,100
|
1,240
|
Dividend per aandeel
2 |
0,6300
|
0,6300
|
0,6500
|
0,6500
|
0,6500
|
0,6500
|
0,6775
|
0,6775
|
0,6775
|
0,6800
|
0,7100
|
0,7100
|
0,7100
|
0,7100
|
-
|
Datum van publicatie
|
4/11/21
|
16/02/22
|
5/05/22
|
3/08/22
|
9/11/22
|
16/02/23
|
3/05/23
|
8/08/23
|
2/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.545
|
1.753
|
1.932
|
1.884
|
1.719
|
1.755
|
2.138
|
2.493
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,045
x
|
4,753
x
|
5,045
x
|
5,006
x
|
3,974
x
|
3,659
x
|
4,237
x
|
4,533
x
|
Free Cash Flow
|
-348
|
-418
|
-210
|
0,8
|
314
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
8,46%
|
7,7%
|
7,19%
|
7,43%
|
8,98%
|
6,74%
|
7,29%
|
7,96%
|
ROA (netto-inkomsten/totale activa)
|
3,49%
|
3,01%
|
2,7%
|
2,85%
|
3,66%
|
3,26%
|
3,46%
|
3,5%
|
Totale activa
1 |
5.324
|
5.784
|
6.260
|
6.634
|
6.751
|
6.845
|
6.966
|
7.520
|
Nettoactief per aandeel
2 |
43,20
|
44,00
|
45,40
|
47,00
|
48,80
|
49,90
|
52,30
|
52,60
|
Cashflow per aandeel
2 |
4,830
|
5,780
|
5,020
|
3,950
|
10,20
|
7,860
|
8,290
|
-
|
Capex
1 |
597
|
718
|
473
|
221
|
271
|
373
|
580
|
923
|
Capex/omzet
|
48,13%
|
61,4%
|
33,35%
|
14,04%
|
14,43%
|
21,48%
|
32,83%
|
50,27%
|
Datum van publicatie
|
13/02/20
|
17/02/21
|
16/02/22
|
16/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
59,02
USD Gemiddelde koersdoel
62,69
USD Spread / Gemiddelde doel +6,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,50% | 3,4 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
|