Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,38
USD
|
-0,47%
|
|
-1,33%
|
+12,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.809
|
14.044
|
19.314
|
16.617
|
12.535
|
14.076
|
-
|
-
|
Bedrijfswaarde
1 |
23.637
|
23.679
|
26.295
|
25.751
|
24.400
|
27.990
|
29.343
|
29.940
|
K/w-verhouding
|
22,6
x
|
24,2
x
|
25,3
x
|
18,9
x
|
16
x
|
16,1
x
|
14,9
x
|
14,1
x
|
Dividendrendement
|
3,44%
|
3,87%
|
3,53%
|
4,09%
|
5,43%
|
4,87%
|
4,9%
|
4,84%
|
Marktkapitalisatie/omzet
|
2,49
x
|
2,22
x
|
2,77
x
|
2,1
x
|
1,51
x
|
1,66
x
|
1,6
x
|
1,55
x
|
Bedrijfswaarde/omzet
|
3,73
x
|
3,75
x
|
3,77
x
|
3,25
x
|
2,94
x
|
3,3
x
|
3,34
x
|
3,29
x
|
Bedrijfswaarde/EBITDA
|
12,2
x
|
12,8
x
|
13,8
x
|
13,3
x
|
11,7
x
|
11,7
x
|
11,5
x
|
11
x
|
Bedrijfswaarde/FCF
|
-20,6
x
|
-15,9
x
|
-18,6
x
|
-17,4
x
|
-11,9
x
|
-26,6
x
|
4.401
x
|
334
x
|
FCF Yield
|
-4,85%
|
-6,31%
|
-5,38%
|
-5,76%
|
-8,41%
|
-3,76%
|
0,02%
|
0,3%
|
Price to Book
|
1,04
x
|
0,92
x
|
1,01
x
|
0,86
x
|
0,64
x
|
0,7
x
|
0,69
x
|
0,66
x
|
Aantal aandelen (in duizenden)
|
309.005
|
309.010
|
387.205
|
386.624
|
386.771
|
386.906
|
-
|
-
|
Referentieprijs
2 |
51,16
|
45,45
|
49,88
|
42,98
|
32,41
|
36,38
|
36,38
|
36,38
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.338
|
6.320
|
6.974
|
7.923
|
8.309
|
8.483
|
8.784
|
9.090
|
EBITDA
1 |
1.937
|
1.856
|
1.909
|
1.937
|
2.088
|
2.395
|
2.558
|
2.714
|
Bedrijfsresultaat (EBIT)
1 |
1.003
|
869
|
895
|
852
|
930
|
1.148
|
1.270
|
1.297
|
Operationele Marge
|
15,83%
|
13,75%
|
12,83%
|
10,75%
|
11,19%
|
13,53%
|
14,46%
|
14,27%
|
Resultaat voor belastingen (EBT)
1 |
819
|
568
|
664
|
841
|
656
|
972,6
|
1.014
|
1.035
|
Nettowinst (verlies)
1 |
700
|
581
|
707
|
881
|
786
|
876,4
|
953,3
|
1.014
|
Nettomarge
|
11,04%
|
9,19%
|
10,14%
|
11,12%
|
9,46%
|
10,33%
|
10,85%
|
11,15%
|
WPA
2 |
2,260
|
1,880
|
1,970
|
2,270
|
2,030
|
2,263
|
2,447
|
2,580
|
Free Cash Flow
1 |
-1.147
|
-1.493
|
-1.415
|
-1.484
|
-2.053
|
-1.051
|
6,667
|
89,67
|
FCF-marge
|
-18,1%
|
-23,62%
|
-20,29%
|
-18,73%
|
-24,71%
|
-12,39%
|
0,08%
|
0,99%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
0,26%
|
3,3%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
0,7%
|
8,85%
|
Dividend per aandeel
2 |
1,760
|
1,760
|
1,760
|
1,760
|
1,760
|
1,773
|
1,782
|
1,760
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
1.933
|
2.133
|
1.794
|
1.838
|
2.158
|
2.466
|
1.587
|
1.974
|
2.282
|
2.417
|
1.713
|
2.019
|
2.262
|
2.758
|
1.817
|
EBITDA
|
478
|
563
|
492
|
-
|
-
|
-
|
411
|
392
|
740
|
691
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
220
|
302
|
221
|
112
|
217
|
265
|
126
|
89
|
450
|
407
|
216,2
|
155,8
|
453,4
|
-
|
-
|
Operationele Marge
|
11,38%
|
14,16%
|
12,32%
|
6,09%
|
10,06%
|
10,75%
|
7,94%
|
4,51%
|
19,72%
|
16,84%
|
12,62%
|
7,72%
|
20,04%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
155
|
495
|
157
|
56
|
133
|
197
|
60
|
23
|
376
|
342
|
165,2
|
108
|
408,8
|
-
|
-
|
Nettowinst (verlies)
1 |
164
|
445
|
184
|
105
|
147
|
245
|
85
|
59
|
397
|
351
|
167
|
114,7
|
355,8
|
-
|
-
|
Nettomarge
|
8,48%
|
20,86%
|
10,26%
|
5,71%
|
6,81%
|
9,94%
|
5,36%
|
2,99%
|
17,4%
|
14,52%
|
9,75%
|
5,68%
|
15,73%
|
-
|
-
|
WPA
2 |
0,4200
|
1,150
|
0,4800
|
0,2700
|
0,3800
|
0,6300
|
0,2200
|
0,1500
|
1,030
|
0,9100
|
0,4250
|
0,3250
|
0,8600
|
-
|
-
|
Dividend per aandeel
2 |
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
-
|
0,4400
|
-
|
0,4400
|
0,4400
|
0,4400
|
-
|
-
|
Datum van publicatie
|
22/02/22
|
26/04/22
|
26/07/22
|
25/10/22
|
21/02/23
|
25/04/23
|
26/07/23
|
25/10/23
|
21/02/24
|
24/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
7.828
|
9.635
|
6.981
|
9.134
|
11.865
|
13.915
|
15.268
|
15.864
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,041
x
|
5,191
x
|
3,657
x
|
4,716
x
|
5,682
x
|
5,81
x
|
5,968
x
|
5,844
x
|
Free Cash Flow
1 |
-1.147
|
-1.493
|
-1.415
|
-1.484
|
-2.053
|
-1.051
|
6,67
|
89,7
|
ROE (netto-inkomsten/eigen vermogen)
|
4,61%
|
4,11%
|
4,55%
|
4,69%
|
4,03%
|
4,58%
|
4,8%
|
4,97%
|
ROA (netto-inkomsten/totale activa)
|
2,1%
|
1,73%
|
2,02%
|
2,24%
|
1,85%
|
1,86%
|
1,92%
|
1,91%
|
Totale activa
1 |
33.291
|
33.566
|
35.045
|
39.418
|
42.555
|
47.015
|
49.755
|
52.984
|
Nettoactief per aandeel
2 |
49,20
|
49,10
|
49,30
|
50,10
|
50,80
|
52,20
|
52,60
|
54,90
|
Cashflow per aandeel
2 |
5,150
|
5,210
|
4,740
|
4,130
|
2,370
|
5,240
|
5,660
|
5,910
|
Capex
1 |
2.740
|
2.781
|
2.976
|
2.519
|
2.972
|
3.195
|
2.631
|
2.406
|
Capex/omzet
|
43,23%
|
44%
|
42,67%
|
31,79%
|
35,77%
|
37,66%
|
29,95%
|
26,46%
|
Datum van publicatie
|
25/02/20
|
23/02/21
|
22/02/22
|
21/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
36,38
USD Gemiddelde koersdoel
35,78
USD Spread / Gemiddelde doel -1,64% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +12,25% | 14,08 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% | 41,65 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|