Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,55
USD
|
-0,08%
|
|
+1,34%
|
-0,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.208
|
2.759
|
3.007
|
3.271
|
2.765
|
2.780
|
-
|
-
|
Bedrijfswaarde
1 |
5.331
|
5.008
|
5.469
|
5.604
|
5.609
|
5.806
|
5.971
|
6.082
|
K/w-verhouding
|
16,2
x
|
21,1
x
|
20,2
x
|
20,9
x
|
16
x
|
14,6
x
|
13,5
x
|
13,1
x
|
Dividendrendement
|
3,22%
|
4,04%
|
3,98%
|
3,97%
|
5,15%
|
5,34%
|
5,6%
|
5,82%
|
Marktkapitalisatie/omzet
|
2,38
x
|
2,09
x
|
2,09
x
|
1,91
x
|
1,58
x
|
1,69
x
|
1,57
x
|
1,49
x
|
Bedrijfswaarde/omzet
|
3,96
x
|
3,79
x
|
3,8
x
|
3,28
x
|
3,2
x
|
3,54
x
|
3,37
x
|
3,27
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
11
x
|
11,9
x
|
12,6
x
|
10,7
x
|
10,2
x
|
9,81
x
|
9,47
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
1,35
x
|
-
|
3,8
x
|
1,12
x
|
1,07
x
|
1,04
x
|
-
|
Aantal aandelen (in duizenden)
|
66.710
|
68.736
|
70.768
|
73.776
|
77.368
|
78.186
|
-
|
-
|
Referentieprijs
2 |
48,09
|
40,14
|
42,49
|
44,34
|
35,74
|
35,55
|
35,55
|
35,55
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.346
|
1.322
|
1.439
|
1.710
|
1.752
|
1.642
|
1.773
|
1.861
|
EBITDA
1 |
420,5
|
456,9
|
460,4
|
443,4
|
523
|
572
|
609
|
642
|
Bedrijfsresultaat (EBIT)
1 |
245
|
232,7
|
228,2
|
190,2
|
257,7
|
312,9
|
353,9
|
364
|
Operationele Marge
|
18,21%
|
17,6%
|
15,86%
|
11,12%
|
14,71%
|
19,05%
|
19,96%
|
19,55%
|
Resultaat voor belastingen (EBT)
1 |
228,1
|
136,5
|
159,4
|
138
|
137,6
|
208,5
|
246,1
|
247,6
|
Nettowinst (verlies)
1 |
197
|
129,5
|
147,3
|
155,2
|
171,2
|
189,6
|
208,9
|
217,8
|
Nettomarge
|
14,64%
|
9,8%
|
10,24%
|
9,07%
|
9,77%
|
11,55%
|
11,78%
|
11,7%
|
WPA
2 |
2,970
|
1,900
|
2,100
|
2,120
|
2,240
|
2,437
|
2,638
|
2,715
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,550
|
1,620
|
1,690
|
1,760
|
1,840
|
1,900
|
1,990
|
2,070
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
296
|
431,8
|
462
|
378,6
|
359,4
|
510,1
|
474,6
|
379,9
|
379,6
|
517,4
|
467
|
355,3
|
344,1
|
476
|
-
|
EBITDA
|
81,97
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
24,21
|
70,37
|
82,97
|
24,28
|
19,4
|
63,59
|
76,6
|
43,81
|
38,09
|
99,19
|
104,4
|
50,16
|
38,45
|
120,8
|
-
|
Operationele Marge
|
8,18%
|
16,3%
|
17,96%
|
6,41%
|
5,4%
|
12,46%
|
16,14%
|
11,53%
|
10,03%
|
19,17%
|
22,36%
|
14,12%
|
11,17%
|
25,39%
|
-
|
Resultaat voor belastingen (EBT)
1 |
8,934
|
53,78
|
60,73
|
10,45
|
-5,641
|
72,44
|
48,22
|
11,67
|
10,93
|
66,73
|
79,29
|
23,3
|
11,86
|
94,1
|
-
|
Nettowinst (verlies)
1 |
14,37
|
50,88
|
71,56
|
11,45
|
-5,798
|
77,96
|
54,84
|
17,48
|
14,72
|
84,14
|
75,85
|
21,85
|
11,15
|
80,79
|
-
|
Nettomarge
|
4,85%
|
11,78%
|
15,49%
|
3,03%
|
-1,61%
|
15,28%
|
11,56%
|
4,6%
|
3,88%
|
16,26%
|
16,24%
|
6,15%
|
3,24%
|
16,97%
|
-
|
WPA
2 |
0,2000
|
0,7100
|
0,9900
|
0,1600
|
-0,0800
|
1,060
|
0,7300
|
0,2300
|
0,1900
|
1,100
|
1,003
|
0,2833
|
0,1433
|
1,030
|
1,110
|
Dividend per aandeel
2 |
0,4225
|
0,4225
|
0,4400
|
0,4400
|
0,4400
|
0,4400
|
0,4600
|
0,4600
|
0,4600
|
0,4600
|
0,4800
|
0,4800
|
0,4800
|
0,4800
|
-
|
Datum van publicatie
|
3/11/21
|
23/02/22
|
4/05/22
|
3/08/22
|
1/11/22
|
22/02/23
|
3/05/23
|
2/08/23
|
1/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.123
|
2.249
|
2.462
|
2.333
|
2.844
|
3.027
|
3.192
|
3.303
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,049
x
|
4,922
x
|
5,347
x
|
5,261
x
|
5,438
x
|
5,292
x
|
5,241
x
|
5,144
x
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
6,74%
|
6,53%
|
7,04%
|
3,47%
|
7,1%
|
7,6%
|
7,9%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
29,80
|
-
|
11,70
|
31,80
|
33,20
|
34,30
|
-
|
Cashflow per aandeel
2 |
6,000
|
4,860
|
3,810
|
1,700
|
5,840
|
6,190
|
6,270
|
-
|
Capex
1 |
443
|
404
|
440
|
452
|
499
|
510
|
526
|
587
|
Capex/omzet
|
32,89%
|
30,59%
|
30,57%
|
26,43%
|
28,47%
|
31,04%
|
29,65%
|
31,54%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
22/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
35,55
USD Gemiddelde koersdoel
38,25
USD Spread / Gemiddelde doel +7,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,53% | 2,78 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
|