Geschatte realtime
Cboe BZX
21:16:52 17-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
26,72
USD
|
-1,35%
|
|
-1,20%
|
-2,53%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.232
|
3.627
|
4.105
|
3.655
|
3.145
|
3.101
|
-
|
-
|
Bedrijfswaarde
1 |
8.595
|
10.131
|
11.637
|
9.811
|
10.647
|
10.975
|
10.506
|
10.211
|
K/w-verhouding
|
-191
x
|
134
x
|
76,1
x
|
6
x
|
38,2
x
|
25
x
|
20,6
x
|
14,4
x
|
Dividendrendement
|
4,18%
|
3,55%
|
3,97%
|
4,78%
|
6,02%
|
6,59%
|
7,06%
|
7,57%
|
Marktkapitalisatie/omzet
|
2,16
x
|
3,02
x
|
3,19
x
|
3,07
x
|
2,39
x
|
2,18
x
|
2,12
x
|
2,05
x
|
Bedrijfswaarde/omzet
|
8,33
x
|
8,45
x
|
9,05
x
|
8,24
x
|
8,1
x
|
7,73
x
|
7,2
x
|
6,76
x
|
Bedrijfswaarde/EBITDA
|
8,93
x
|
9,36
x
|
10,1
x
|
8,46
x
|
10,1
x
|
9,37
x
|
8,61
x
|
8,04
x
|
Bedrijfswaarde/FCF
|
34,5
x
|
24,1
x
|
22
x
|
14,5
x
|
21,7
x
|
24,4
x
|
20,4
x
|
39,1
x
|
FCF Yield
|
2,9%
|
4,16%
|
4,55%
|
6,88%
|
4,6%
|
4,11%
|
4,91%
|
2,56%
|
Price to Book
|
-
|
-
|
2,05
x
|
1,5
x
|
1,04
x
|
1,45
x
|
1,49
x
|
1,46
x
|
Aantal aandelen (in duizenden)
|
113.342
|
116.158
|
116.377
|
116.804
|
117.004
|
117.068
|
-
|
-
|
Referentieprijs
2 |
19,12
|
29,55
|
33,48
|
29,92
|
25,58
|
25,05
|
25,05
|
25,05
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
28/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.032
|
1.199
|
1.286
|
1.190
|
1.314
|
1.421
|
1.459
|
1.510
|
EBITDA
1 |
963
|
1.082
|
1.150
|
1.160
|
1.058
|
1.171
|
1.220
|
1.270
|
Bedrijfsresultaat (EBIT)
1 |
224
|
333
|
267
|
1.470
|
263
|
361
|
439,4
|
515,8
|
Operationele Marge
|
21,71%
|
27,77%
|
20,76%
|
123,53%
|
20,02%
|
25,41%
|
30,11%
|
34,16%
|
Resultaat voor belastingen (EBT)
1 |
-104
|
-54
|
-63
|
1.282
|
-16
|
58,17
|
128,8
|
226,4
|
Nettowinst (verlies)
1 |
-11
|
25
|
51
|
528
|
79
|
110,2
|
151
|
223,5
|
Nettomarge
|
-1,07%
|
2,09%
|
3,97%
|
44,37%
|
6,01%
|
7,75%
|
10,35%
|
14,8%
|
WPA
2 |
-0,1000
|
0,2200
|
0,4400
|
4,990
|
0,6700
|
1,000
|
1,216
|
1,744
|
Free Cash Flow
1 |
249
|
421
|
529
|
675
|
490
|
450,7
|
515,4
|
261
|
FCF-marge
|
24,13%
|
35,11%
|
41,14%
|
56,72%
|
37,29%
|
31,72%
|
35,32%
|
17,28%
|
Kasstroomconversie (ebitda)
|
25,86%
|
38,91%
|
46%
|
58,19%
|
46,31%
|
38,48%
|
42,26%
|
20,54%
|
Kasstroomconversie (nettowinst)
|
-
|
1.684%
|
1.037,25%
|
127,84%
|
620,25%
|
409,1%
|
341,26%
|
116,77%
|
Dividend per aandeel
2 |
0,8000
|
1,050
|
1,330
|
1,430
|
1,540
|
1,651
|
1,768
|
1,896
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
28/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
318
|
214
|
368
|
340
|
268
|
288
|
406
|
371
|
249
|
263
|
439,8
|
437,6
|
324
|
327,8
|
432,5
|
EBITDA
1 |
250
|
260
|
366
|
322
|
212
|
218
|
316
|
323
|
201
|
211
|
361,7
|
352,7
|
233,2
|
268,8
|
365,5
|
Bedrijfsresultaat (EBIT)
1 |
59
|
78
|
170
|
123
|
12
|
42
|
151
|
114
|
-22
|
-29
|
175,5
|
154,9
|
38,09
|
71,86
|
186
|
Operationele Marge
|
18,55%
|
36,45%
|
46,2%
|
36,18%
|
4,48%
|
14,58%
|
37,19%
|
30,73%
|
-8,84%
|
-11,03%
|
39,91%
|
35,39%
|
11,75%
|
21,92%
|
43,01%
|
Resultaat voor belastingen (EBT)
1 |
-32
|
-98
|
1.374
|
75
|
-69
|
-52
|
106
|
72
|
-142
|
-59
|
92,19
|
76,92
|
-31,61
|
1,052
|
85,12
|
Nettowinst (verlies)
1 |
-8
|
-32
|
570
|
32
|
12
|
-
|
38
|
4
|
37
|
-
|
87,63
|
73,22
|
-34,71
|
1,01
|
109
|
Nettomarge
|
-2,52%
|
-14,95%
|
154,89%
|
9,41%
|
4,48%
|
-
|
9,36%
|
1,08%
|
14,86%
|
-
|
19,92%
|
16,73%
|
-10,71%
|
0,31%
|
25,19%
|
WPA
2 |
-0,0683
|
-0,2800
|
4,890
|
0,2800
|
0,1000
|
-
|
0,3300
|
0,0300
|
0,3100
|
-0,0200
|
0,6979
|
0,6541
|
-0,2530
|
0,008630
|
0,9313
|
Dividend per aandeel
2 |
0,3400
|
0,3468
|
0,3536
|
0,3604
|
0,3672
|
0,3745
|
0,3818
|
0,3891
|
0,3946
|
-
|
0,4102
|
0,4163
|
0,4242
|
0,4315
|
0,4389
|
Datum van publicatie
|
28/02/22
|
5/05/22
|
2/08/22
|
2/11/22
|
23/02/23
|
4/05/23
|
8/08/23
|
2/11/23
|
22/02/24
|
9/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.363
|
6.504
|
7.532
|
6.156
|
7.502
|
7.874
|
7.405
|
7.110
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,607
x
|
6,011
x
|
6,55
x
|
5,307
x
|
7,091
x
|
6,723
x
|
6,071
x
|
5,596
x
|
Free Cash Flow
1 |
249
|
421
|
529
|
675
|
490
|
451
|
515
|
261
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,49%
|
2,29%
|
2,79%
|
26%
|
3,64%
|
5,45%
|
9,28%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
-0,12%
|
0,41%
|
0,44%
|
4,2%
|
0,58%
|
0,8%
|
1,45%
|
-
|
Totale activa
1 |
9.098
|
6.039
|
11.703
|
12.562
|
13.507
|
13.770
|
10.417
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
16,40
|
19,90
|
24,70
|
17,30
|
16,80
|
17,20
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
228
|
124
|
172
|
112
|
212
|
307
|
164
|
99,8
|
Capex/omzet
|
22,09%
|
10,34%
|
13,37%
|
9,41%
|
16,13%
|
21,64%
|
11,25%
|
6,61%
|
Datum van publicatie
|
27/02/20
|
1/03/21
|
28/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
25,05
USD Gemiddelde koersdoel
30,8
USD Spread / Gemiddelde doel +22,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +14,78% | 34,99 mld. | | +8,57% | 23,31 mld. | | -20,43% | 16,88 mld. | | -3,60% | 7,04 mld. | | -0,08% | 4,44 mld. | | -11,30% | 4,21 mld. | | +8,92% | 2,97 mld. | | -.--% | 2,89 mld. | | -1,49% | 2,63 mld. |
Hernieuwbare IPP's
|