Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,34
USD
|
-1,88%
|
|
-0,35%
|
+2,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
17.835
|
17.469
|
18.845
|
18.382
|
16.943
|
17.720
|
-
|
-
|
Bedrijfswaarde
1 |
30.942
|
32.497
|
30.867
|
32.527
|
32.355
|
33.571
|
35.879
|
36.894
|
K/w-verhouding
|
26,3
x
|
23,1
x
|
14
x
|
22,2
x
|
19,3
x
|
17,6
x
|
16,4
x
|
15,3
x
|
Dividendrendement
|
2,43%
|
2,67%
|
2,67%
|
2,91%
|
3,36%
|
3,48%
|
3,71%
|
3,94%
|
Marktkapitalisatie/omzet
|
2,61
x
|
2,62
x
|
2,57
x
|
2,14
x
|
2,27
x
|
2,13
x
|
2,07
x
|
2,01
x
|
Bedrijfswaarde/omzet
|
4,52
x
|
4,86
x
|
4,21
x
|
3,78
x
|
4,34
x
|
4,04
x
|
4,19
x
|
4,18
x
|
Bedrijfswaarde/EBITDA
|
13,9
x
|
13,3
x
|
13,7
x
|
13,8
x
|
13,4
x
|
11,4
x
|
11,5
x
|
10,8
x
|
Bedrijfswaarde/FCF
|
-98,5
x
|
-31,2
x
|
-120
x
|
-21,4
x
|
-330
x
|
-63,9
x
|
-55,3
x
|
946
x
|
FCF Yield
|
-1,01%
|
-3,2%
|
-0,83%
|
-4,67%
|
-0,3%
|
-1,56%
|
-1,81%
|
0,11%
|
Price to Book
|
3,56
x
|
3,21
x
|
2,94
x
|
2,72
x
|
2,34
x
|
2,01
x
|
1,98
x
|
1,87
x
|
Aantal aandelen (in duizenden)
|
283.822
|
286.322
|
289.697
|
290.252
|
291.764
|
298.618
|
-
|
-
|
Referentieprijs
2 |
62,84
|
61,01
|
65,05
|
63,33
|
58,07
|
59,34
|
59,34
|
59,34
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
6.845
|
6.680
|
7.329
|
8.596
|
7.462
|
8.317
|
8.563
|
8.821
|
EBITDA
1 |
2.231
|
2.440
|
2.260
|
2.350
|
2.415
|
2.951
|
3.132
|
3.418
|
Bedrijfsresultaat (EBIT)
1 |
1.239
|
1.362
|
1.146
|
1.224
|
1.235
|
1.669
|
1.818
|
1.993
|
Operationele Marge
|
18,1%
|
20,39%
|
15,64%
|
14,24%
|
16,55%
|
20,06%
|
21,23%
|
22,6%
|
Resultaat voor belastingen (EBT)
1 |
829
|
885
|
823
|
902
|
954
|
1.084
|
1.189
|
1.303
|
Nettowinst (verlies)
1 |
680
|
755
|
1.348
|
827
|
877
|
962,1
|
1.056
|
1.155
|
Nettomarge
|
9,93%
|
11,3%
|
18,39%
|
9,62%
|
11,75%
|
11,57%
|
12,33%
|
13,1%
|
WPA
2 |
2,390
|
2,640
|
4,660
|
2,850
|
3,010
|
3,365
|
3,611
|
3,875
|
Free Cash Flow
1 |
-314
|
-1.041
|
-257
|
-1.519
|
-98
|
-525
|
-649
|
39
|
FCF-marge
|
-4,59%
|
-15,58%
|
-3,51%
|
-17,67%
|
-1,31%
|
-6,31%
|
-7,58%
|
0,44%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,14%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
3,38%
|
Dividend per aandeel
2 |
1,530
|
1,630
|
1,740
|
1,840
|
1,950
|
2,067
|
2,201
|
2,341
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
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 |
1.725
|
2.033
|
2.374
|
1.920
|
2.024
|
2.278
|
2.284
|
1.555
|
1.673
|
1.950
|
2.176
|
1.739
|
1.921
|
2.182
|
2.481
|
EBITDA
1 |
510
|
486
|
801
|
481
|
501
|
567
|
667
|
499
|
533
|
716
|
768
|
626,7
|
717,6
|
835,9
|
826,6
|
Bedrijfsresultaat (EBIT)
1 |
260
|
204
|
456
|
239
|
258
|
271
|
314
|
244
|
271
|
406
|
412
|
325,3
|
407,2
|
460,4
|
458,6
|
Operationele Marge
|
15,07%
|
10,03%
|
19,21%
|
12,45%
|
12,75%
|
11,9%
|
13,75%
|
15,69%
|
16,2%
|
20,82%
|
18,93%
|
18,71%
|
21,2%
|
21,09%
|
18,48%
|
Resultaat voor belastingen (EBT)
1 |
179
|
119
|
380
|
156
|
182
|
184
|
223
|
230
|
184
|
317
|
321
|
150
|
224
|
-
|
-
|
Nettowinst (verlies)
1 |
186
|
637
|
351
|
145
|
163
|
168
|
202
|
195
|
174
|
306
|
285
|
180,3
|
232,3
|
281,4
|
314,2
|
Nettomarge
|
10,78%
|
31,33%
|
14,79%
|
7,55%
|
8,05%
|
7,37%
|
8,84%
|
12,54%
|
10,4%
|
15,69%
|
13,1%
|
10,37%
|
12,09%
|
12,9%
|
12,66%
|
WPA
2 |
0,6400
|
2,200
|
1,210
|
0,5000
|
0,5600
|
0,5800
|
0,6900
|
0,6700
|
0,6000
|
1,050
|
0,9600
|
0,6221
|
0,7700
|
0,9698
|
1,050
|
Dividend per aandeel
2 |
0,4350
|
0,4350
|
0,4600
|
0,4600
|
0,4600
|
0,4600
|
0,4875
|
0,4875
|
0,4875
|
0,4875
|
0,5150
|
0,5191
|
0,5191
|
0,5191
|
0,5581
|
Datum van publicatie
|
28/10/21
|
3/02/22
|
3/05/22
|
28/07/22
|
27/10/22
|
2/02/23
|
27/04/23
|
27/07/23
|
26/10/23
|
1/02/24
|
25/04/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
13.107
|
15.028
|
12.022
|
14.145
|
15.412
|
15.851
|
18.159
|
19.174
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,875
x
|
6,159
x
|
5,319
x
|
6,019
x
|
6,382
x
|
5,372
x
|
5,798
x
|
5,61
x
|
Free Cash Flow
1 |
-314
|
-1.041
|
-257
|
-1.519
|
-98
|
-525
|
-649
|
39
|
ROE (netto-inkomsten/eigen vermogen)
|
14,5%
|
14,5%
|
12,9%
|
11,6%
|
12,5%
|
12,5%
|
12,7%
|
12,7%
|
ROA (netto-inkomsten/totale activa)
|
2,76%
|
2,7%
|
2,63%
|
2,79%
|
2,8%
|
2,9%
|
2,9%
|
2,98%
|
Totale activa
1 |
24.667
|
27.919
|
51.352
|
29.658
|
31.362
|
33.176
|
36.432
|
38.705
|
Nettoactief per aandeel
2 |
17,70
|
19,00
|
22,10
|
23,30
|
24,90
|
29,50
|
29,90
|
31,80
|
Cashflow per aandeel
2 |
6,300
|
4,480
|
6,280
|
2,950
|
7,920
|
8,150
|
8,310
|
-
|
Capex
1 |
2.104
|
2.317
|
2.076
|
2.374
|
2.407
|
3.165
|
3.648
|
3.276
|
Capex/omzet
|
30,74%
|
34,69%
|
28,33%
|
27,62%
|
32,26%
|
38,06%
|
42,61%
|
37,14%
|
Datum van publicatie
|
30/01/20
|
4/02/21
|
3/02/22
|
2/02/23
|
1/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
59,34
USD Gemiddelde koersdoel
63,29
USD Spread / Gemiddelde doel +6,65% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +2,19% | 17,72 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
|