Beurs gesloten -
Nyse
22:00:02 13-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,11
USD
|
+0,57%
|
|
-5,95%
|
-16,16%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
18.915
|
19.787
|
17.379
|
20.597
|
29.809
|
26.334
|
-
|
-
|
Bedrijfswaarde
1 |
27.165
|
26.315
|
25.928
|
20.597
|
39.132
|
39.740
|
39.796
|
39.072
|
K/w-verhouding
|
9,5
x
|
5,62
x
|
1,69
x
|
19,5
x
|
13
x
|
12,2
x
|
11,7
x
|
8,77
x
|
Dividendrendement
|
3,57%
|
12,9%
|
18,2%
|
-
|
-
|
4,61%
|
5,34%
|
6,2%
|
Marktkapitalisatie/omzet
|
1,16
x
|
1,06
x
|
0,72
x
|
0,94
x
|
1,39
x
|
1,5
x
|
1,21
x
|
1,14
x
|
Bedrijfswaarde/omzet
|
1,67
x
|
1,41
x
|
1,08
x
|
0,94
x
|
1,82
x
|
2,27
x
|
1,83
x
|
1,7
x
|
Bedrijfswaarde/EBITDA
|
6,57
x
|
5,19
x
|
3,09
x
|
4,08
x
|
8,21
x
|
7,77
x
|
6,82
x
|
5,71
x
|
Bedrijfswaarde/FCF
|
26,7
x
|
12,5
x
|
21,5
x
|
-
|
11,8
x
|
-1.728
x
|
16,3
x
|
12,1
x
|
FCF Yield
|
3,74%
|
7,98%
|
4,66%
|
-
|
8,47%
|
-0,06%
|
6,12%
|
8,26%
|
Price to Book
|
1,07
x
|
1,01
x
|
0,8
x
|
-
|
-
|
1,1
x
|
1,05
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
2.739.827
|
2.736.554
|
2.736.553
|
2.736.553
|
2.982.810
|
2.982.811
|
-
|
-
|
Referentieprijs
2 |
6,907
|
7,494
|
6,440
|
7,910
|
10,36
|
9,250
|
9,250
|
9,250
|
Datum van publicatie
|
26/03/20
|
18/03/21
|
22/03/22
|
21/03/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
16.244
|
18.633
|
23.984
|
21.928
|
21.479
|
17.506
|
21.775
|
23.009
|
EBITDA
1 |
4.137
|
5.070
|
8.401
|
5.044
|
4.769
|
5.112
|
5.835
|
6.837
|
Bedrijfsresultaat (EBIT)
1 |
3.084
|
4.253
|
5.446
|
4.707
|
3.387
|
3.338
|
4.288
|
5.445
|
Operationele Marge
|
18,98%
|
22,83%
|
22,71%
|
21,47%
|
15,77%
|
19,07%
|
19,69%
|
23,67%
|
Resultaat voor belastingen (EBT)
1 |
2.702
|
5.120
|
5.119
|
950,2
|
2.490
|
3.362
|
3.436
|
4.631
|
Nettowinst (verlies)
1 |
2.063
|
3.904
|
3.767
|
1.112
|
2.259
|
2.276
|
2.200
|
2.834
|
Nettomarge
|
12,7%
|
20,95%
|
15,71%
|
5,07%
|
10,52%
|
13%
|
10,11%
|
12,32%
|
WPA
2 |
0,7270
|
1,334
|
3,820
|
0,4064
|
0,7979
|
0,7600
|
0,7932
|
1,055
|
Free Cash Flow
1 |
1.016
|
2.099
|
1.208
|
-
|
3.314
|
-23
|
2.437
|
3.226
|
FCF-marge
|
6,26%
|
11,26%
|
5,04%
|
-
|
15,43%
|
-0,13%
|
11,19%
|
14,02%
|
Kasstroomconversie (ebitda)
|
24,57%
|
41,4%
|
14,38%
|
-
|
69,48%
|
-
|
41,77%
|
47,18%
|
Kasstroomconversie (nettowinst)
|
49,27%
|
53,76%
|
32,06%
|
-
|
146,7%
|
-
|
110,75%
|
113,83%
|
Dividend per aandeel
2 |
0,2467
|
0,9694
|
1,170
|
-
|
-
|
0,4260
|
0,4937
|
0,5733
|
Datum van publicatie
|
26/03/20
|
18/03/21
|
22/03/22
|
21/03/23
|
29/02/24
|
-
|
-
|
-
|
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 |
6.594
|
5.588
|
5.259
|
5.455
|
5.627
|
5.531
|
5.360
|
5.544
|
5.568
|
5.417
|
5.734
|
5.580
|
5.861
|
5.274
|
6.329
|
EBITDA
1 |
942,9
|
1.378
|
501
|
1.106
|
1.279
|
1.514
|
1.036
|
731,5
|
1.477
|
1.330
|
1.222
|
1.398
|
1.383
|
-
|
1.820
|
Bedrijfsresultaat (EBIT)
1 |
634,2
|
1.058
|
179,5
|
783,4
|
942,6
|
1.161
|
922,2
|
414,5
|
1.123
|
965,1
|
1.140
|
889,1
|
1.202
|
1.208
|
1.449
|
Operationele Marge
|
9,62%
|
18,93%
|
3,41%
|
14,36%
|
16,75%
|
20,99%
|
17,21%
|
7,48%
|
20,16%
|
17,82%
|
19,88%
|
15,93%
|
20,51%
|
22,89%
|
22,89%
|
Resultaat voor belastingen (EBT)
1 |
-
|
957,3
|
-890,9
|
588,3
|
-
|
-
|
-
|
308,2
|
880
|
766,9
|
1.082
|
541,1
|
1.082
|
991,7
|
1.190
|
Nettowinst (verlies)
1 |
387,6
|
664,3
|
-536,5
|
362,9
|
621,3
|
626,6
|
317,8
|
441,2
|
879
|
539,2
|
790
|
395
|
790
|
723,9
|
868,7
|
Nettomarge
|
5,88%
|
11,89%
|
-10,2%
|
6,65%
|
11,04%
|
11,33%
|
5,93%
|
7,96%
|
15,79%
|
9,95%
|
13,78%
|
7,08%
|
13,48%
|
13,73%
|
13,73%
|
WPA
2 |
0,3066
|
0,2400
|
-0,1961
|
0,1326
|
0,2270
|
-
|
-
|
0,1540
|
0,3015
|
-
|
0,2324
|
0,1721
|
0,2401
|
-
|
-
|
Dividend per aandeel
2 |
1,170
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,4663
|
-
|
-
|
Datum van publicatie
|
22/03/22
|
11/05/22
|
10/08/22
|
14/11/22
|
21/03/23
|
10/05/23
|
15/08/23
|
9/11/23
|
29/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.250
|
6.529
|
8.550
|
-
|
9.323
|
13.406
|
13.462
|
12.738
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,994
x
|
1,288
x
|
1,018
x
|
-
|
1,955
x
|
2,623
x
|
2,307
x
|
1,863
x
|
Free Cash Flow
1 |
1.016
|
2.099
|
1.208
|
-
|
3.314
|
-23
|
2.437
|
3.226
|
ROE (netto-inkomsten/eigen vermogen)
|
12,6%
|
26,5%
|
24,9%
|
-
|
10,1%
|
9,3%
|
9,21%
|
12,4%
|
ROA (netto-inkomsten/totale activa)
|
5,06%
|
9,18%
|
7,82%
|
-
|
4,28%
|
4,1%
|
4,15%
|
5,35%
|
Totale activa
1 |
40.809
|
42.529
|
48.161
|
-
|
52.761
|
55.512
|
53.022
|
52.971
|
Nettoactief per aandeel
2 |
6,430
|
7,400
|
8,100
|
-
|
-
|
8,390
|
8,830
|
9,340
|
Cashflow per aandeel
2 |
1,080
|
1,440
|
-
|
-
|
-
|
5,780
|
2,180
|
-
|
Capex
1 |
1.929
|
1.842
|
2.179
|
-
|
3.100
|
5.481
|
2.417
|
2.514
|
Capex/omzet
|
11,87%
|
9,89%
|
9,08%
|
-
|
14,43%
|
31,31%
|
11,1%
|
10,93%
|
Datum van publicatie
|
26/03/20
|
18/03/21
|
22/03/22
|
21/03/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,25
BRL Gemiddelde koersdoel
12,17
BRL Spread / Gemiddelde doel +31,52% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +22,79% | 153 mld. | | +12,24% | 86,05 mld. | | +2,49% | 82,54 mld. | | +6,03% | 79,41 mld. | | +0,22% | 74,02 mld. | | +82,73% | 67,33 mld. | | +12,68% | 48,24 mld. | | 0,00% | 44,27 mld. | | +12,85% | 44,46 mld. |
Elektriciteitsbedrijven - Andere
|