Beurs gesloten -
Nasdaq
22:00:00 30-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
185,9
USD
|
-1,42%
|
|
-1,23%
|
+59,07%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.192
|
37.333
|
58.594
|
-
|
-
|
Bedrijfswaarde
1 |
33.538
|
46.226
|
67.520
|
67.432
|
67.859
|
K/w-verhouding
|
-176
x
|
23,3
x
|
24,4
x
|
23,5
x
|
20,9
x
|
Dividendrendement
|
0,65%
|
0,97%
|
0,73%
|
0,83%
|
0,94%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,5
x
|
2,97
x
|
2,9
x
|
2,77
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
1,86
x
|
3,42
x
|
3,33
x
|
3,21
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
11,5
x
|
15,1
x
|
15
x
|
14,5
x
|
Bedrijfswaarde/FCF
|
-8,3
x
|
-5,99
x
|
23,6
x
|
21
x
|
21,2
x
|
FCF Yield
|
-12,1%
|
-16,7%
|
4,24%
|
4,75%
|
4,72%
|
Price to Book
|
2,56
x
|
3,47
x
|
5,09
x
|
4,75
x
|
4,58
x
|
Aantal aandelen (in duizenden)
|
327.018
|
319.382
|
315.121
|
-
|
-
|
Referentieprijs
2 |
86,21
|
116,9
|
185,9
|
185,9
|
185,9
|
Datum van publicatie
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.603
|
19.649
|
24.440
|
24.918
|
19.752
|
20.237
|
21.142
|
EBITDA
1 |
-
|
2.456
|
2.667
|
4.025
|
4.458
|
4.506
|
4.668
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-547
|
1.370
|
2.929
|
3.275
|
3.321
|
3.658
|
Operationele Marge
|
-
|
-2,78%
|
5,61%
|
11,75%
|
16,58%
|
16,41%
|
17,3%
|
Resultaat voor belastingen (EBT)
1 |
-
|
152
|
-542
|
2.447
|
3.017
|
3.040
|
3.251
|
Nettowinst (verlies)
1 |
589
|
-205
|
-160
|
1.623
|
2.391
|
2.463
|
2.706
|
Nettomarge
|
3,35%
|
-1,04%
|
-0,65%
|
6,51%
|
12,1%
|
12,17%
|
12,8%
|
WPA
2 |
-
|
-0,6300
|
-0,4900
|
5,010
|
7,609
|
7,909
|
8,910
|
Free Cash Flow
1 |
-
|
-
|
-4.042
|
-7.723
|
2.861
|
3.204
|
3.204
|
FCF-marge
|
-
|
-
|
-16,54%
|
-30,99%
|
14,48%
|
15,83%
|
15,15%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
64,18%
|
71,1%
|
68,64%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
119,67%
|
130,07%
|
118,42%
|
Dividend per aandeel
2 |
-
|
-
|
0,5640
|
1,128
|
1,365
|
1,540
|
1,740
|
Datum van publicatie
|
24/02/21
|
25/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
5.532
|
5.591
|
5.465
|
6.051
|
7.333
|
7.565
|
5.446
|
6.111
|
5.796
|
7.856
|
4.978
|
7.216
|
5.935
|
-
|
EBITDA
1 |
-
|
866
|
603
|
592
|
605
|
658
|
1.031
|
1.199
|
1.137
|
812
|
1.105
|
1.315
|
1.187
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-59
|
435
|
272
|
330
|
333
|
391
|
669
|
933
|
849
|
485,5
|
827
|
1.001
|
-
|
-
|
Operationele Marge
|
-1,07%
|
7,78%
|
4,98%
|
5,45%
|
4,54%
|
5,17%
|
12,28%
|
15,27%
|
14,65%
|
6,18%
|
16,61%
|
13,87%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
61
|
-438
|
-312
|
147
|
238
|
1.171
|
895
|
143
|
935,1
|
467,5
|
1.091
|
623,4
|
-
|
Nettowinst (verlies)
1 |
42
|
106
|
-111
|
-188
|
34
|
96
|
833
|
731
|
-36
|
724,5
|
362,2
|
845,2
|
483
|
-
|
Nettomarge
|
0,76%
|
1,9%
|
-2,03%
|
-3,11%
|
0,46%
|
1,27%
|
15,3%
|
11,96%
|
-0,62%
|
9,22%
|
7,28%
|
11,71%
|
8,14%
|
-
|
WPA
2 |
0,1300
|
0,3200
|
-0,3400
|
-0,5700
|
0,1000
|
0,2900
|
2,840
|
2,260
|
-0,1100
|
1,833
|
1,677
|
2,309
|
1,769
|
-
|
Dividend per aandeel
2 |
-
|
0,1400
|
0,1410
|
0,1400
|
0,1410
|
0,2820
|
0,2800
|
0,2820
|
0,2820
|
0,3190
|
0,3190
|
0,3190
|
0,3190
|
0,3621
|
Datum van publicatie
|
25/02/22
|
12/05/22
|
4/08/22
|
8/11/22
|
16/02/23
|
4/05/23
|
3/08/23
|
6/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
7.692
|
5.346
|
8.893
|
8.926
|
8.839
|
9.266
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,132
x
|
2,004
x
|
2,209
x
|
2,002
x
|
1,962
x
|
1,985
x
|
Free Cash Flow
1 |
-
|
-
|
-4.042
|
-7.723
|
2.861
|
3.204
|
3.204
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-3,44%
|
12,4%
|
14,8%
|
21,2%
|
22,2%
|
22,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
34,30
|
33,70
|
33,70
|
36,50
|
39,10
|
40,60
|
Cashflow per aandeel
2 |
-
|
-4,100
|
-7,150
|
-16,40
|
17,40
|
-
|
-
|
Capex
1 |
-
|
1.329
|
1.689
|
2.422
|
2.750
|
2.275
|
2.123
|
Capex/omzet
|
-
|
6,76%
|
6,91%
|
9,72%
|
13,92%
|
11,24%
|
10,04%
|
Datum van publicatie
|
24/02/21
|
25/02/22
|
16/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
185,9
USD Gemiddelde koersdoel
183,1
USD Spread / Gemiddelde doel -1,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +59,07% | 59,43 mld. | | +10,26% | 139 mld. | | +4,82% | 81,36 mld. | | -3,03% | 78,57 mld. | | +1,26% | 76,17 mld. | | -8,16% | 67,47 mld. | | +5,92% | 45,64 mld. | | -.--% | 43,26 mld. | | +8,47% | 42,83 mld. | | +4,68% | 37,71 mld. |
Elektriciteitsbedrijven - Andere
|