Beurs gesloten -
Dubai FM
12:59:08 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
2,37
AED
|
+0,85%
|
|
-0,42%
|
-3,66%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
116.000
|
123.000
|
118.500
|
-
|
-
|
Bedrijfswaarde
1 |
148.269
|
151.693
|
149.495
|
147.713
|
145.003
|
K/w-verhouding
|
15,5
x
|
16
x
|
17,3
x
|
16,3
x
|
15,4
x
|
Dividendrendement
|
-
|
-
|
5,16%
|
5,33%
|
5,41%
|
Marktkapitalisatie/omzet
|
4,24
x
|
4,21
x
|
3,8
x
|
3,66
x
|
3,53
x
|
Bedrijfswaarde/omzet
|
5,42
x
|
5,19
x
|
4,79
x
|
4,56
x
|
4,33
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,1
x
|
9,53
x
|
9
x
|
8,52
x
|
Bedrijfswaarde/FCF
|
26,6
x
|
15,7
x
|
24,6
x
|
16,9
x
|
15,5
x
|
FCF Yield
|
3,76%
|
6,39%
|
4,07%
|
5,92%
|
6,43%
|
Price to Book
|
-
|
1,38
x
|
1,33
x
|
1,3
x
|
1,27
x
|
Aantal aandelen (in duizenden)
|
50.000.000
|
50.000.000
|
50.000.000
|
-
|
-
|
Referentieprijs
2 |
2,320
|
2,460
|
2,370
|
2,370
|
2,370
|
Datum van publicatie
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.824
|
27.352
|
29.236
|
31.192
|
32.393
|
33.525
|
EBITDA
1 |
-
|
13.677
|
14.971
|
15.683
|
16.418
|
17.026
|
Bedrijfsresultaat (EBIT)
1 |
-
|
8.104
|
8.844
|
9.248
|
9.780
|
10.201
|
Operationele Marge
|
-
|
29,63%
|
30,25%
|
29,65%
|
30,19%
|
30,43%
|
Resultaat voor belastingen (EBT)
1 |
-
|
7.723
|
7.842
|
8.071
|
8.455
|
9.219
|
Nettowinst (verlies)
1 |
6.123
|
7.969
|
7.701
|
6.680
|
7.076
|
7.614
|
Nettomarge
|
25,7%
|
29,14%
|
26,34%
|
21,42%
|
21,84%
|
22,71%
|
WPA
2 |
-
|
0,1500
|
0,1540
|
0,1367
|
0,1455
|
0,1542
|
Free Cash Flow
1 |
-
|
5.581
|
9.692
|
6.082
|
8.742
|
9.328
|
FCF-marge
|
-
|
20,4%
|
33,15%
|
19,5%
|
26,99%
|
27,82%
|
Kasstroomconversie (ebitda)
|
-
|
40,81%
|
64,74%
|
38,78%
|
53,25%
|
54,79%
|
Kasstroomconversie (nettowinst)
|
-
|
70,03%
|
125,85%
|
91,05%
|
123,54%
|
122,5%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1224
|
0,1264
|
0,1283
|
Datum van publicatie
|
12/04/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Omzet
1 |
7.009
|
8.552
|
6.722
|
5.436
|
7.294
|
9.422
|
7.075
|
6.032
|
8.300
|
10.476
|
8.042
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
3.769
|
3.016
|
4.423
|
5.169
|
3.334
|
Bedrijfsresultaat (EBIT)
1 |
2.266
|
3.273
|
1.687
|
891,7
|
2.223
|
3.729
|
1.991
|
1.148
|
2.626
|
3.800
|
1.766
|
Operationele Marge
|
32,33%
|
38,27%
|
25,1%
|
16,4%
|
30,48%
|
39,58%
|
28,14%
|
19,03%
|
31,63%
|
36,27%
|
21,96%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1.051
|
2.459
|
3.188
|
1.374
|
Nettowinst (verlies)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
1.702
|
764,2
|
2.010
|
2.827
|
1.134
|
Nettomarge
|
-
|
-
|
-
|
-
|
-
|
-
|
24,05%
|
12,67%
|
24,21%
|
26,99%
|
14,1%
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0173
|
0,0402
|
0,0565
|
0,0227
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0620
|
-
|
0,0651
|
Datum van publicatie
|
11/08/22
|
10/11/22
|
8/02/23
|
8/05/23
|
10/08/23
|
10/11/23
|
8/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
32.269
|
28.693
|
30.995
|
29.213
|
26.503
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
2,359
x
|
1,917
x
|
1,976
x
|
1,779
x
|
1,557
x
|
Free Cash Flow
1 |
-
|
5.581
|
9.692
|
6.083
|
8.742
|
9.328
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
8,47%
|
8,88%
|
7,71%
|
8,07%
|
8,44%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
4,38%
|
3,77%
|
4%
|
4,16%
|
Totale activa
1 |
-
|
-
|
175.818
|
177.241
|
176.712
|
183.142
|
Nettoactief per aandeel
2 |
-
|
-
|
1,780
|
1,790
|
1,820
|
1,860
|
Cashflow per aandeel
2 |
-
|
0,2800
|
0,3200
|
0,2300
|
0,2500
|
0,2600
|
Capex
1 |
-
|
8.639
|
6.405
|
7.704
|
6.838
|
6.291
|
Capex/omzet
|
-
|
31,58%
|
21,91%
|
24,7%
|
21,11%
|
18,77%
|
Datum van publicatie
|
12/04/22
|
8/02/23
|
8/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
2,37
AED Gemiddelde koersdoel
2,908
AED Spread / Gemiddelde doel +22,70% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,66% | 32,26 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,65 mld. |
Elektriciteitsbedrijven - Andere
|