Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
70,14
USD
|
-1,39%
|
|
+0,30%
|
-1,89%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.042
|
23.778
|
25.929
|
24.295
|
27.421
|
26.981
|
-
|
-
|
Bedrijfswaarde
1 |
45.867
|
46.750
|
53.140
|
55.035
|
61.166
|
63.550
|
65.427
|
68.159
|
K/w-verhouding
|
19,9
x
|
31,7
x
|
34,1
x
|
39,8
x
|
22,9
x
|
14,4
x
|
12,6
x
|
11,8
x
|
Dividendrendement
|
3,28%
|
4,1%
|
3,94%
|
4,46%
|
-
|
4,45%
|
4,66%
|
4,91%
|
Marktkapitalisatie/omzet
|
2,19
x
|
1,75
x
|
1,74
x
|
1,41
x
|
1,68
x
|
1,54
x
|
1,48
x
|
1,41
x
|
Bedrijfswaarde/omzet
|
3,71
x
|
3,44
x
|
3,57
x
|
3,2
x
|
3,74
x
|
3,64
x
|
3,58
x
|
3,57
x
|
Bedrijfswaarde/EBITDA
|
11,2
x
|
10,2
x
|
10,1
x
|
9,79
x
|
9,83
x
|
9,4
x
|
8,82
x
|
8,4
x
|
Bedrijfswaarde/FCF
|
-8,85
x
|
-11,1
x
|
-9,67
x
|
-21,5
x
|
-29,9
x
|
-90,3
x
|
97,4
x
|
-1.585
x
|
FCF Yield
|
-11,3%
|
-9,03%
|
-10,3%
|
-4,66%
|
-3,35%
|
-1,11%
|
1,03%
|
-0,06%
|
Price to Book
|
2,05
x
|
1,69
x
|
1,63
x
|
1,56
x
|
1,77
x
|
1,75
x
|
1,64
x
|
1,54
x
|
Aantal aandelen (in duizenden)
|
358.601
|
378.514
|
379.908
|
381.875
|
383.569
|
384.680
|
-
|
-
|
Referentieprijs
2 |
75,41
|
62,82
|
68,25
|
63,62
|
71,49
|
70,14
|
70,14
|
70,14
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.347
|
13.578
|
14.905
|
17.220
|
16.338
|
17.465
|
18.281
|
19.104
|
EBITDA
1 |
4.091
|
4.599
|
5.255
|
5.620
|
6.224
|
6.763
|
7.417
|
8.109
|
Bedrijfsresultaat (EBIT)
1 |
2.366
|
2.632
|
3.037
|
3.059
|
3.503
|
3.811
|
4.261
|
4.601
|
Operationele Marge
|
19,16%
|
19,38%
|
20,38%
|
17,76%
|
21,44%
|
21,82%
|
23,31%
|
24,08%
|
Resultaat voor belastingen (EBT)
1 |
1.127
|
566
|
789
|
662
|
1.515
|
2.465
|
2.878
|
3.100
|
Nettowinst (verlies)
1 |
1.284
|
739
|
759
|
612
|
1.197
|
1.863
|
2.130
|
2.323
|
Nettomarge
|
10,4%
|
5,44%
|
5,09%
|
3,55%
|
7,33%
|
10,67%
|
11,65%
|
12,16%
|
WPA
2 |
3,780
|
1,980
|
2,000
|
1,600
|
3,120
|
4,862
|
5,549
|
5,951
|
Free Cash Flow
1 |
-5.184
|
-4.221
|
-5.494
|
-2.562
|
-2.047
|
-703,8
|
671,5
|
-43
|
FCF-marge
|
-41,99%
|
-31,09%
|
-36,86%
|
-14,88%
|
-12,53%
|
-4,03%
|
3,67%
|
-0,23%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
9,05%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
31,53%
|
-
|
Dividend per aandeel
2 |
2,475
|
2,575
|
2,688
|
2,838
|
-
|
3,118
|
3,270
|
3,444
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
5.299
|
3.331
|
3.968
|
4.008
|
5.228
|
4.016
|
3.966
|
3.964
|
4.702
|
3.706
|
4.155
|
4.153
|
4.861
|
3.807
|
-
|
EBITDA
|
518
|
1.238
|
1.291
|
1.257
|
1.700
|
1.340
|
1.426
|
1.424
|
1.677
|
1.633
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-128
|
677
|
708
|
656
|
939
|
756
|
770
|
774
|
1.012
|
946
|
926,1
|
909,7
|
1.129
|
936,9
|
-
|
Operationele Marge
|
-2,42%
|
20,32%
|
17,84%
|
16,37%
|
17,96%
|
18,82%
|
19,42%
|
19,53%
|
21,52%
|
25,53%
|
22,29%
|
21,9%
|
23,23%
|
24,61%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-326
|
432
|
81
|
299
|
-261
|
543
|
378
|
460
|
189
|
488
|
542,6
|
511
|
730,8
|
572,4
|
-
|
Nettowinst (verlies)
1 |
-341
|
523
|
84
|
241
|
-128
|
415
|
310
|
354
|
155
|
378
|
410,8
|
387,2
|
537,1
|
422,6
|
-
|
Nettomarge
|
-6,44%
|
15,7%
|
2,12%
|
6,01%
|
-2,45%
|
10,33%
|
7,82%
|
8,93%
|
3,3%
|
10,2%
|
9,89%
|
9,32%
|
11,05%
|
11,1%
|
-
|
WPA
2 |
-0,9000
|
1,370
|
0,2200
|
0,6300
|
-0,3300
|
1,090
|
0,8100
|
0,9200
|
0,4000
|
0,9900
|
1,120
|
1,053
|
1,624
|
1,279
|
-
|
Dividend per aandeel
2 |
0,6625
|
0,7000
|
0,7000
|
0,7000
|
0,7000
|
0,7375
|
0,7375
|
0,7375
|
-
|
-
|
0,7684
|
0,7684
|
0,7684
|
0,7651
|
0,7750
|
Datum van publicatie
|
2/11/21
|
24/02/22
|
3/05/22
|
28/07/22
|
1/11/22
|
23/02/23
|
2/05/23
|
27/07/23
|
1/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.825
|
22.972
|
27.211
|
30.740
|
33.745
|
36.569
|
38.445
|
41.178
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,602
x
|
4,995
x
|
5,178
x
|
5,47
x
|
5,422
x
|
5,407
x
|
5,184
x
|
5,078
x
|
Free Cash Flow
1 |
-5.184
|
-4.221
|
-5.494
|
-2.562
|
-2.047
|
-704
|
672
|
-43
|
ROE (netto-inkomsten/eigen vermogen)
|
13,4%
|
12,3%
|
11,6%
|
11,1%
|
11,7%
|
13,4%
|
14,4%
|
14,5%
|
ROA (netto-inkomsten/totale activa)
|
2,63%
|
2,52%
|
2,42%
|
2,28%
|
2,28%
|
2,29%
|
2,55%
|
2,55%
|
Totale activa
1 |
48.742
|
29.314
|
31.414
|
26.854
|
52.406
|
81.543
|
83.692
|
91.179
|
Nettoactief per aandeel
2 |
36,80
|
37,10
|
41,80
|
40,90
|
40,40
|
40,10
|
42,80
|
45,40
|
Cashflow per aandeel
|
-0,9000
|
3,380
|
0,0300
|
8,330
|
8,830
|
-
|
-
|
-
|
Capex
1 |
4.877
|
5.484
|
5.505
|
5.778
|
5.448
|
5.823
|
7.061
|
7.415
|
Capex/omzet
|
39,5%
|
40,39%
|
36,93%
|
33,55%
|
33,35%
|
33,34%
|
38,63%
|
38,81%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
70,14
USD Gemiddelde koersdoel
75,33
USD Spread / Gemiddelde doel +7,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,89% | 26,98 mld. | | +8,64% | 136 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% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|