Beurs gesloten -
Euronext Lisbonne
17:35:12 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,85
EUR
|
+1,82%
|
|
+0,16%
|
-30,63%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.159
|
19.889
|
21.036
|
19.768
|
18.969
|
13.158
|
-
|
-
|
Bedrijfswaarde
1 |
11.962
|
23.332
|
24.772
|
19.768
|
18.969
|
21.188
|
22.030
|
23.026
|
K/w-verhouding
|
19,7
x
|
36,1
x
|
31,7
x
|
32,6
x
|
-
|
26,8
x
|
21,8
x
|
17,5
x
|
Dividendrendement
|
0,75%
|
0,35%
|
0,41%
|
-
|
-
|
1,5%
|
1,81%
|
2,09%
|
Marktkapitalisatie/omzet
|
5,02
x
|
11,5
x
|
12
x
|
8,34
x
|
8,47
x
|
5,21
x
|
4,64
x
|
4,28
x
|
Bedrijfswaarde/omzet
|
6,56
x
|
13,5
x
|
14,1
x
|
8,34
x
|
8,47
x
|
8,39
x
|
7,76
x
|
7,5
x
|
Bedrijfswaarde/EBITDA
|
7,26
x
|
14,1
x
|
14,1
x
|
9,16
x
|
10,3
x
|
10,7
x
|
9,67
x
|
9,27
x
|
Bedrijfswaarde/FCF
|
-598
x
|
-19,6
x
|
-14,5
x
|
-
|
-
|
-8,33
x
|
-10,9
x
|
-12,6
x
|
FCF Yield
|
-0,17%
|
-5,1%
|
-6,9%
|
-
|
-
|
-12%
|
-9,14%
|
-7,95%
|
Price to Book
|
1,33
x
|
2,74
x
|
2,37
x
|
2,19
x
|
-
|
1,14
x
|
1,06
x
|
0,99
x
|
Aantal aandelen (in duizenden)
|
872.308
|
872.308
|
960.558
|
960.558
|
1.023.978
|
1.023.978
|
-
|
-
|
Referentieprijs
2 |
10,50
|
22,80
|
21,90
|
20,58
|
18,52
|
12,85
|
12,85
|
12,85
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
16/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.824
|
1.731
|
1.758
|
2.371
|
2.239
|
2.525
|
2.838
|
3.072
|
EBITDA
1 |
1.648
|
1.655
|
1.760
|
2.157
|
1.845
|
1.975
|
2.278
|
2.484
|
Bedrijfsresultaat (EBIT)
1 |
1.055
|
1.054
|
1.151
|
1.412
|
875
|
1.126
|
1.333
|
1.498
|
Operationele Marge
|
57,86%
|
60,9%
|
65,47%
|
59,52%
|
39,08%
|
44,61%
|
46,98%
|
48,76%
|
Resultaat voor belastingen (EBT)
1 |
709,1
|
768,9
|
903
|
962,4
|
561
|
774,2
|
928,4
|
1.126
|
Nettowinst (verlies)
1 |
475,1
|
555,7
|
655
|
616,2
|
309
|
493,7
|
606,3
|
754,3
|
Nettomarge
|
26,05%
|
32,11%
|
37,26%
|
25,99%
|
13,8%
|
19,55%
|
21,36%
|
24,55%
|
WPA
2 |
0,5329
|
0,6316
|
0,6908
|
0,6316
|
-
|
0,4795
|
0,5899
|
0,7343
|
Free Cash Flow
1 |
-20
|
-1.190
|
-1.711
|
-
|
-
|
-2.545
|
-2.013
|
-1.830
|
FCF-marge
|
-1,1%
|
-68,75%
|
-97,3%
|
-
|
-
|
-100,79%
|
-70,94%
|
-59,55%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,0790
|
0,0790
|
0,0888
|
-
|
-
|
0,1922
|
0,2326
|
0,2691
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
16/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
912,9
|
856
|
336
|
566,3
|
569
|
668
|
1.237
|
505,7
|
628,5
|
706
|
519
|
1.225
|
428,7
|
585
|
618,8
|
477,4
|
394,6
|
843,4
|
-
|
EBITDA
1 |
793,2
|
654,2
|
262,8
|
842,7
|
394
|
582
|
976
|
506
|
675
|
448
|
316
|
764
|
663
|
418
|
438,3
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
501
|
363,6
|
108,4
|
679
|
232
|
408
|
640
|
323,4
|
448,5
|
266
|
113
|
379
|
477
|
19
|
236,3
|
-
|
-
|
-
|
-
|
Operationele Marge
|
54,88%
|
42,48%
|
32,26%
|
119,9%
|
40,77%
|
61,08%
|
51,74%
|
63,95%
|
71,36%
|
37,68%
|
21,77%
|
30,93%
|
111,28%
|
3,25%
|
38,19%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
337,3
|
252,5
|
32
|
618,5
|
158
|
297
|
455
|
212,5
|
295,4
|
140
|
70
|
210,1
|
388,9
|
-38
|
150
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
254,7
|
141,6
|
6,6
|
506,8
|
66
|
199
|
265
|
151,3
|
200,2
|
65
|
15
|
79,83
|
365,2
|
-136
|
65,4
|
36,79
|
367,5
|
46,75
|
-
|
Nettomarge
|
27,9%
|
16,54%
|
1,96%
|
89,49%
|
11,6%
|
29,79%
|
21,42%
|
29,91%
|
31,86%
|
9,21%
|
2,89%
|
6,51%
|
85,19%
|
-23,25%
|
10,57%
|
7,71%
|
93,12%
|
5,54%
|
-
|
WPA
2 |
0,2862
|
0,1579
|
0,0100
|
0,5300
|
0,0710
|
0,2100
|
-
|
0,1500
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0642
|
0,0359
|
0,3564
|
0,0454
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,0888
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0501
|
0,0501
|
0,0501
|
0,0501
|
0,0687
|
Datum van publicatie
|
3/09/20
|
28/07/21
|
3/11/21
|
16/02/22
|
4/05/22
|
28/07/22
|
28/07/22
|
26/10/22
|
1/03/23
|
3/05/23
|
26/07/23
|
26/07/23
|
31/10/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.803
|
3.443
|
3.736
|
-
|
-
|
8.030
|
8.872
|
9.868
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,701
x
|
2,081
x
|
2,123
x
|
-
|
-
|
4,066
x
|
3,896
x
|
3,973
x
|
Free Cash Flow
1 |
-20
|
-1.190
|
-1.711
|
-
|
-
|
-2.545
|
-2.013
|
-1.830
|
ROE (netto-inkomsten/eigen vermogen)
|
7,05%
|
7,76%
|
8,13%
|
6,93%
|
-
|
4,01%
|
4,77%
|
5,29%
|
ROA (netto-inkomsten/totale activa)
|
2,7%
|
3,1%
|
3,26%
|
2,49%
|
-
|
1,75%
|
1,83%
|
1,67%
|
Totale activa
1 |
17.616
|
17.928
|
20.084
|
24.762
|
-
|
28.228
|
33.178
|
45.037
|
Nettoactief per aandeel
2 |
7,890
|
8,310
|
9,250
|
9,400
|
-
|
11,30
|
12,20
|
13,00
|
Cashflow per aandeel
2 |
1,230
|
1,030
|
0,8600
|
1,090
|
-
|
1,280
|
1,440
|
1,700
|
Capex
1 |
1.109
|
2.098
|
2.522
|
2.350
|
-
|
3.672
|
3.532
|
3.489
|
Capex/omzet
|
60,81%
|
121,22%
|
143,46%
|
99,08%
|
-
|
145,45%
|
124,46%
|
113,58%
|
Datum van publicatie
|
20/02/20
|
24/02/21
|
16/02/22
|
1/03/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
12,85
EUR Gemiddelde koersdoel
17,65
EUR Spread / Gemiddelde doel +37,34% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -30,63% | 14,05 mld. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -12,22% | 6,33 mld. | | -14,83% | 3,83 mld. | | -13,37% | 3,89 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. | | -11,17% | 2,38 mld. |
Hernieuwbare IPP's
|