Beurs gesloten -
Xetra
17:36:05 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,4
EUR
|
-2,01%
|
|
+6,54%
|
-13,64%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Marktkapitalisatie
1 |
7.909
|
13.678
|
15.168
|
20.585
|
23.564
|
21.452
|
Bedrijfswaarde
1 |
12.064
|
20.854
|
23.938
|
25.289
|
29.947
|
30.359
|
K/w-verhouding
|
23,7
x
|
18,6
x
|
25,4
x
|
56,7
x
|
13,6
x
|
14
x
|
Dividendrendement
|
2,23%
|
1,39%
|
1,79%
|
1,45%
|
1,26%
|
1,89%
|
Marktkapitalisatie/omzet
|
0,38
x
|
0,72
x
|
0,76
x
|
0,64
x
|
0,42
x
|
0,48
x
|
Bedrijfswaarde/omzet
|
0,58
x
|
1,1
x
|
1,2
x
|
0,78
x
|
0,53
x
|
0,68
x
|
Bedrijfswaarde/EBITDA
|
6,38
x
|
10,1
x
|
9,73
x
|
10,2
x
|
10,6
x
|
5,5
x
|
Bedrijfswaarde/FCF
|
-20,9
x
|
-29,4
x
|
-19,1
x
|
6,26
x
|
-21,9
x
|
-9,76
x
|
FCF Yield
|
-4,78%
|
-3,4%
|
-5,24%
|
16%
|
-4,56%
|
-10,2%
|
Price to Book
|
1,99
x
|
3,47
x
|
3,88
x
|
4,43
x
|
2,63
x
|
2,3
x
|
Aantal aandelen (in duizenden)
|
270.855
|
270.855
|
270.855
|
270.855
|
270.855
|
270.855
|
Referentieprijs
2 |
29,20
|
50,50
|
56,00
|
76,00
|
87,00
|
79,20
|
Datum van publicatie
|
28/03/19
|
26/03/20
|
25/03/21
|
23/03/22
|
27/03/23
|
11/03/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Omzet
1 |
20.720
|
18.913
|
19.900
|
32.368
|
56.308
|
44.786
|
EBITDA
1 |
1.892
|
2.061
|
2.460
|
2.492
|
2.821
|
5.520
|
Bedrijfsresultaat (EBIT)
1 |
694,9
|
690,4
|
1.228
|
1.118
|
1.397
|
4.033
|
Operationele Marge
|
3,35%
|
3,65%
|
6,17%
|
3,45%
|
2,48%
|
9%
|
Resultaat voor belastingen (EBT)
1 |
596,3
|
902,2
|
1.003
|
513,3
|
2.395
|
2.841
|
Nettowinst (verlies)
1 |
334,2
|
734,2
|
596,1
|
363,2
|
1.738
|
1.538
|
Nettomarge
|
1,61%
|
3,88%
|
3%
|
1,12%
|
3,09%
|
3,43%
|
WPA
2 |
1,234
|
2,711
|
2,201
|
1,341
|
6,417
|
5,677
|
Free Cash Flow
1 |
-577,2
|
-708,6
|
-1.255
|
4.041
|
-1.364
|
-3.110
|
FCF-marge
|
-2,79%
|
-3,75%
|
-6,3%
|
12,49%
|
-2,42%
|
-6,94%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
162,2%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
1.112,67%
|
-
|
-
|
Dividend per aandeel
2 |
0,6500
|
0,7000
|
1,000
|
1,100
|
1,100
|
1,500
|
Datum van publicatie
|
28/03/19
|
26/03/20
|
25/03/21
|
23/03/22
|
27/03/23
|
11/03/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
---|
Nettoschuldpositie
1 |
4.155
|
7.176
|
8.770
|
4.704
|
6.383
|
8.908
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,196
x
|
3,482
x
|
3,566
x
|
1,888
x
|
2,263
x
|
1,614
x
|
Free Cash Flow
1 |
-577
|
-709
|
-1.255
|
4.041
|
-1.364
|
-3.110
|
ROE (netto-inkomsten/eigen vermogen)
|
7,71%
|
13,2%
|
10,6%
|
5,42%
|
17,3%
|
12,8%
|
ROA (netto-inkomsten/totale activa)
|
1,11%
|
1,04%
|
1,72%
|
1,19%
|
1,24%
|
3,76%
|
Totale activa
1 |
30.162
|
70.528
|
34.659
|
30.462
|
140.127
|
40.943
|
Nettoactief per aandeel
2 |
14,70
|
14,60
|
14,40
|
17,20
|
33,10
|
34,40
|
Cashflow per aandeel
2 |
8,300
|
5,040
|
4,620
|
24,60
|
23,90
|
22,10
|
Capex
1 |
1.370
|
1.948
|
2.178
|
2.362
|
2.771
|
4.404
|
Capex/omzet
|
6,61%
|
10,3%
|
10,95%
|
7,3%
|
4,92%
|
9,83%
|
Datum van publicatie
|
28/03/19
|
26/03/20
|
25/03/21
|
23/03/22
|
27/03/23
|
11/03/24
|
|
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,64% | 19,78 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% | 41,94 mld. |
Elektriciteitsbedrijven - Andere
|