Beurs gesloten -
Nyse
22:10:00 14-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
11,3
USD
|
+0,71%
|
|
+1,85%
|
+14,19%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.443
|
16.672
|
25.361
|
36.660
|
43.402
|
51.090
|
-
|
-
|
Bedrijfswaarde
1 |
85.206
|
67.743
|
74.727
|
84.665
|
95.629
|
103.056
|
100.807
|
99.077
|
K/w-verhouding
|
9,43
x
|
-25,8
x
|
4,35
x
|
8,48
x
|
12,7
x
|
10,3
x
|
8,8
x
|
8,38
x
|
Dividendrendement
|
9,51%
|
14,8%
|
7,69%
|
8,42%
|
9,02%
|
8,51%
|
8,87%
|
9,36%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,43
x
|
0,38
x
|
0,41
x
|
0,55
x
|
0,56
x
|
0,57
x
|
0,56
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
1,74
x
|
1,11
x
|
0,94
x
|
1,22
x
|
1,13
x
|
1,13
x
|
1,09
x
|
Bedrijfswaarde/EBITDA
|
7,6
x
|
6,43
x
|
5,73
x
|
6,47
x
|
6,98
x
|
6,7
x
|
6,34
x
|
6,04
x
|
Bedrijfswaarde/FCF
|
41,7
x
|
30,4
x
|
8,96
x
|
14,9
x
|
14,9
x
|
17,1
x
|
15,2
x
|
13,5
x
|
FCF Yield
|
2,4%
|
3,29%
|
11,2%
|
6,7%
|
6,71%
|
5,84%
|
6,58%
|
7,4%
|
Price to Book
|
1,54
x
|
0,9
x
|
0,74
x
|
1,11
x
|
1,2
x
|
1,46
x
|
1,39
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
2.684.596
|
2.697.716
|
3.081.577
|
3.088.475
|
3.145.066
|
3.370.023
|
-
|
-
|
Referentieprijs
2 |
12,83
|
6,180
|
8,230
|
11,87
|
13,80
|
15,16
|
15,16
|
15,16
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
54.213
|
38.954
|
67.417
|
89.876
|
78.586
|
91.448
|
89.345
|
91.008
|
EBITDA
1 |
11.214
|
10.531
|
13.046
|
13.093
|
13.698
|
15.387
|
15.894
|
16.414
|
Bedrijfsresultaat (EBIT)
1 |
7.277
|
5.860
|
8.851
|
7.738
|
8.295
|
9.776
|
10.374
|
10.937
|
Operationele Marge
|
13,42%
|
15,04%
|
13,13%
|
8,61%
|
10,56%
|
10,69%
|
11,61%
|
12,02%
|
Resultaat voor belastingen (EBT)
1 |
5.094
|
377
|
6.871
|
6.072
|
5.597
|
7.474
|
8.057
|
8.154
|
Nettowinst (verlies)
1 |
3.588
|
-647
|
5.179
|
4.330
|
3.469
|
5.280
|
6.137
|
6.512
|
Nettomarge
|
6,62%
|
-1,66%
|
7,68%
|
4,82%
|
4,41%
|
5,77%
|
6,87%
|
7,16%
|
WPA
2 |
1,360
|
-0,2400
|
1,890
|
1,400
|
1,090
|
1,474
|
1,722
|
1,809
|
Free Cash Flow
1 |
2.043
|
2.231
|
8.340
|
5.670
|
6.421
|
6.015
|
6.632
|
7.334
|
FCF-marge
|
3,77%
|
5,73%
|
12,37%
|
6,31%
|
8,17%
|
6,58%
|
7,42%
|
8,06%
|
Kasstroomconversie (ebitda)
|
18,22%
|
21,19%
|
63,93%
|
43,31%
|
46,88%
|
39,09%
|
41,72%
|
44,68%
|
Kasstroomconversie (nettowinst)
|
56,94%
|
-
|
161,03%
|
130,95%
|
185,1%
|
113,92%
|
108,06%
|
112,62%
|
Dividend per aandeel
2 |
1,220
|
0,9150
|
0,6325
|
1,000
|
1,245
|
1,291
|
1,344
|
1,419
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
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
|
2025 Q2
|
---|
Omzet
1 |
18.657
|
20.491
|
25.945
|
22.939
|
20.501
|
18.995
|
18.320
|
20.739
|
20.532
|
21.629
|
23.128
|
23.637
|
24.011
|
24.349
|
25.412
|
EBITDA
1 |
2.811
|
3.340
|
3.228
|
3.088
|
3.437
|
3.433
|
3.122
|
3.541
|
3.602
|
3.880
|
3.680
|
3.806
|
3.924
|
3.911
|
3.806
|
Bedrijfsresultaat (EBIT)
1 |
1.729
|
1.846
|
2.113
|
1.973
|
1.806
|
2.062
|
1.835
|
2.233
|
2.165
|
2.380
|
2.363
|
2.447
|
2.525
|
2.587
|
2.237
|
Operationele Marge
|
9,27%
|
9,01%
|
8,14%
|
8,6%
|
8,81%
|
10,86%
|
10,02%
|
10,77%
|
10,54%
|
11%
|
10,22%
|
10,35%
|
10,52%
|
10,62%
|
8,8%
|
Resultaat voor belastingen (EBT)
1 |
1.181
|
1.478
|
1.708
|
1.404
|
1.482
|
1.518
|
1.341
|
1.124
|
1.614
|
1.781
|
1.657
|
1.833
|
1.940
|
1.785
|
1.788
|
Nettowinst (verlies)
1 |
820
|
1.162
|
1.326
|
899
|
1.049
|
1.003
|
797
|
466
|
1.203
|
1.089
|
1.336
|
1.341
|
1.428
|
1.427
|
1.207
|
Nettomarge
|
4,4%
|
5,67%
|
5,11%
|
3,92%
|
5,12%
|
5,28%
|
4,35%
|
2,25%
|
5,86%
|
5,03%
|
5,78%
|
5,67%
|
5,95%
|
5,86%
|
4,75%
|
WPA
2 |
0,2900
|
0,3700
|
0,3900
|
0,2900
|
0,3400
|
0,3200
|
0,2500
|
0,1500
|
0,3700
|
0,3200
|
0,3414
|
0,3515
|
0,3858
|
0,3772
|
0,3259
|
Dividend per aandeel
2 |
0,1750
|
0,2000
|
0,2300
|
0,2650
|
0,3050
|
0,3075
|
0,3100
|
0,3125
|
0,3150
|
-
|
0,3206
|
0,3232
|
0,3268
|
0,3314
|
0,3338
|
Datum van publicatie
|
16/02/22
|
4/05/22
|
3/08/22
|
1/11/22
|
15/02/23
|
2/05/23
|
2/08/23
|
1/11/23
|
14/02/24
|
8/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
50.763
|
51.071
|
49.366
|
48.005
|
52.227
|
51.967
|
49.718
|
47.987
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,527
x
|
4,85
x
|
3,784
x
|
3,666
x
|
3,813
x
|
3,377
x
|
3,128
x
|
2,924
x
|
Free Cash Flow
1 |
2.043
|
2.231
|
8.340
|
5.670
|
6.421
|
6.015
|
6.632
|
7.334
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
2,46%
|
21%
|
14,6%
|
9,95%
|
14,6%
|
16,1%
|
17%
|
ROA (netto-inkomsten/totale activa)
|
3,83%
|
0,51%
|
5,21%
|
4,45%
|
3,16%
|
5,1%
|
6,2%
|
6,8%
|
Totale activa
1 |
93.564
|
-126.121
|
99.451
|
97.411
|
109.671
|
103.529
|
98.982
|
95.767
|
Nettoactief per aandeel
2 |
8,310
|
6,860
|
11,10
|
10,70
|
11,50
|
10,40
|
10,90
|
11,50
|
Cashflow per aandeel
2 |
3,030
|
2,730
|
4,070
|
2,920
|
3,010
|
4,130
|
4,100
|
-
|
Capex
1 |
5.960
|
5.130
|
2.822
|
3.381
|
3.134
|
3.344
|
3.106
|
2.945
|
Capex/omzet
|
10,99%
|
13,17%
|
4,19%
|
3,76%
|
3,99%
|
3,66%
|
3,48%
|
3,24%
|
Datum van publicatie
|
19/02/20
|
17/02/21
|
16/02/22
|
15/02/23
|
14/02/24
|
-
|
-
|
-
|
Laatste slotkoers
15,16
USD Gemiddelde koersdoel
18,84
USD Spread / Gemiddelde doel +24,27% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,97% | 15,37 mld. | | +24,20% | 6,61 mld. | | +63,10% | 2,01 mld. | | -7,19% | 1,6 mld. | | +4,91% | 1,18 mld. | | +24,60% | 952 mln. | | -35,19% | 142 mln. | | -5,26% | 140 mln. | | -30,17% | 113 mln. |
Aardgasleiding
|