Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 19,52 EUR | -0,66% |
|
+0,96% | +27,50% |
| 18/06 | Engie-dochter en Solarcycle bundelen krachten in recyclingprogramma voor zonnepanelen | MT |
| 18/06 | Engie: overeenkomst inzake recycling van zonnepanelen in de VS | CF |
Voorlopige winst- en verliesrekening: ENGIE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 55.751 | 57.866 | 93.865 | 82.565 | 73.812 | 74.124 | 73.305 | 74.736 |
| Variatie | - | 3,79% | 62,21% | -12,04% | -10,6% | 0,42% | -1,1% | 1,95% |
| EBITDA 1 | 9.276 | 10.563 | 13.713 | 15.017 | 15.600 | 14.611 | 14.351 | 14.835 |
| Variatie | - | 13,87% | 29,82% | 9,51% | 3,88% | -6,34% | -1,78% | 3,37% |
| Bedrijfsresultaat (EBIT) 1 | 4.441 | 6.513 | 9.045 | 10.084 | 10.341 | 9.246 | 9.030 | 9.329 |
| Variatie | - | 46,66% | 38,88% | 11,49% | 2,55% | -10,58% | -2,34% | 3,31% |
| Betaalde rente 1 | -1.678 | -1.350 | -3.003 | -2.163 | -1.842 | -2.201 | -2.301 | -2.390 |
| Resultaat voor belastingen (EBT) 1 | -177 | 5.372 | -1.876 | 3.935 | 7.188 | 6.667 | 6.430 | 6.697 |
| Variatie | - | 3.135,03% | -134,92% | 309,75% | 82,67% | -7,25% | -3,55% | 4,16% |
| Nettowinst (verlies) 1 | -1.536 | 3.661 | 216 | 2.208 | 4.106 | 4.500 | 4.357 | 4.548 |
| Variatie | - | 338,35% | -94,1% | 922,22% | 85,96% | 9,59% | -3,17% | 4,39% |
| Datum van publicatie | 26/02/21 | 15/02/22 | 21/02/23 | 22/02/24 | 27/02/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Balansprognose: ENGIE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 22.458 | 24.663 | 24.054 | 29.493 | 33.223 | 43.634 | 46.503 | 48.441 |
| Variatie | - | 9,82% | -2,47% | 22,61% | 12,65% | 31,34% | 6,58% | 4,17% |
| Datum van publicatie | 26/02/21 | 15/02/22 | 21/02/23 | 22/02/24 | 27/02/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte kasstroom: ENGIE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 5.115 | 5.990 | 7.858 | 10.614 | 9.385 | 10.059 | 10.181 | 9.711 |
| Variatie | - | 17,11% | 31,19% | 35,07% | -11,58% | 7,18% | 1,22% | -4,62% |
| Vrije kasstroom (FCF) 1 | 2.474 | 1.322 | 2.207 | 5.789 | 3.759 | 1.593 | 1.580 | 1.317 |
| Variatie | - | -46,56% | 66,94% | 162,3% | -35,07% | -57,62% | -0,82% | -16,62% |
| Datum van publicatie | 26/02/21 | 15/02/22 | 21/02/23 | 22/02/24 | 27/02/25 | - | - | - |
1EUR in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: ENGIE
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 16,64% | 18,25% | 14,61% | 18,19% | 21,13% | 19,71% | 19,58% | 19,85% |
| EBIT-marge (%) | 7,97% | 11,26% | 9,64% | 12,21% | 14,01% | 12,47% | 12,32% | 12,48% |
| EBT-marge (%) | -0,32% | 9,28% | -2% | 4,77% | 9,74% | 8,99% | 8,77% | 8,96% |
| Nettomarge (%) | -2,76% | 6,33% | 0,23% | 2,67% | 5,56% | 6,07% | 5,94% | 6,09% |
| FCF-marge (%) | 4,44% | 2,28% | 2,35% | 7,01% | 5,09% | 2,15% | 2,16% | 1,76% |
| Vrije kasstroom/nettoresultaat (%) | -161,07% | 36,11% | 1.021,76% | 262,18% | 91,55% | 35,4% | 36,26% | 28,96% |
Winstgevendheid | ||||||||
| ROA | 1,09% | 1,93% | 2,27% | 2,5% | 2,9% | 2,36% | 2,19% | 2,21% |
| ROE | 5,49% | 11,1% | 14,66% | 14,31% | 14,25% | 12,82% | 12% | 12,02% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 2,42x | 2,33x | 1,75x | 1,96x | 2,13x | 2,99x | 3,24x | 3,27x |
| Schuld/vrije kasstroom | 9,08x | 18,66x | 10,9x | 5,09x | 8,84x | 27,39x | 29,43x | 36,77x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 9,17% | 10,35% | 8,37% | 12,86% | 12,71% | 13,57% | 13,89% | 12,99% |
| CAPEX / EBITDA (%) | 55,14% | 56,71% | 57,3% | 70,68% | 60,16% | 68,84% | 70,94% | 65,46% |
| CAPEX / FCF (%) | 206,75% | 453,1% | 356,05% | 183,35% | 249,67% | 631,43% | 644,38% | 737,19% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 3,127 | 3,008 | 3,548 | 5,416 | 5,42 | 4,541 | 4,457 | 4,453 |
| Variatie | - | -3,81% | 17,96% | 52,65% | 0,08% | -16,22% | -1,85% | -0,08% |
| Dividend per aandeel 1 | 0,53 | 0,85 | 1,4 | 1,43 | 1,48 | 1,362 | 1,314 | 1,364 |
| Variatie | - | 60,38% | 64,71% | 2,14% | 3,5% | -7,97% | -3,5% | 3,74% |
| Nettoactief per aandeel 1 | 11,98 | 15,29 | 14,15 | 14,74 | 17,1 | 14,56 | 14,8 | 15,23 |
| Variatie | - | 27,63% | -7,4% | 4,14% | 15,99% | -14,85% | 1,68% | 2,88% |
| WPA 1 | -0,71 | 1,46 | 0,08 | 0,87 | 1,65 | 1,807 | 1,758 | 1,842 |
| Variatie | - | 305,63% | -94,52% | 987,5% | 89,66% | 9,51% | -2,73% | 4,82% |
| Aantal aandelen (in duizend) | 2.413.131 | 2.416.820 | 2.422.402 | 2.420.755 | 2.420.755 | 2.425.841 | 2.425.841 | 2.425.841 |
| Datum van publicatie | 26/02/21 | 15/02/22 | 21/02/23 | 22/02/24 | 27/02/25 | - | - | - |
1EUR
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 10,8x | 11,1x |
| PBR-ratio | 1,34x | 1,32x |
| EV/omzet | 1,23x | 1,28x |
| Dividendrendement | 6,98% | 6,73% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
17
Laatste slotkoers
19,52EUR
Gemiddelde koersdoel
20,68EUR
Spread / Gemiddelde doel
+5,95%
Kwartaalomzet - Afwijkingspercentage
- Beurs
- Aandelen
- Koers ENGI
- Financiën ENGIE
Kies jouw editie
Alle financiële informatie op nationaal niveau
