Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
36,09
USD
|
-1,31%
|
|
+1,83%
|
-3,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.132
|
11.599
|
13.570
|
12.519
|
10.203
|
9.871
|
-
|
-
|
Bedrijfswaarde
1 |
11.348
|
17.308
|
19.618
|
19.335
|
17.265
|
17.252
|
17.802
|
18.184
|
K/w-verhouding
|
45,1
x
|
42,2
x
|
32,1
x
|
27
x
|
20,1
x
|
18,2
x
|
16,9
x
|
15,8
x
|
Dividendrendement
|
1,93%
|
2,05%
|
1,93%
|
2,33%
|
3,18%
|
3,54%
|
3,78%
|
4,03%
|
Marktkapitalisatie/omzet
|
11,4
x
|
7,93
x
|
7,23
x
|
5,47
x
|
4,97
x
|
4,18
x
|
3,92
x
|
3,52
x
|
Bedrijfswaarde/omzet
|
12,8
x
|
11,8
x
|
10,4
x
|
8,45
x
|
8,41
x
|
7,31
x
|
7,06
x
|
6,47
x
|
Bedrijfswaarde/EBITDA
|
22,8
x
|
23,4
x
|
21,8
x
|
19,7
x
|
16,7
x
|
14,2
x
|
13,3
x
|
12,3
x
|
Bedrijfswaarde/FCF
|
-
|
-52,8
x
|
-52,2
x
|
-41,8
x
|
-65
x
|
863
x
|
-52,8
x
|
-64,9
x
|
FCF Yield
|
-
|
-1,89%
|
-1,92%
|
-2,39%
|
-1,54%
|
0,12%
|
-1,9%
|
-1,54%
|
Price to Book
|
2,67
x
|
2,48
x
|
2,67
x
|
2,34
x
|
1,73
x
|
1,59
x
|
1,51
x
|
1,44
x
|
Aantal aandelen (in duizenden)
|
215.841
|
245.272
|
252.743
|
262.291
|
273.166
|
273.516
|
-
|
-
|
Referentieprijs
2 |
46,94
|
47,29
|
53,69
|
47,73
|
37,35
|
36,09
|
36,09
|
36,09
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
889,7
|
1.463
|
1.878
|
2.288
|
2.054
|
2.360
|
2.521
|
2.808
|
EBITDA
1 |
496,6
|
740,3
|
900,7
|
982,4
|
1.036
|
1.214
|
1.336
|
1.481
|
Bedrijfsresultaat (EBIT)
1 |
340,2
|
483,3
|
602,7
|
661,2
|
692,1
|
841,9
|
946,6
|
1.070
|
Operationele Marge
|
38,23%
|
33,04%
|
32,09%
|
28,9%
|
33,7%
|
35,67%
|
37,56%
|
38,09%
|
Resultaat voor belastingen (EBT)
1 |
211,5
|
265
|
422
|
450,9
|
431,8
|
570
|
654,3
|
694
|
Nettowinst (verlies)
1 |
224,5
|
284,8
|
431,6
|
465,2
|
498,2
|
548,1
|
601,8
|
666,3
|
Nettomarge
|
25,24%
|
19,47%
|
22,98%
|
20,33%
|
24,26%
|
23,22%
|
23,87%
|
23,72%
|
WPA
2 |
1,040
|
1,120
|
1,670
|
1,770
|
1,860
|
1,986
|
2,133
|
2,283
|
Free Cash Flow
1 |
-
|
-327,6
|
-375,8
|
-462,5
|
-265,5
|
20
|
-337,4
|
-280
|
FCF-marge
|
-
|
-22,4%
|
-20,01%
|
-20,21%
|
-12,93%
|
0,85%
|
-13,38%
|
-9,97%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
1,65%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
3,65%
|
-
|
-
|
Dividend per aandeel
2 |
0,9066
|
0,9700
|
1,038
|
1,110
|
1,188
|
1,278
|
1,364
|
1,454
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
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 |
361,9
|
535,7
|
699,3
|
448,8
|
434,6
|
705,4
|
726,4
|
436,7
|
411,3
|
479,4
|
750,1
|
458,2
|
447,9
|
608
|
788
|
EBITDA
|
176
|
215,9
|
306
|
216,9
|
208,6
|
250,9
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
101,5
|
139,6
|
227,6
|
137,7
|
125,9
|
170
|
-
|
155,2
|
-
|
174
|
238,8
|
175,2
|
157,8
|
205,5
|
-
|
Operationele Marge
|
28,04%
|
26,06%
|
32,55%
|
30,69%
|
28,96%
|
24,09%
|
-
|
35,55%
|
-
|
36,29%
|
31,84%
|
38,24%
|
35,22%
|
33,79%
|
-
|
Resultaat voor belastingen (EBT)
1 |
52,27
|
-
|
-
|
90,39
|
73,44
|
104,9
|
-
|
91
|
76,36
|
104,6
|
175,1
|
111,5
|
94,03
|
141,7
|
-
|
Nettowinst (verlies)
1 |
50,5
|
116,5
|
199,4
|
82,29
|
68,64
|
114,9
|
191,4
|
91,27
|
80,08
|
135,4
|
195,8
|
108,1
|
93,76
|
152,4
|
-
|
Nettomarge
|
13,96%
|
21,75%
|
28,51%
|
18,34%
|
15,79%
|
16,29%
|
26,35%
|
20,9%
|
19,47%
|
28,25%
|
26,11%
|
23,59%
|
20,93%
|
25,06%
|
-
|
WPA
2 |
0,1900
|
0,4400
|
0,7600
|
0,3100
|
0,2600
|
0,4400
|
0,7200
|
0,3400
|
0,3000
|
0,5000
|
0,7760
|
0,3775
|
0,3309
|
0,5397
|
0,7400
|
Dividend per aandeel
2 |
0,2682
|
0,2682
|
0,2682
|
0,2682
|
0,2870
|
0,2870
|
0,2870
|
0,2870
|
0,3071
|
0,3071
|
0,3271
|
0,3271
|
0,3271
|
0,3271
|
0,3475
|
Datum van publicatie
|
1/11/21
|
23/02/22
|
9/05/22
|
3/08/22
|
7/11/22
|
27/02/23
|
8/05/23
|
7/08/23
|
6/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.216
|
5.709
|
6.048
|
6.816
|
7.062
|
7.381
|
7.931
|
8.313
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,449
x
|
7,712
x
|
6,715
x
|
6,939
x
|
6,818
x
|
6,08
x
|
5,936
x
|
5,611
x
|
Free Cash Flow
1 |
-
|
-328
|
-376
|
-462
|
-266
|
20
|
-337
|
-280
|
ROE (netto-inkomsten/eigen vermogen)
|
7,62%
|
6,65%
|
8,75%
|
8,81%
|
8,84%
|
8,97%
|
9,19%
|
9,56%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
3,04%
|
3,06%
|
3,06%
|
3,2%
|
3,3%
|
3,7%
|
Totale activa
1 |
-
|
-
|
14.182
|
15.189
|
16.280
|
17.128
|
18.235
|
18.007
|
Nettoactief per aandeel
2 |
17,60
|
19,10
|
20,10
|
20,40
|
21,60
|
22,70
|
23,90
|
25,10
|
Cashflow per aandeel
|
1,580
|
2,210
|
2,900
|
3,050
|
2,980
|
-
|
-
|
-
|
Capex
1 |
550
|
836
|
1.021
|
1.063
|
1.199
|
1.359
|
1.512
|
1.392
|
Capex/omzet
|
61,85%
|
57,13%
|
54,34%
|
46,45%
|
58,38%
|
57,59%
|
59,98%
|
49,55%
|
Datum van publicatie
|
26/02/20
|
24/02/21
|
23/02/22
|
27/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
36,09
USD Gemiddelde koersdoel
43,77
USD Spread / Gemiddelde doel +21,29% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,37% | 9,87 mld. | | -4,69% | 9,16 mld. | | -1,98% | 8,82 mld. | | +7,06% | 2,92 mld. | | +24,08% | 2,89 mld. | | -7,60% | 2,77 mld. | | -13,07% | 2,6 mld. | | -11,44% | 2,37 mld. | | -5,83% | 1,69 mld. | | +9,71% | 1,62 mld. |
Waterleidingbedrijven - Andere
|