Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
59,46
USD
|
-1,75%
|
|
-0,39%
|
-3,66%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
27.542
|
29.658
|
31.279
|
29.202
|
21.560
|
20.854
|
-
|
-
|
Bedrijfswaarde
1 |
43.098
|
47.520
|
51.432
|
51.768
|
48.261
|
47.023
|
48.077
|
49.497
|
K/w-verhouding
|
30,3
x
|
24,4
x
|
25,7
x
|
20,7
x
|
-49
x
|
13
x
|
12,2
x
|
11,6
x
|
Dividendrendement
|
2,52%
|
2,62%
|
2,65%
|
3,04%
|
4,37%
|
4,86%
|
5,14%
|
5,47%
|
Marktkapitalisatie/omzet
|
3,23
x
|
3,33
x
|
3,17
x
|
2,38
x
|
1,81
x
|
1,6
x
|
1,55
x
|
1,51
x
|
Bedrijfswaarde/omzet
|
5,05
x
|
5,34
x
|
5,21
x
|
4,21
x
|
4,05
x
|
3,61
x
|
3,57
x
|
3,57
x
|
Bedrijfswaarde/EBITDA
|
14,8
x
|
14,9
x
|
15,5
x
|
13,5
x
|
15
x
|
11,1
x
|
10,5
x
|
10,2
x
|
Bedrijfswaarde/FCF
|
-47,8
x
|
-37,7
x
|
-42,4
x
|
-49,7
x
|
-17,9
x
|
-96,2
x
|
-161
x
|
2.475
x
|
FCF Yield
|
-2,09%
|
-2,65%
|
-2,36%
|
-2,01%
|
-5,58%
|
-1,04%
|
-0,62%
|
0,04%
|
Price to Book
|
2,22
x
|
2,09
x
|
2,15
x
|
1,89
x
|
1,52
x
|
1,27
x
|
1,19
x
|
1,13
x
|
Aantal aandelen (in duizenden)
|
323.761
|
342.824
|
343.806
|
348.307
|
349.326
|
350.727
|
-
|
-
|
Referentieprijs
2 |
85,07
|
86,51
|
90,98
|
83,84
|
61,72
|
59,46
|
59,46
|
59,46
|
Datum van publicatie
|
19/02/20
|
16/02/21
|
16/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
8.526
|
8.904
|
9.863
|
12.289
|
11.911
|
13.017
|
13.457
|
13.850
|
EBITDA
1 |
2.911
|
3.180
|
3.328
|
3.841
|
3.215
|
4.230
|
4.585
|
4.853
|
Bedrijfsresultaat (EBIT)
1 |
1.830
|
1.989
|
1.993
|
2.198
|
2.399
|
2.670
|
2.888
|
3.064
|
Operationele Marge
|
21,46%
|
22,33%
|
20,21%
|
17,89%
|
20,14%
|
20,51%
|
21,47%
|
22,12%
|
Resultaat voor belastingen (EBT)
1 |
1.190
|
1.559
|
1.572
|
1.866
|
-275
|
2.058
|
2.219
|
2.397
|
Nettowinst (verlies)
1 |
909,1
|
1.205
|
1.221
|
1.405
|
-442,2
|
1.621
|
1.746
|
1.873
|
Nettomarge
|
10,66%
|
13,53%
|
12,37%
|
11,43%
|
-3,71%
|
12,45%
|
12,97%
|
13,52%
|
WPA
2 |
2,810
|
3,550
|
3,540
|
4,050
|
-1,260
|
4,587
|
4,885
|
5,139
|
Free Cash Flow
1 |
-901,9
|
-1.260
|
-1.212
|
-1.041
|
-2.691
|
-489
|
-298,6
|
20
|
FCF-marge
|
-10,58%
|
-14,16%
|
-12,29%
|
-8,47%
|
-22,59%
|
-3,76%
|
-2,22%
|
0,14%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,41%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,07%
|
Dividend per aandeel
2 |
2,140
|
2,270
|
2,410
|
2,550
|
2,700
|
2,888
|
3,058
|
3,250
|
Datum van publicatie
|
19/02/20
|
16/02/21
|
16/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
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 |
2.461
|
2.482
|
3.471
|
2.573
|
3.216
|
3.030
|
3.796
|
2.629
|
2.791
|
2.694
|
3.722
|
2.699
|
2.935
|
3.045
|
-
|
EBITDA
1 |
805,4
|
826,7
|
1.189
|
820,2
|
970,7
|
861
|
986,5
|
662,2
|
716,1
|
850,3
|
1.127
|
929,5
|
1.003
|
1.079
|
-
|
Bedrijfsresultaat (EBIT)
1 |
483,3
|
472,8
|
663,1
|
455,6
|
557,3
|
522,2
|
749,6
|
560,7
|
530,6
|
558,5
|
802,3
|
579
|
630,3
|
648,3
|
-
|
Operationele Marge
|
19,64%
|
19,05%
|
19,1%
|
17,71%
|
17,33%
|
17,24%
|
19,75%
|
21,32%
|
19,01%
|
20,73%
|
21,55%
|
21,45%
|
21,48%
|
21,29%
|
-
|
Resultaat voor belastingen (EBT)
1 |
379,1
|
358,3
|
581,4
|
389,3
|
469
|
426,3
|
644
|
47,22
|
387,4
|
-1.354
|
677,5
|
422,7
|
454,1
|
501,2
|
-
|
Nettowinst (verlies)
1 |
283,2
|
306,7
|
443,4
|
291,9
|
349,4
|
320,2
|
491,2
|
15,42
|
339,7
|
-1.288
|
520,8
|
342,4
|
368,2
|
373,5
|
-
|
Nettomarge
|
11,51%
|
12,36%
|
12,77%
|
11,34%
|
10,87%
|
10,57%
|
12,94%
|
0,59%
|
12,17%
|
-47,82%
|
13,99%
|
12,69%
|
12,55%
|
12,27%
|
-
|
WPA
2 |
0,8200
|
0,8900
|
1,280
|
0,8400
|
1,000
|
0,9200
|
1,410
|
0,0400
|
0,9700
|
-3,680
|
1,497
|
1,022
|
1,019
|
1,029
|
-
|
Dividend per aandeel
2 |
0,6025
|
0,6025
|
0,6375
|
0,6375
|
0,6400
|
0,6375
|
0,6750
|
0,6750
|
-
|
0,6750
|
0,7265
|
0,7265
|
0,7265
|
0,7265
|
0,7800
|
Datum van publicatie
|
2/11/21
|
16/02/22
|
4/05/22
|
28/07/22
|
2/11/22
|
13/02/23
|
3/05/23
|
31/07/23
|
6/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.555
|
17.862
|
20.152
|
22.565
|
26.701
|
26.169
|
27.222
|
28.643
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,344
x
|
5,617
x
|
6,055
x
|
5,874
x
|
8,305
x
|
6,187
x
|
5,937
x
|
5,903
x
|
Free Cash Flow
1 |
-902
|
-1.260
|
-1.212
|
-1.041
|
-2.691
|
-489
|
-299
|
20
|
ROE (netto-inkomsten/eigen vermogen)
|
9,24%
|
9,27%
|
9,28%
|
9,12%
|
10,2%
|
10,2%
|
10,2%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
2,81%
|
2,84%
|
6,13%
|
2,79%
|
2,79%
|
2,94%
|
3,03%
|
3,15%
|
Totale activa
1 |
32.382
|
42.480
|
19.905
|
50.323
|
-15.865
|
55.145
|
57.555
|
59.447
|
Nettoactief per aandeel
2 |
38,30
|
41,40
|
42,40
|
44,40
|
40,60
|
46,80
|
49,90
|
52,50
|
Cashflow per aandeel
2 |
6,220
|
4,950
|
5,690
|
6,920
|
4,710
|
10,80
|
11,10
|
-
|
Capex
1 |
2.911
|
2.943
|
3.175
|
3.442
|
4.337
|
4.246
|
4.452
|
4.461
|
Capex/omzet
|
34,15%
|
33,05%
|
32,19%
|
28,01%
|
36,41%
|
32,62%
|
33,08%
|
32,21%
|
Datum van publicatie
|
19/02/20
|
16/02/21
|
16/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
59,46
USD Gemiddelde koersdoel
66,83
USD Spread / Gemiddelde doel +12,40% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,66% | 20,85 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
|