Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
37,32
USD
|
-0,90%
|
|
-0,61%
|
+3,96%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
44.318
|
41.189
|
56.508
|
42.959
|
35.736
|
37.310
|
-
|
-
|
Bedrijfswaarde
1 |
81.530
|
79.859
|
97.743
|
82.036
|
79.299
|
83.327
|
86.133
|
89.473
|
K/w-verhouding
|
15,1
x
|
21
x
|
33,2
x
|
19,7
x
|
15,3
x
|
15,2
x
|
14,2
x
|
13,4
x
|
Dividendrendement
|
3,18%
|
3,62%
|
2,65%
|
3,12%
|
4,01%
|
4,09%
|
4,34%
|
4,63%
|
Marktkapitalisatie/omzet
|
1,29
x
|
1,25
x
|
1,55
x
|
2,25
x
|
1,64
x
|
1,74
x
|
1,7
x
|
1,64
x
|
Bedrijfswaarde/omzet
|
2,37
x
|
2,42
x
|
2,69
x
|
4,3
x
|
3,65
x
|
3,88
x
|
3,91
x
|
3,94
x
|
Bedrijfswaarde/EBITDA
|
9,49
x
|
9,42
x
|
11,4
x
|
12,4
x
|
10,5
x
|
10,3
x
|
9,84
x
|
9,56
x
|
Bedrijfswaarde/FCF
|
-138
x
|
-20,9
x
|
-19,7
x
|
-36
x
|
-29,3
x
|
-82,2
x
|
-65,3
x
|
-132
x
|
FCF Yield
|
-0,72%
|
-4,77%
|
-5,08%
|
-2,78%
|
-3,41%
|
-1,22%
|
-1,53%
|
-0,76%
|
Price to Book
|
1,38
x
|
1,26
x
|
1,64
x
|
-
|
1,39
x
|
1,39
x
|
1,33
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
972.109
|
975.572
|
978.318
|
993.742
|
995.437
|
999.735
|
-
|
-
|
Referentieprijs
2 |
45,59
|
42,22
|
57,76
|
43,23
|
35,90
|
37,32
|
37,32
|
37,32
|
Datum van publicatie
|
11/02/20
|
24/02/21
|
25/02/22
|
14/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
34.438
|
33.039
|
36.347
|
19.078
|
21.727
|
21.494
|
22.004
|
22.736
|
EBITDA
1 |
8.594
|
8.476
|
8.558
|
6.642
|
7.529
|
8.086
|
8.756
|
9.359
|
Bedrijfsresultaat (EBIT)
1 |
4.342
|
4.401
|
2.522
|
3.317
|
4.023
|
4.412
|
4.881
|
5.236
|
Operationele Marge
|
12,61%
|
13,32%
|
6,94%
|
17,39%
|
18,52%
|
20,53%
|
22,18%
|
23,03%
|
Resultaat voor belastingen (EBT)
1 |
3.985
|
2.333
|
2.208
|
2.403
|
2.702
|
2.755
|
3.056
|
3.280
|
Nettowinst (verlies)
1 |
2.936
|
1.963
|
1.706
|
2.170
|
2.328
|
2.449
|
2.638
|
2.826
|
Nettomarge
|
8,53%
|
5,94%
|
4,69%
|
11,37%
|
10,71%
|
11,4%
|
11,99%
|
12,43%
|
WPA
2 |
3,010
|
2,010
|
1,740
|
2,190
|
2,340
|
2,448
|
2,625
|
2,795
|
Free Cash Flow
1 |
-589
|
-3.813
|
-4.969
|
-2.277
|
-2.705
|
-1.013
|
-1.318
|
-676
|
FCF-marge
|
-1,71%
|
-11,54%
|
-13,67%
|
-11,94%
|
-12,45%
|
-4,71%
|
-5,99%
|
-2,97%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,450
|
1,530
|
1,530
|
1,350
|
1,440
|
1,525
|
1,620
|
1,727
|
Datum van publicatie
|
11/02/20
|
24/02/21
|
25/02/22
|
14/02/23
|
21/02/24
|
-
|
-
|
-
|
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 |
8.910
|
9.632
|
5.327
|
4.239
|
4.845
|
4.667
|
5.563
|
4.818
|
5.980
|
5.368
|
5.621
|
4.763
|
5.973
|
5.342
|
-
|
EBITDA
1 |
3.417
|
1.616
|
1.717
|
1.526
|
1.836
|
1.562
|
1.966
|
1.570
|
2.013
|
1.982
|
2.058
|
1.825
|
2.039
|
2.137
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.793
|
567
|
900
|
696
|
1.011
|
710
|
1.106
|
704
|
1.123
|
1.092
|
1.198
|
914,8
|
1.196
|
1.126
|
-
|
Operationele Marge
|
20,12%
|
5,89%
|
16,9%
|
16,42%
|
20,87%
|
15,21%
|
19,88%
|
14,61%
|
18,78%
|
20,34%
|
21,3%
|
19,2%
|
20,03%
|
21,08%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.406
|
533
|
699
|
511
|
768
|
426
|
803
|
416
|
767
|
717
|
819,5
|
551,2
|
808
|
659
|
-
|
Nettowinst (verlies)
1 |
1.203
|
391
|
597
|
465
|
676
|
432
|
669
|
343
|
700
|
617
|
689,2
|
457,3
|
746,4
|
568,6
|
-
|
Nettomarge
|
13,5%
|
4,06%
|
11,21%
|
10,97%
|
13,95%
|
9,26%
|
12,03%
|
7,12%
|
11,71%
|
11,49%
|
12,26%
|
9,6%
|
12,5%
|
10,64%
|
-
|
WPA
2 |
1,230
|
0,4000
|
0,6100
|
0,4700
|
0,6800
|
0,4300
|
0,6700
|
0,3400
|
0,7000
|
0,6200
|
0,7003
|
0,4524
|
0,7614
|
0,5570
|
-
|
Dividend per aandeel
2 |
0,3825
|
0,3825
|
0,3375
|
0,3375
|
0,3375
|
0,3375
|
0,3600
|
0,3600
|
0,3600
|
0,3600
|
0,3838
|
0,3838
|
0,3838
|
0,3838
|
0,4175
|
Datum van publicatie
|
3/11/21
|
25/02/22
|
9/05/22
|
3/08/22
|
3/11/22
|
14/02/23
|
3/05/23
|
2/08/23
|
2/11/23
|
21/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
37.212
|
38.670
|
41.235
|
39.077
|
43.563
|
46.017
|
48.823
|
52.163
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,33
x
|
4,562
x
|
4,818
x
|
5,883
x
|
5,786
x
|
5,691
x
|
5,576
x
|
5,574
x
|
Free Cash Flow
1 |
-589
|
-3.813
|
-4.969
|
-2.277
|
-2.705
|
-1.013
|
-1.318
|
-676
|
ROE (netto-inkomsten/eigen vermogen)
|
9,97%
|
9,72%
|
8,25%
|
7,34%
|
9,41%
|
9,24%
|
9,57%
|
9,69%
|
ROA (netto-inkomsten/totale activa)
|
2,57%
|
2,48%
|
2,11%
|
1,9%
|
2,36%
|
2,32%
|
2,38%
|
2,47%
|
Totale activa
1 |
114.241
|
79.259
|
80.957
|
114.180
|
98.448
|
105.741
|
110.884
|
114.473
|
Nettoactief per aandeel
2 |
33,10
|
33,40
|
35,10
|
-
|
25,80
|
26,80
|
28,00
|
29,00
|
Cashflow per aandeel
2 |
6,840
|
4,330
|
3,070
|
-
|
4,720
|
5,770
|
7,380
|
7,740
|
Capex
1 |
7.248
|
8.048
|
7.981
|
7.147
|
7.408
|
7.340
|
8.115
|
8.578
|
Capex/omzet
|
21,05%
|
24,36%
|
21,96%
|
37,46%
|
34,1%
|
34,15%
|
36,88%
|
37,73%
|
Datum van publicatie
|
11/02/20
|
24/02/21
|
25/02/22
|
14/02/23
|
21/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,32
USD Gemiddelde koersdoel
38,57
USD Spread / Gemiddelde doel +3,35% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,96% | 37,31 mld. | | +8,64% | 136 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. | | -5,55% | 36,39 mld. |
Elektriciteitsbedrijven - Andere
|