Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,44
USD
|
+2,96%
|
|
+5,67%
|
-26,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.106
|
3.874
|
4.536
|
4.581
|
1.563
|
1.150
|
-
|
-
|
Bedrijfswaarde
1 |
7.175
|
5.870
|
4.536
|
4.581
|
1.563
|
2.836
|
3.029
|
3.260
|
K/w-verhouding
|
23,5
x
|
19,6
x
|
18,4
x
|
19
x
|
7,84
x
|
5,22
x
|
4,9
x
|
4,64
x
|
Dividendrendement
|
2,73%
|
3,73%
|
3,28%
|
3,35%
|
7,61%
|
7,09%
|
7,38%
|
7,66%
|
Marktkapitalisatie/omzet
|
1,78
x
|
1,5
x
|
1,59
x
|
1,22
x
|
0,42
x
|
0,31
x
|
0,3
x
|
0,29
x
|
Bedrijfswaarde/omzet
|
2,5
x
|
2,28
x
|
1,59
x
|
1,22
x
|
0,42
x
|
0,76
x
|
0,79
x
|
0,83
x
|
Bedrijfswaarde/EBITDA
|
11,4
x
|
9,78
x
|
6,82
x
|
6,78
x
|
2,36
x
|
4,46
x
|
4,47
x
|
4,52
x
|
Bedrijfswaarde/FCF
|
-245
x
|
129
x
|
-5,64
x
|
41,5
x
|
-
|
37,3
x
|
52,2
x
|
37
x
|
FCF Yield
|
-0,41%
|
0,78%
|
-17,7%
|
2,41%
|
-
|
2,68%
|
1,91%
|
2,7%
|
Price to Book
|
2,24
x
|
1,65
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
108.973
|
109.457
|
109.311
|
109.470
|
110.124
|
110.152
|
-
|
-
|
Referentieprijs
2 |
46,86
|
35,39
|
41,50
|
41,85
|
14,19
|
10,44
|
10,44
|
10,44
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.875
|
2.580
|
2.850
|
3.742
|
3.682
|
3.736
|
3.832
|
3.937
|
EBITDA
1 |
626,8
|
600,4
|
664,8
|
675,9
|
663,4
|
635,8
|
677
|
722
|
Bedrijfsresultaat (EBIT)
1 |
348,7
|
309,6
|
386,1
|
381,1
|
352,6
|
388,6
|
419
|
453
|
Operationele Marge
|
12,13%
|
12%
|
13,54%
|
10,18%
|
9,58%
|
10,4%
|
10,93%
|
11,51%
|
Resultaat voor belastingen (EBT)
|
271,4
|
240,6
|
310,9
|
304,2
|
245,7
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
217,9
|
197,8
|
246,2
|
241,1
|
199,2
|
220
|
236
|
252,5
|
Nettomarge
|
7,58%
|
7,67%
|
8,64%
|
6,44%
|
5,41%
|
5,89%
|
6,16%
|
6,41%
|
WPA
2 |
1,990
|
1,810
|
2,250
|
2,200
|
1,810
|
2,000
|
2,130
|
2,250
|
Free Cash Flow
1 |
-29,24
|
45,51
|
-803,9
|
110,4
|
-
|
76
|
58
|
88
|
FCF-marge
|
-1,02%
|
1,76%
|
-28,2%
|
2,95%
|
-
|
2,03%
|
1,51%
|
2,24%
|
Kasstroomconversie (ebitda)
|
-
|
7,58%
|
-
|
16,34%
|
-
|
11,95%
|
8,57%
|
12,19%
|
Kasstroomconversie (nettowinst)
|
-
|
23,01%
|
-
|
45,8%
|
-
|
34,55%
|
24,58%
|
34,85%
|
Dividend per aandeel
2 |
1,280
|
1,320
|
1,360
|
1,400
|
1,080
|
0,7400
|
0,7700
|
0,8000
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
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
|
---|
Omzet
|
756,9
|
770,3
|
785,1
|
895,6
|
1.042
|
1.019
|
928,2
|
895,7
|
901,9
|
961,4
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
97,32
|
88,86
|
99,28
|
86,67
|
102,1
|
93,01
|
93,52
|
92,98
|
102,7
|
95,98
|
-
|
-
|
-
|
-
|
Operationele Marge
|
12,86%
|
11,54%
|
12,65%
|
9,68%
|
9,8%
|
9,13%
|
10,07%
|
10,38%
|
11,39%
|
9,98%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
78,15
|
-
|
-
|
-
|
-
|
70,59
|
-
|
69,37
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
63,42
|
54,52
|
69,17
|
52,54
|
62,08
|
57,35
|
54,72
|
54,61
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
8,38%
|
7,08%
|
8,81%
|
5,87%
|
5,96%
|
5,63%
|
5,9%
|
6,1%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
1 |
0,5800
|
0,5000
|
0,6300
|
0,4800
|
0,5700
|
0,5200
|
0,5000
|
0,5000
|
0,3700
|
0,4400
|
0,5400
|
0,5400
|
0,6000
|
0,5200
|
Dividend per aandeel
|
0,3400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
5/11/21
|
14/02/22
|
9/05/22
|
8/08/22
|
7/11/22
|
14/02/23
|
9/05/23
|
7/08/23
|
9/11/23
|
13/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.068
|
1.997
|
-
|
-
|
-
|
1.686
|
1.879
|
2.110
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,3
x
|
3,326
x
|
-
|
-
|
-
|
2,652
x
|
2,776
x
|
2,922
x
|
Free Cash Flow
1 |
-29,2
|
45,5
|
-804
|
110
|
-
|
76
|
58
|
88
|
ROE (netto-inkomsten/eigen vermogen)
|
9,8%
|
8,6%
|
10,4%
|
10,5%
|
8,76%
|
8,9%
|
9,05%
|
9,15%
|
ROA (netto-inkomsten/totale activa)
|
1,62%
|
1,37%
|
1,6%
|
1,5%
|
1,19%
|
1,1%
|
1,2%
|
1,3%
|
Totale activa
1 |
13.425
|
14.482
|
15.413
|
16.053
|
16.764
|
20.000
|
19.667
|
19.423
|
Nettoactief per aandeel
|
20,90
|
21,40
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
2 |
4,700
|
3,930
|
4,580
|
4,140
|
5,010
|
4,350
|
4,490
|
4,590
|
Capex
1 |
458
|
384
|
315
|
344
|
448
|
406
|
437
|
442
|
Capex/omzet
|
15,92%
|
14,88%
|
11,03%
|
9,19%
|
12,17%
|
10,87%
|
11,39%
|
11,21%
|
Datum van publicatie
|
13/02/20
|
16/02/21
|
14/02/22
|
14/02/23
|
13/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
10,44
USD Gemiddelde koersdoel
9,833
USD Spread / Gemiddelde doel -5,81% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -26,43% | 1,15 mld. | | +15,48% | 144 mld. | | +8,17% | 82,94 mld. | | -2,49% | 78,45 mld. | | +3,32% | 77,35 mld. | | -7,13% | 68,38 mld. | | +66,70% | 61,4 mld. | | +9,09% | 46,7 mld. | | 0,00% | 45,57 mld. | | +9,36% | 43,08 mld. |
Elektriciteitsbedrijven - Andere
|