Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
1,822
EUR
|
-0,71%
|
|
+2,36%
|
-7,65%
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Marktkapitalisatie
1 |
2.727
|
3.593
|
2.733
|
3.405
|
1.884
|
2.338
|
2.338
|
-
|
Bedrijfswaarde
1 |
5.180
|
6.299
|
5.681
|
6.311
|
5.231
|
2.532
|
6.352
|
6.621
|
K/w-verhouding
|
11
x
|
15,3
x
|
11,8
x
|
11,1
x
|
8,16
x
|
9,25
x
|
8,61
x
|
8,22
x
|
Dividendrendement
|
4,01%
|
3,35%
|
4,47%
|
3,96%
|
-
|
6,63%
|
6,86%
|
7,81%
|
Marktkapitalisatie/omzet
|
0,67
x
|
0,84
x
|
0,73
x
|
0,69
x
|
0,24
x
|
0,39
x
|
0,39
x
|
0,33
x
|
Bedrijfswaarde/omzet
|
1,28
x
|
1,47
x
|
1,52
x
|
1,27
x
|
0,67
x
|
0,39
x
|
1,06
x
|
0,92
x
|
Bedrijfswaarde/EBITDA
|
5,36
x
|
6,87
x
|
6,13
x
|
6,32
x
|
4,96
x
|
2,12
x
|
5,17
x
|
5,08
x
|
Bedrijfswaarde/FCF
|
15,7
x
|
31,4
x
|
41,7
x
|
32,8
x
|
28,2
x
|
-15,9
x
|
57,7
x
|
-192
x
|
FCF Yield
|
6,39%
|
3,19%
|
2,4%
|
3,05%
|
3,55%
|
-6,3%
|
1,73%
|
-0,52%
|
Price to Book
|
1,24
x
|
1,57
x
|
1,14
x
|
1,32
x
|
0,69
x
|
0,8
x
|
0,83
x
|
0,77
x
|
Aantal aandelen (in duizenden)
|
1.300.931
|
1.300.931
|
1.285.293
|
1.283.076
|
1.283.076
|
1.283.076
|
1.283.076
|
-
|
Referentieprijs
2 |
2,096
|
2,762
|
2,126
|
2,654
|
1,468
|
1,822
|
1,822
|
1,822
|
Datum van publicatie
|
12/04/19
|
25/03/20
|
25/03/21
|
29/03/22
|
23/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Omzet
1 |
4.041
|
4.275
|
3.725
|
4.956
|
7.863
|
6.490
|
5.975
|
7.158
|
EBITDA
1 |
966,6
|
917,3
|
927,4
|
998
|
1.055
|
1.197
|
1.228
|
1.302
|
Bedrijfsresultaat (EBIT)
1 |
530,5
|
452,1
|
415,8
|
454
|
464
|
464,6
|
542
|
563
|
Operationele Marge
|
13,13%
|
10,58%
|
11,16%
|
9,16%
|
5,9%
|
7,16%
|
9,07%
|
7,87%
|
Resultaat voor belastingen (EBT)
1 |
389,5
|
377,3
|
365,2
|
423,8
|
398,8
|
379,1
|
436,3
|
448,7
|
Nettowinst (verlies)
1 |
242,1
|
236,6
|
235,3
|
303,1
|
226
|
254,8
|
274,1
|
289,6
|
Nettomarge
|
5,99%
|
5,53%
|
6,32%
|
6,12%
|
2,87%
|
3,93%
|
4,59%
|
4,05%
|
WPA
2 |
0,1900
|
0,1800
|
0,1800
|
0,2400
|
0,1800
|
0,1969
|
0,2117
|
0,2217
|
Free Cash Flow
1 |
330,9
|
200,7
|
136,4
|
192,7
|
185,5
|
-390,5
|
110
|
-34,5
|
FCF-marge
|
8,19%
|
4,69%
|
3,66%
|
3,89%
|
2,36%
|
-4,86%
|
1,84%
|
-0,48%
|
Kasstroomconversie (ebitda)
|
34,23%
|
21,88%
|
14,7%
|
19,31%
|
17,59%
|
-
|
8,96%
|
-
|
Kasstroomconversie (nettowinst)
|
136,67%
|
84,82%
|
57,95%
|
63,58%
|
82,07%
|
-
|
40,14%
|
-
|
Dividend per aandeel
2 |
0,0840
|
0,0925
|
0,0950
|
0,1050
|
-
|
0,1208
|
0,1250
|
0,1423
|
Datum van publicatie
|
12/04/19
|
25/03/20
|
25/03/21
|
29/03/22
|
23/03/23
|
28/03/24
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S1
|
2020 S1
|
2021 Q2
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
---|
Omzet
|
2.238
|
1.826
|
864,9
|
2.005
|
1.099
|
1.852
|
2.186
|
1.526
|
3.712
|
1.932
|
-
|
2.020
|
1.194
|
3.214
|
-
|
-
|
EBITDA
1 |
478,1
|
473,3
|
204,6
|
517,5
|
215,1
|
265,4
|
363
|
199,7
|
562,7
|
196,6
|
295
|
368
|
238,5
|
606,5
|
250,8
|
339,6
|
Bedrijfsresultaat (EBIT)
1 |
257,7
|
232
|
66,95
|
251,1
|
85,26
|
117,6
|
226
|
56,9
|
282,9
|
41,4
|
139,7
|
210
|
38,28
|
248,3
|
76,38
|
140
|
Operationele Marge
|
11,51%
|
12,7%
|
7,74%
|
12,52%
|
7,76%
|
6,35%
|
10,34%
|
3,73%
|
7,62%
|
2,14%
|
-
|
10,4%
|
3,21%
|
7,72%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
234,4
|
206,6
|
62,82
|
242,7
|
72,52
|
108,5
|
213,5
|
43,6
|
257,1
|
22,8
|
124,7
|
193
|
20,97
|
214
|
50,77
|
114,4
|
Nettowinst (verlies)
1 |
150,6
|
132,7
|
72,55
|
193,2
|
48,28
|
61,6
|
118
|
15,3
|
133,3
|
4,5
|
88,26
|
135
|
7,897
|
142,9
|
33,92
|
77,99
|
Nettomarge
|
6,73%
|
7,27%
|
8,39%
|
9,64%
|
4,39%
|
3,33%
|
5,4%
|
1%
|
3,59%
|
0,23%
|
-
|
6,68%
|
0,66%
|
4,45%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31/07/19
|
4/08/20
|
3/08/21
|
3/08/21
|
11/11/21
|
29/03/22
|
12/05/22
|
28/07/22
|
28/07/22
|
3/11/22
|
23/03/23
|
11/05/23
|
27/07/23
|
27/07/23
|
9/11/23
|
28/03/24
|
Fiscaal tijdperk: december |
2018
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Nettoschuldpositie
1 |
2.453
|
2.706
|
2.948
|
2.906
|
3.347
|
3.865
|
4.014
|
4.283
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,538
x
|
2,95
x
|
3,179
x
|
2,912
x
|
3,174
x
|
3,29
x
|
3,269
x
|
3,289
x
|
Free Cash Flow
1 |
331
|
201
|
136
|
193
|
185
|
-391
|
110
|
-34,5
|
ROE (netto-inkomsten/eigen vermogen)
|
9,57%
|
9,08%
|
10,1%
|
10,6%
|
8,5%
|
9,62%
|
11,1%
|
10,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
1,690
|
1,760
|
1,860
|
2,000
|
2,140
|
2,260
|
2,200
|
2,370
|
Cashflow per aandeel
2 |
0,6000
|
0,5600
|
0,6400
|
0,7400
|
0,8400
|
0,7700
|
0,7900
|
-
|
Capex
1 |
447
|
524
|
685
|
758
|
898
|
1.092
|
957
|
1.062
|
Capex/omzet
|
11,06%
|
12,26%
|
18,39%
|
15,29%
|
11,41%
|
13,6%
|
16,02%
|
14,84%
|
Datum van publicatie
|
12/04/19
|
25/03/20
|
25/03/21
|
29/03/22
|
23/03/23
|
28/03/24
|
-
|
-
|
Laatste slotkoers
1,822
EUR Gemiddelde koersdoel
2,4
EUR Spread / Gemiddelde doel +31,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,65% | 2,5 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -21,83% | 25,56 mld. |
Multiline-Nutsvoorzieningen
|