Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
89,04
USD
|
+3,32%
|
|
+5,47%
|
+17,59%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.824
|
4.918
|
6.685
|
6.566
|
5.868
|
6.944
|
-
|
-
|
Bedrijfswaarde
1 |
6.185
|
6.076
|
8.339
|
9.420
|
5.868
|
9.266
|
8.970
|
8.551
|
K/w-verhouding
|
12,4
x
|
15,6
x
|
20,7
x
|
203
x
|
-118
x
|
82,4
x
|
33,6
x
|
23,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,67
x
|
0,78
x
|
0,84
x
|
0,67
x
|
0,49
x
|
0,55
x
|
0,51
x
|
0,49
x
|
Bedrijfswaarde/omzet
|
0,86
x
|
0,96
x
|
1,05
x
|
0,96
x
|
0,49
x
|
0,74
x
|
0,66
x
|
0,6
x
|
Bedrijfswaarde/EBITDA
|
7,34
x
|
7,5
x
|
8,95
x
|
12,1
x
|
6,82
x
|
9,71
x
|
8,03
x
|
7,04
x
|
Bedrijfswaarde/FCF
|
14,6
x
|
8,4
x
|
13,4
x
|
106
x
|
-
|
22,7
x
|
19,6
x
|
-
|
FCF Yield
|
6,85%
|
11,9%
|
7,47%
|
0,94%
|
-
|
4,4%
|
5,1%
|
-
|
Price to Book
|
2,7
x
|
2,48
x
|
2,78
x
|
2,45
x
|
-
|
2,67
x
|
2,6
x
|
2,73
x
|
Aantal aandelen (in duizenden)
|
75.186
|
72.134
|
72.445
|
76.949
|
77.494
|
77.984
|
-
|
-
|
Referentieprijs
2 |
64,16
|
68,18
|
92,28
|
85,33
|
75,72
|
89,04
|
89,04
|
89,04
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.183
|
6.321
|
7.952
|
9.778
|
11.996
|
12.537
|
13.550
|
14.248
|
EBITDA
1 |
843,2
|
810
|
931,3
|
780,6
|
860,3
|
954,5
|
1.117
|
1.215
|
Bedrijfsresultaat (EBIT)
1 |
574,6
|
427,6
|
449,7
|
125,1
|
80,11
|
317,6
|
470,8
|
662
|
Operationele Marge
|
8%
|
6,76%
|
5,65%
|
1,28%
|
0,67%
|
2,53%
|
3,47%
|
4,65%
|
Resultaat voor belastingen (EBT)
1 |
510,9
|
425,2
|
430,1
|
43,06
|
-82,7
|
134,7
|
302,7
|
412,9
|
Nettowinst (verlies)
1 |
392,3
|
322,8
|
328,8
|
33,35
|
-49,95
|
85,28
|
210,6
|
294,5
|
Nettomarge
|
5,46%
|
5,11%
|
4,14%
|
0,34%
|
-0,42%
|
0,68%
|
1,55%
|
2,07%
|
WPA
2 |
5,170
|
4,380
|
4,450
|
0,4200
|
-0,6400
|
1,080
|
2,653
|
3,735
|
Free Cash Flow
1 |
423,8
|
723,5
|
623
|
88,94
|
-
|
407,7
|
457,5
|
-
|
FCF-marge
|
5,9%
|
11,45%
|
7,83%
|
0,91%
|
-
|
3,25%
|
3,38%
|
-
|
Kasstroomconversie (ebitda)
|
50,26%
|
89,32%
|
66,9%
|
11,39%
|
-
|
42,72%
|
40,95%
|
-
|
Kasstroomconversie (nettowinst)
|
108,02%
|
224,1%
|
189,46%
|
266,67%
|
-
|
478,12%
|
217,26%
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
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 |
2.404
|
1.809
|
1.954
|
2.302
|
2.513
|
3.008
|
2.585
|
2.874
|
3.257
|
3.280
|
2.622
|
3.160
|
3.422
|
3.327
|
2.838
|
EBITDA
1 |
277,9
|
219,3
|
98,7
|
178,5
|
245,6
|
257,9
|
102,5
|
255,4
|
271,1
|
231,4
|
129,4
|
259,7
|
295,6
|
267,6
|
171,9
|
Bedrijfsresultaat (EBIT)
1 |
136,6
|
95,57
|
-35,09
|
25,22
|
81,31
|
53,68
|
-87,94
|
68,1
|
62,02
|
37,93
|
-31,66
|
95,75
|
133,7
|
109
|
7,007
|
Operationele Marge
|
5,68%
|
5,28%
|
-1,8%
|
1,1%
|
3,23%
|
1,78%
|
-3,4%
|
2,37%
|
1,9%
|
1,16%
|
-1,21%
|
3,03%
|
3,91%
|
3,28%
|
0,25%
|
Resultaat voor belastingen (EBT)
1 |
140
|
91,78
|
-48,11
|
18,25
|
60,31
|
12,61
|
-125,3
|
19,69
|
22,87
|
0,015
|
-84,12
|
48,6
|
88,76
|
76,93
|
-20,39
|
Nettowinst (verlies)
1 |
111,1
|
76,64
|
-34,98
|
16,21
|
48,9
|
3,224
|
-80,54
|
15,54
|
14,3
|
0,753
|
-68,89
|
33,24
|
62,07
|
52,32
|
-28,3
|
Nettomarge
|
4,62%
|
4,24%
|
-1,79%
|
0,7%
|
1,95%
|
0,11%
|
-3,12%
|
0,54%
|
0,44%
|
0,02%
|
-2,63%
|
1,05%
|
1,81%
|
1,57%
|
-1%
|
WPA
2 |
1,500
|
1,040
|
-0,4700
|
0,2000
|
0,6500
|
0,0400
|
-1,050
|
0,2000
|
0,1800
|
0,0100
|
-0,8800
|
0,4200
|
0,7860
|
0,6600
|
-0,3600
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
31/10/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.361
|
1.158
|
1.653
|
2.854
|
-
|
2.322
|
2.026
|
1.608
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,614
x
|
1,429
x
|
1,775
x
|
3,656
x
|
-
|
2,433
x
|
1,814
x
|
1,323
x
|
Free Cash Flow
1 |
424
|
724
|
623
|
88,9
|
-
|
408
|
457
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
25%
|
17%
|
18,2%
|
8,89%
|
-
|
5,61%
|
9,88%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
8,42%
|
-
|
-
|
-
|
-
|
1,3%
|
2,7%
|
3,5%
|
Totale activa
1 |
4.661
|
-
|
-
|
-
|
-
|
6.560
|
7.799
|
8.414
|
Nettoactief per aandeel
2 |
23,80
|
27,50
|
33,20
|
34,80
|
-
|
33,30
|
34,20
|
32,70
|
Cashflow per aandeel
|
7,320
|
12,70
|
10,70
|
4,620
|
-
|
-
|
-
|
-
|
Capex
1 |
126
|
214
|
170
|
263
|
-
|
160
|
207
|
262
|
Capex/omzet
|
1,76%
|
3,38%
|
2,14%
|
2,69%
|
-
|
1,27%
|
1,52%
|
1,84%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
29/02/24
|
-
|
-
|
-
|
Laatste slotkoers
89,04
USD Gemiddelde koersdoel
98,15
USD Spread / Gemiddelde doel +10,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +17,59% | 6,94 mld. | | +16,27% | 2,81 mld. | | -13,46% | 1,38 mld. | | +45,45% | 682 mln. | | +52,77% | 472 mln. | | -30,48% | 338 mln. | | -10,24% | 317 mln. | | -16,68% | 287 mln. | | +24,81% | 208 mln. | | +3,57% | 202 mln. |
Smart Grid & Power Distribution Bouw
|