Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,11
USD
|
-0,48%
|
|
-3,39%
|
-28,15%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
358,7
|
9.358
|
4.994
|
8.856
|
7.736
|
5.559
|
-
|
-
|
Bedrijfswaarde
1 |
919,7
|
9.983
|
8.593
|
12.722
|
14.384
|
11.975
|
12.497
|
11.640
|
K/w-verhouding
|
-9,67
x
|
-31,3
x
|
51,4
x
|
45,6
x
|
14,2
x
|
6,09
x
|
8,98
x
|
5,43
x
|
Dividendrendement
|
-
|
0,37%
|
1,66%
|
0,94%
|
9,01%
|
1,46%
|
1,46%
|
1,44%
|
Marktkapitalisatie/omzet
|
1,9
x
|
20,7
x
|
3,78
x
|
3,74
x
|
3,21
x
|
1,67
x
|
1,42
x
|
1,12
x
|
Bedrijfswaarde/omzet
|
4,86
x
|
22,1
x
|
6,5
x
|
5,37
x
|
5,96
x
|
3,59
x
|
3,2
x
|
2,35
x
|
Bedrijfswaarde/EBITDA
|
-6,92
x
|
1.013
x
|
20,5
x
|
11,9
x
|
11,2
x
|
7,89
x
|
7,26
x
|
5,69
x
|
Bedrijfswaarde/FCF
|
-1,5
x
|
-35,3
x
|
-14,7
x
|
-15,5
x
|
-6,52
x
|
14,4
x
|
10,5
x
|
7,6
x
|
FCF Yield
|
-66,5%
|
-2,83%
|
-6,8%
|
-6,44%
|
-15,3%
|
6,95%
|
9,51%
|
13,2%
|
Price to Book
|
31
x
|
25,5
x
|
2,79
x
|
6,9
x
|
4,75
x
|
1,31
x
|
1,48
x
|
1,17
x
|
Aantal aandelen (in duizenden)
|
22.892
|
174.622
|
206.863
|
208.770
|
205.031
|
205.042
|
-
|
-
|
Referentieprijs
2 |
15,67
|
53,59
|
24,14
|
42,42
|
37,73
|
27,11
|
27,11
|
27,11
|
Datum van publicatie
|
4/03/20
|
16/03/21
|
1/03/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
189,1
|
451,6
|
1.323
|
2.368
|
2.413
|
3.333
|
3.905
|
4.961
|
EBITDA
1 |
-132,8
|
9,859
|
419
|
1.071
|
1.282
|
1.518
|
1.722
|
2.047
|
Bedrijfsresultaat (EBIT)
1 |
-182
|
-31,26
|
283,5
|
737,4
|
913,3
|
1.297
|
1.229
|
1.742
|
Operationele Marge
|
-96,23%
|
-6,92%
|
21,44%
|
31,14%
|
37,84%
|
38,92%
|
31,47%
|
35,12%
|
Resultaat voor belastingen (EBT)
1 |
-203,9
|
-259,1
|
90,73
|
533,6
|
654,4
|
818,8
|
667,3
|
1.148
|
Nettowinst (verlies)
1 |
-33,81
|
-182,1
|
97,1
|
194,5
|
547,9
|
686,6
|
557,3
|
1.027
|
Nettomarge
|
-17,88%
|
-40,33%
|
7,34%
|
8,21%
|
22,7%
|
20,6%
|
14,27%
|
20,7%
|
WPA
2 |
-1,620
|
-1,710
|
0,4700
|
0,9300
|
2,650
|
4,449
|
3,020
|
4,995
|
Free Cash Flow
1 |
-611,3
|
-282,6
|
-584,6
|
-818,9
|
-2.205
|
832
|
1.188
|
1.532
|
FCF-marge
|
-323,23%
|
-62,56%
|
-44,19%
|
-34,58%
|
-91,37%
|
24,96%
|
30,42%
|
30,88%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
54,81%
|
68,98%
|
74,83%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
121,18%
|
213,19%
|
149,15%
|
Dividend per aandeel
2 |
-
|
0,2000
|
0,4000
|
0,4000
|
3,400
|
0,3960
|
0,3950
|
0,3900
|
Datum van publicatie
|
4/03/20
|
16/03/21
|
1/03/22
|
28/02/23
|
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 |
304,7
|
648,6
|
505,1
|
584,9
|
731,9
|
546,4
|
579,1
|
561,3
|
514,5
|
758,4
|
696,9
|
746,8
|
816,3
|
1.007
|
1.096
|
EBITDA
1 |
88,54
|
284
|
257,7
|
283,5
|
290,7
|
239,3
|
439,7
|
246,5
|
208,4
|
387,6
|
352,2
|
353,3
|
410
|
427
|
478,3
|
Bedrijfsresultaat (EBIT)
1 |
55,78
|
221,6
|
168,4
|
186,7
|
186,7
|
250,5
|
267,2
|
191
|
149,6
|
305,5
|
271,9
|
304,2
|
347,7
|
362,8
|
371,9
|
Operationele Marge
|
18,31%
|
34,16%
|
33,33%
|
31,92%
|
25,51%
|
45,85%
|
46,14%
|
34,02%
|
29,08%
|
40,29%
|
39,02%
|
40,73%
|
42,6%
|
36,04%
|
33,93%
|
Resultaat voor belastingen (EBT)
1 |
1,74
|
165,6
|
-
|
-
|
97,94
|
186,4
|
170,5
|
133,2
|
87,04
|
263,7
|
195,8
|
186
|
223,1
|
234,7
|
279,9
|
Nettowinst (verlies)
1 |
-9,806
|
150,9
|
238,3
|
-169,8
|
61,85
|
64,13
|
150,2
|
119,2
|
61,22
|
217,2
|
154,6
|
146,6
|
175,9
|
185
|
214,7
|
Nettomarge
|
-3,22%
|
23,26%
|
47,17%
|
-29,03%
|
8,45%
|
11,74%
|
25,94%
|
21,24%
|
11,9%
|
28,64%
|
22,19%
|
19,63%
|
21,55%
|
18,38%
|
19,59%
|
WPA
2 |
-0,0500
|
0,7200
|
1,130
|
-0,8100
|
0,2900
|
0,3000
|
0,7100
|
0,5800
|
0,3000
|
1,060
|
0,8376
|
1,023
|
1,124
|
1,212
|
1,097
|
Dividend per aandeel
2 |
0,1000
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
0,1000
|
3,150
|
Datum van publicatie
|
3/11/21
|
1/03/22
|
5/05/22
|
4/08/22
|
8/11/22
|
28/02/23
|
4/05/23
|
8/08/23
|
8/11/23
|
29/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
561
|
625
|
3.599
|
3.866
|
6.648
|
6.416
|
6.939
|
6.081
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-4,223
x
|
63,42
x
|
8,59
x
|
3,609
x
|
5,184
x
|
4,227
x
|
4,029
x
|
2,971
x
|
Free Cash Flow
1 |
-611
|
-283
|
-585
|
-819
|
-2.205
|
832
|
1.188
|
1.532
|
ROE (netto-inkomsten/eigen vermogen)
|
-19,1%
|
-80,6%
|
9%
|
12,6%
|
37,4%
|
25%
|
20,9%
|
30,1%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
6,02%
|
3,53%
|
1,85%
|
4,3%
|
Totale activa
1 |
-
|
-
|
-
|
-
|
9.103
|
19.450
|
30.112
|
23.888
|
Nettoactief per aandeel
2 |
0,5000
|
2,100
|
8,660
|
6,150
|
7,940
|
20,70
|
18,30
|
23,10
|
Cashflow per aandeel
2 |
-11,20
|
-1,180
|
0,4200
|
1,690
|
3,990
|
4,030
|
5,270
|
7,320
|
Capex
1 |
377
|
157
|
669
|
1.174
|
3.030
|
1.568
|
995
|
426
|
Capex/omzet
|
199,37%
|
34,76%
|
50,6%
|
49,57%
|
125,55%
|
47,03%
|
25,47%
|
8,58%
|
Datum van publicatie
|
4/03/20
|
16/03/21
|
1/03/22
|
28/02/23
|
29/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
27,11
USD Gemiddelde koersdoel
41,4
USD Spread / Gemiddelde doel +52,71% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -28,15% | 5,56 mld. | | 0,00% | 14,25 mld. | | +16,26% | 9,6 mld. | | +7,95% | 8,41 mld. | | +5,35% | 7,53 mld. | | -3,52% | 7,3 mld. | | +28,95% | 5,72 mld. | | +18,39% | 5,37 mld. | | +3,17% | 5,32 mld. | | -11,28% | 4,48 mld. |
Aardgasdistributie
|