Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
43,34
USD
|
+0,09%
|
|
-0,05%
|
-2,78%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.069
|
2.592
|
3.357
|
3.724
|
3.964
|
4.260
|
-
|
-
|
Bedrijfswaarde
1 |
4.069
|
4.887
|
5.964
|
6.707
|
7.099
|
7.669
|
7.901
|
8.240
|
K/w-verhouding
|
23,9
x
|
13,2
x
|
28,5
x
|
13,6
x
|
15
x
|
15,2
x
|
14,9
x
|
13,9
x
|
Dividendrendement
|
2,63%
|
4,7%
|
3,91%
|
3,82%
|
3,91%
|
3,89%
|
4,18%
|
4,47%
|
Marktkapitalisatie/omzet
|
1,57
x
|
1,33
x
|
1,56
x
|
1,28
x
|
2,02
x
|
2,09
x
|
2,06
x
|
1,99
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
2,5
x
|
2,77
x
|
2,31
x
|
3,62
x
|
3,76
x
|
3,82
x
|
3,84
x
|
Bedrijfswaarde/EBITDA
|
16,6
x
|
14,5
x
|
14,9
x
|
12,5
x
|
12,7
x
|
11,9
x
|
11,8
x
|
11,3
x
|
Bedrijfswaarde/FCF
|
-9,34
x
|
-13
x
|
-32,5
x
|
-28,5
x
|
-332
x
|
-69,1
x
|
-232
x
|
-634
x
|
FCF Yield
|
-10,7%
|
-7,66%
|
-3,07%
|
-3,51%
|
-0,3%
|
-1,45%
|
-0,43%
|
-0,16%
|
Price to Book
|
-
|
-
|
2,04
x
|
2,04
x
|
1,99
x
|
1,97
x
|
1,89
x
|
1,8
x
|
Aantal aandelen (in duizenden)
|
89.980
|
95.930
|
96.434
|
96.228
|
97.562
|
98.304
|
-
|
-
|
Referentieprijs
2 |
45,22
|
27,02
|
34,81
|
38,70
|
40,63
|
43,34
|
43,34
|
43,34
|
Datum van publicatie
|
19/11/19
|
30/11/20
|
18/11/21
|
17/11/22
|
21/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.592
|
1.954
|
2.157
|
2.906
|
1.963
|
2.037
|
2.071
|
2.146
|
EBITDA
1 |
245,7
|
336,3
|
399,7
|
535,7
|
559,9
|
642,4
|
669,4
|
731,3
|
Bedrijfsresultaat (EBIT)
1 |
153,9
|
216,4
|
288,4
|
406,5
|
407
|
487,2
|
487,7
|
525,7
|
Operationele Marge
|
5,94%
|
11,08%
|
13,37%
|
13,99%
|
20,73%
|
23,91%
|
23,55%
|
24,5%
|
Resultaat voor belastingen (EBT)
1 |
118,1
|
172,7
|
234,4
|
342,9
|
310,1
|
388,1
|
359,5
|
376,6
|
Nettowinst (verlies)
1 |
169,5
|
193,9
|
117,9
|
274,9
|
264,7
|
288,4
|
285,2
|
308,5
|
Nettomarge
|
6,54%
|
9,93%
|
5,47%
|
9,46%
|
13,49%
|
14,16%
|
13,77%
|
14,38%
|
WPA
2 |
1,890
|
2,040
|
1,220
|
2,850
|
2,710
|
2,847
|
2,900
|
3,123
|
Free Cash Flow
1 |
-435,9
|
-374,5
|
-183,3
|
-235,7
|
-21,37
|
-111
|
-34
|
-13
|
FCF-marge
|
-16,82%
|
-19,17%
|
-8,5%
|
-8,11%
|
-1,09%
|
-5,45%
|
-1,64%
|
-0,61%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,190
|
1,270
|
1,360
|
1,478
|
1,590
|
1,688
|
1,810
|
1,938
|
Datum van publicatie
|
19/11/19
|
30/11/20
|
18/11/21
|
17/11/22
|
21/11/23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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
1 |
532,5
|
675,8
|
912,3
|
552,3
|
765,5
|
723,6
|
644
|
264,1
|
331,3
|
467,2
|
670
|
288
|
412
|
EBITDA
1 |
32,53
|
187,3
|
170,3
|
62,68
|
115,5
|
209,5
|
203,3
|
43,61
|
103,6
|
176,1
|
228
|
66
|
183
|
Bedrijfsresultaat (EBIT)
1 |
3,118
|
156,9
|
138,9
|
29,81
|
80,91
|
172,8
|
165,2
|
4,734
|
64,29
|
135,8
|
174,5
|
21
|
152
|
Operationele Marge
|
0,59%
|
23,21%
|
15,22%
|
5,4%
|
10,57%
|
23,88%
|
25,65%
|
1,79%
|
19,4%
|
29,07%
|
26,04%
|
7,29%
|
36,89%
|
Resultaat voor belastingen (EBT)
1 |
-6,102
|
141,5
|
124,1
|
12,69
|
64,63
|
148
|
139,7
|
-19,67
|
42,09
|
110,7
|
162
|
-1
|
116
|
Nettowinst (verlies)
1 |
-1,133
|
111,3
|
96,04
|
13,05
|
54,52
|
115,9
|
110,2
|
1,532
|
37,02
|
89,41
|
115
|
-
|
103
|
Nettomarge
|
-0,21%
|
16,47%
|
10,53%
|
2,36%
|
7,12%
|
16,02%
|
17,12%
|
0,58%
|
11,17%
|
19,14%
|
17,16%
|
-
|
25%
|
WPA
2 |
-0,0100
|
1,160
|
1,000
|
0,1400
|
0,5600
|
1,190
|
1,130
|
0,0200
|
0,3800
|
0,9100
|
1,100
|
-
|
1,065
|
Dividend per aandeel
2 |
0,3625
|
0,3625
|
0,3625
|
0,3625
|
0,3900
|
-
|
0,3900
|
0,3900
|
0,4200
|
0,4200
|
0,4200
|
0,4200
|
0,4350
|
Datum van publicatie
|
18/11/21
|
3/02/22
|
5/05/22
|
4/08/22
|
17/11/22
|
2/02/23
|
4/05/23
|
3/08/23
|
21/11/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
2.295
|
2.608
|
2.983
|
3.135
|
3.408
|
3.641
|
3.979
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
6,825
x
|
6,523
x
|
5,569
x
|
5,599
x
|
5,305
x
|
5,439
x
|
5,441
x
|
Free Cash Flow
1 |
-436
|
-374
|
-183
|
-236
|
-21,4
|
-111
|
-34
|
-13
|
ROE (netto-inkomsten/eigen vermogen)
|
11,8%
|
10,5%
|
7,2%
|
15,9%
|
14,4%
|
13,5%
|
12,9%
|
13,1%
|
ROA (netto-inkomsten/totale activa)
|
4,11%
|
3,9%
|
2,14%
|
4,59%
|
4,3%
|
4,07%
|
3,9%
|
3,96%
|
Totale activa
1 |
4.125
|
4.972
|
5.519
|
5.992
|
6.162
|
7.094
|
7.312
|
7.796
|
Nettoactief per aandeel
2 |
-
|
-
|
17,00
|
19,00
|
20,40
|
22,00
|
22,90
|
24,10
|
Cashflow per aandeel
2 |
-
|
2,220
|
4,050
|
3,350
|
4,910
|
4,760
|
5,140
|
5,410
|
Capex
1 |
521
|
470
|
574
|
559
|
454
|
669
|
662
|
681
|
Capex/omzet
|
20,11%
|
24,07%
|
26,63%
|
19,24%
|
23,13%
|
32,86%
|
31,96%
|
31,76%
|
Datum van publicatie
|
19/11/19
|
30/11/20
|
18/11/21
|
17/11/22
|
21/11/23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
43,34
USD Gemiddelde koersdoel
47,71
USD Spread / Gemiddelde doel +10,09% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -2,78% | 4,26 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. | | -28,15% | 5,56 mld. | | +18,39% | 5,37 mld. | | +3,17% | 5,32 mld. |
Aardgasdistributie
|