Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
35,18
USD
|
+0,46%
|
|
+4,02%
|
+0,72%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
8.902
|
6.373
|
7.683
|
7.918
|
6.996
|
7.055
|
-
|
-
|
Bedrijfswaarde
1 |
12.209
|
9.961
|
12.666
|
12.379
|
11.836
|
11.900
|
12.481
|
12.796
|
K/w-verhouding
|
20,6
x
|
-36,6
x
|
10,4
x
|
11,9
x
|
16,9
x
|
16,6
x
|
15,4
x
|
14,6
x
|
Dividendrendement
|
3,33%
|
4,96%
|
4,21%
|
-
|
4,77%
|
4,79%
|
4,87%
|
4,96%
|
Marktkapitalisatie/omzet
|
3,99
x
|
3
x
|
2,1
x
|
2,35
x
|
2,62
x
|
2,45
x
|
2,35
x
|
2,26
x
|
Bedrijfswaarde/omzet
|
5,47
x
|
4,69
x
|
3,47
x
|
3,67
x
|
4,43
x
|
4,13
x
|
4,16
x
|
4,1
x
|
Bedrijfswaarde/EBITDA
|
14,2
x
|
10,9
x
|
13,2
x
|
11,1
x
|
10,2
x
|
9,45
x
|
9,22
x
|
8,84
x
|
Bedrijfswaarde/FCF
|
-
|
-
|
-11.601.025
x
|
-59.569.373
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
2,15
x
|
1,76
x
|
1,89
x
|
1,79
x
|
1,55
x
|
1,53
x
|
1,49
x
|
1,45
x
|
Aantal aandelen (in duizenden)
|
200.176
|
200.020
|
200.175
|
200.203
|
200.287
|
200.548
|
-
|
-
|
Referentieprijs
2 |
44,47
|
31,86
|
38,38
|
39,55
|
34,93
|
35,18
|
35,18
|
35,18
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.232
|
2.122
|
3.654
|
3.376
|
2.674
|
2.883
|
2.997
|
3.121
|
EBITDA
1 |
859,3
|
913,5
|
960,2
|
1.110
|
1.157
|
1.260
|
1.353
|
1.447
|
Bedrijfsresultaat (EBIT)
1 |
504,3
|
522,2
|
544,2
|
649,5
|
650,2
|
710,9
|
778,8
|
836,5
|
Operationele Marge
|
22,6%
|
24,61%
|
14,89%
|
19,24%
|
24,31%
|
24,66%
|
25,98%
|
26,8%
|
Resultaat voor belastingen (EBT)
1 |
463,4
|
-301,1
|
878,5
|
789,3
|
473
|
511,8
|
547,3
|
586,6
|
Nettowinst (verlies)
1 |
433,6
|
-173,7
|
737,3
|
665,7
|
416,8
|
421,4
|
458,2
|
485,5
|
Nettomarge
|
19,43%
|
-8,18%
|
20,18%
|
19,72%
|
15,59%
|
14,62%
|
15,29%
|
15,56%
|
WPA
2 |
2,160
|
-0,8700
|
3,680
|
3,320
|
2,070
|
2,123
|
2,282
|
2,413
|
Free Cash Flow
|
-
|
-
|
-1.092
|
-207,8
|
-
|
-
|
-
|
-
|
FCF-marge
|
-
|
-
|
-29,88%
|
-6,16%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,482
|
1,580
|
1,618
|
-
|
1,665
|
1,687
|
1,715
|
1,745
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
|
581,3
|
589,3
|
803,7
|
1.271
|
711,9
|
557,2
|
605
|
945,4
|
566,7
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
187,1
|
190,5
|
268,2
|
440,3
|
211,4
|
197,7
|
270,5
|
463,6
|
225
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
81,3
|
83,1
|
156,6
|
317,9
|
91,9
|
76,5
|
146,4
|
331,1
|
96,2
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
13,99%
|
14,1%
|
19,48%
|
25,02%
|
12,91%
|
13,73%
|
24,2%
|
35,02%
|
16,98%
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
334,6
|
-
|
-
|
54
|
-
|
103,2
|
-
|
44,4
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
319,2
|
279,5
|
73,1
|
262,8
|
50,3
|
38,3
|
88,4
|
241,9
|
48,2
|
18,6
|
93,99
|
247,8
|
55,54
|
-
|
-
|
Nettomarge
|
54,91%
|
47,43%
|
9,1%
|
20,68%
|
7,07%
|
6,87%
|
14,61%
|
25,59%
|
8,51%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
1,590
|
1,390
|
0,3600
|
1,310
|
0,2600
|
0,1900
|
0,4400
|
1,200
|
0,2400
|
0,0900
|
0,4580
|
1,268
|
0,2894
|
0,3790
|
0,5175
|
Dividend per aandeel
2 |
0,4100
|
0,4100
|
0,4100
|
0,4141
|
0,4141
|
0,4141
|
0,4141
|
0,4182
|
0,4182
|
-
|
0,4275
|
0,4275
|
0,4275
|
0,4400
|
0,4400
|
Datum van publicatie
|
24/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
9/08/23
|
2/11/23
|
21/02/24
|
1/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.307
|
3.588
|
4.983
|
4.461
|
4.840
|
4.845
|
5.426
|
5.740
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,849
x
|
3,928
x
|
5,19
x
|
4,017
x
|
4,184
x
|
3,846
x
|
4,01
x
|
3,967
x
|
Free Cash Flow
|
-
|
-
|
-1.092
|
-208
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
10,7%
|
19,2%
|
15,7%
|
9,34%
|
9,23%
|
9,77%
|
9,93%
|
ROA (netto-inkomsten/totale activa)
|
3,98%
|
3,83%
|
2,88%
|
5,29%
|
3,29%
|
3,3%
|
3,8%
|
3,7%
|
Totale activa
1 |
10.887
|
-4.540
|
25.601
|
12.576
|
12.668
|
12.769
|
12.058
|
13.122
|
Nettoactief per aandeel
2 |
20,70
|
18,10
|
20,30
|
22,00
|
22,50
|
23,00
|
23,60
|
24,30
|
Cashflow per aandeel
|
3,400
|
3,560
|
-1,560
|
4,200
|
6,130
|
-
|
-
|
-
|
Capex
1 |
636
|
651
|
779
|
1.051
|
1.178
|
1.100
|
1.150
|
1.200
|
Capex/omzet
|
28,48%
|
30,65%
|
21,31%
|
31,13%
|
44,06%
|
38,16%
|
38,37%
|
38,45%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
24/02/22
|
23/02/23
|
21/02/24
|
-
|
-
|
-
|
Laatste slotkoers
35,18
USD Gemiddelde koersdoel
34,88
USD Spread / Gemiddelde doel -0,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,72% | 7,06 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
|