Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
84,58
USD
|
-1,16%
|
|
+0,39%
|
-0,46%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.039
|
1.750
|
2.967
|
2.444
|
3.544
|
3.533
|
-
|
-
|
Bedrijfswaarde
1 |
2.714
|
2.594
|
3.820
|
3.157
|
4.219
|
4.267
|
4.320
|
4.366
|
K/w-verhouding
|
23,6
x
|
18,2
x
|
16,9
x
|
8,66
x
|
12,1
x
|
16
x
|
20,1
x
|
22
x
|
Dividendrendement
|
2,73%
|
3,47%
|
2,18%
|
2,81%
|
-
|
2,2%
|
2,33%
|
2,45%
|
Marktkapitalisatie/omzet
|
2,22
x
|
1,97
x
|
2,48
x
|
1,67
x
|
2,63
x
|
2,55
x
|
2,43
x
|
2,39
x
|
Bedrijfswaarde/omzet
|
2,95
x
|
2,91
x
|
3,19
x
|
2,16
x
|
3,13
x
|
3,08
x
|
2,97
x
|
2,95
x
|
Bedrijfswaarde/EBITDA
|
12,7
x
|
11,3
x
|
11,2
x
|
6,54
x
|
8,87
x
|
9,64
x
|
11,1
x
|
-
|
Bedrijfswaarde/FCF
|
-
|
-
|
64,3
x
|
14,5
x
|
35,9
x
|
163
x
|
185
x
|
-
|
FCF Yield
|
-
|
-
|
1,56%
|
6,91%
|
2,78%
|
0,61%
|
0,54%
|
-
|
Price to Book
|
2,64
x
|
-
|
-
|
2,01
x
|
-
|
2,22
x
|
2,11
x
|
-
|
Aantal aandelen (in duizenden)
|
39.759
|
41.064
|
41.540
|
41.631
|
41.711
|
41.777
|
-
|
-
|
Referentieprijs
2 |
51,29
|
42,61
|
71,42
|
58,71
|
84,97
|
84,58
|
84,58
|
84,58
|
Datum van publicatie
|
17/02/20
|
15/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
919,5
|
890,1
|
1.197
|
1.460
|
1.349
|
1.384
|
1.453
|
1.480
|
EBITDA
1 |
213
|
229,9
|
341,1
|
483
|
475,9
|
442,8
|
390,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
134,9
|
147,9
|
249,7
|
390,4
|
377,9
|
320,3
|
266
|
224,7
|
Operationele Marge
|
14,67%
|
16,61%
|
20,86%
|
26,74%
|
28,01%
|
23,13%
|
18,3%
|
15,18%
|
Resultaat voor belastingen (EBT)
1 |
104,3
|
116,1
|
212,8
|
357,5
|
363,5
|
290,4
|
235,7
|
200,3
|
Nettowinst (verlies)
1 |
86,85
|
95,85
|
176,8
|
284,2
|
294,2
|
223,5
|
181
|
161,6
|
Nettomarge
|
9,44%
|
10,77%
|
14,77%
|
19,46%
|
21,81%
|
16,15%
|
12,46%
|
10,92%
|
WPA
2 |
2,170
|
2,340
|
4,230
|
6,780
|
7,000
|
5,300
|
4,212
|
3,840
|
Free Cash Flow
1 |
-
|
-
|
59,41
|
218,2
|
117,4
|
26,1
|
23,4
|
-
|
FCF-marge
|
-
|
-
|
4,96%
|
14,94%
|
8,7%
|
1,89%
|
1,61%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
17,42%
|
45,17%
|
24,66%
|
5,89%
|
6%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
33,61%
|
76,77%
|
39,89%
|
11,68%
|
12,93%
|
-
|
Dividend per aandeel
2 |
1,400
|
1,480
|
1,560
|
1,650
|
-
|
1,860
|
1,970
|
2,070
|
Datum van publicatie
|
17/02/20
|
15/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
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 |
316,3
|
333,2
|
374,9
|
400
|
383,9
|
301,4
|
339,1
|
337,7
|
358,1
|
314,3
|
353,7
|
335,3
|
362,4
|
333,1
|
-
|
EBITDA
1 |
97,34
|
94,41
|
121,8
|
144,6
|
138,8
|
77,71
|
104,5
|
130,3
|
145,7
|
95,4
|
119,3
|
107,5
|
116,8
|
99,1
|
-
|
Bedrijfsresultaat (EBIT)
1 |
74,53
|
71,16
|
98,3
|
121,1
|
116,1
|
54,94
|
80,67
|
106,1
|
121,1
|
70,08
|
86,5
|
85,87
|
88,87
|
59,1
|
-
|
Operationele Marge
|
23,56%
|
21,35%
|
26,22%
|
30,26%
|
30,25%
|
18,23%
|
23,79%
|
31,4%
|
33,83%
|
22,3%
|
24,46%
|
25,61%
|
24,52%
|
17,74%
|
-
|
Resultaat voor belastingen (EBT)
1 |
64,58
|
62,29
|
89,63
|
111,9
|
106,8
|
49,21
|
75,78
|
102
|
116,7
|
68,97
|
78,6
|
78,4
|
81
|
52,5
|
-
|
Nettowinst (verlies)
1 |
52,75
|
51,62
|
72
|
85,94
|
84,24
|
42
|
62,48
|
81,97
|
91,97
|
57,77
|
61,23
|
63,33
|
60,3
|
38,6
|
-
|
Nettomarge
|
16,68%
|
15,49%
|
19,21%
|
21,48%
|
21,95%
|
13,94%
|
18,43%
|
24,27%
|
25,69%
|
18,38%
|
17,31%
|
18,89%
|
16,64%
|
11,59%
|
-
|
WPA
2 |
1,260
|
1,230
|
1,720
|
2,050
|
2,010
|
1,000
|
1,490
|
1,950
|
2,190
|
1,370
|
1,453
|
1,507
|
1,430
|
0,9100
|
1,200
|
Dividend per aandeel
2 |
0,3900
|
0,3900
|
0,4125
|
0,4125
|
0,4125
|
0,4125
|
0,4375
|
0,4375
|
0,4375
|
-
|
0,4650
|
0,4650
|
0,4650
|
0,4650
|
-
|
Datum van publicatie
|
1/11/21
|
14/02/22
|
2/05/22
|
1/08/22
|
31/10/22
|
13/02/23
|
1/05/23
|
31/07/23
|
30/10/23
|
12/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
675
|
844
|
854
|
713
|
675
|
733
|
786
|
832
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,167
x
|
3,672
x
|
2,503
x
|
1,476
x
|
1,419
x
|
1,656
x
|
2,014
x
|
-
|
Free Cash Flow
1 |
-
|
-
|
59,4
|
218
|
117
|
26,1
|
23,4
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
11,5%
|
11,6%
|
19%
|
25,7%
|
22,1%
|
14,7%
|
12%
|
-
|
ROA (netto-inkomsten/totale activa)
|
4,02%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
2.163
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
19,50
|
-
|
-
|
29,20
|
-
|
38,10
|
40,10
|
-
|
Cashflow per aandeel
2 |
4,630
|
-
|
-
|
9,280
|
9,620
|
8,010
|
6,470
|
-
|
Capex
1 |
207
|
372
|
172
|
171
|
287
|
335
|
272
|
237
|
Capex/omzet
|
22,55%
|
41,74%
|
14,36%
|
11,72%
|
21,28%
|
24,22%
|
18,69%
|
16,01%
|
Datum van publicatie
|
17/02/20
|
15/02/21
|
14/02/22
|
13/02/23
|
12/02/24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
84,58
USD Gemiddelde koersdoel
72,5
USD Spread / Gemiddelde doel -14,28% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,46% | 3,53 mld. | | +8,64% | 136 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,65 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|