Beurs gesloten -
Nyse
22:00:02 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
47,51
USD
|
+3,42%
|
|
-4,69%
|
-4,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
84.892
|
119.953
|
229.776
|
608.646
|
2.632.231
|
2.685.564
|
-
|
-
|
Bedrijfswaarde
1 |
166.132
|
222.219
|
318.725
|
608.646
|
3.580.048
|
3.740.988
|
4.181.000
|
3.861.611
|
K/w-verhouding
|
2,71
x
|
-3,81
x
|
8,58
x
|
9,37
x
|
76,5
x
|
25,2
x
|
8,6
x
|
7,77
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
0,55
x
|
1,57
x
|
1,59
x
|
2,51
x
|
5,12
x
|
1,52
x
|
1,37
x
|
1,17
x
|
Bedrijfswaarde/omzet
|
1,07
x
|
2,9
x
|
2,2
x
|
2,51
x
|
6,97
x
|
2,11
x
|
2,14
x
|
1,68
x
|
Bedrijfswaarde/EBITDA
|
2,9
x
|
3,26
x
|
3,24
x
|
3,35
x
|
5,5
x
|
4,51
x
|
4,39
x
|
3,54
x
|
Bedrijfswaarde/FCF
|
18,7
x
|
5,14
x
|
5,56
x
|
-
|
-208
x
|
57,2
x
|
12,2
x
|
7,69
x
|
FCF Yield
|
5,36%
|
19,5%
|
18%
|
-
|
-0,48%
|
1,75%
|
8,19%
|
13%
|
Price to Book
|
0,78
x
|
-
|
1,27
x
|
-
|
1,36
x
|
0,7
x
|
0,6
x
|
0,52
x
|
Aantal aandelen (in duizenden)
|
1.704.650
|
1.544.786
|
1.382.527
|
1.383.600
|
1.362.720
|
1.359.641
|
-
|
-
|
Referentieprijs
2 |
49,80
|
77,65
|
166,2
|
439,9
|
1.932
|
1.975
|
1.975
|
1.975
|
Datum van publicatie
|
10/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
154.642
|
76.639
|
144.641
|
242.182
|
513.727
|
1.769.249
|
1.956.749
|
2.297.803
|
EBITDA
1 |
57.266
|
68.089
|
98.443
|
181.937
|
651.228
|
828.585
|
951.533
|
1.092.306
|
Bedrijfsresultaat (EBIT)
1 |
23.535
|
28.549
|
56.426
|
88.451
|
117.754
|
572.845
|
670.746
|
772.528
|
Operationele Marge
|
15,22%
|
37,25%
|
39,01%
|
36,52%
|
22,92%
|
32,38%
|
34,28%
|
33,62%
|
Resultaat voor belastingen (EBT)
1 |
45.431
|
12.487
|
38.216
|
84.289
|
169.248
|
364.249
|
464.125
|
-
|
Nettowinst (verlies)
1 |
33.012
|
-31.447
|
27.097
|
64.859
|
34.488
|
272.383
|
348.645
|
351.803
|
Nettomarge
|
21,35%
|
-41,03%
|
18,73%
|
26,78%
|
6,71%
|
15,4%
|
17,82%
|
15,31%
|
WPA
2 |
18,35
|
-20,40
|
19,38
|
46,97
|
25,25
|
78,43
|
229,6
|
254,3
|
Free Cash Flow
1 |
8.898
|
43.230
|
57.333
|
-
|
-17.171
|
65.371
|
342.217
|
502.413
|
FCF-marge
|
5,75%
|
56,41%
|
39,64%
|
-
|
-3,34%
|
3,69%
|
17,49%
|
21,86%
|
Kasstroomconversie (ebitda)
|
15,54%
|
63,49%
|
58,24%
|
-
|
-
|
7,89%
|
35,96%
|
46%
|
Kasstroomconversie (nettowinst)
|
26,95%
|
-
|
211,59%
|
-
|
-
|
24%
|
98,16%
|
142,81%
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
42.529
|
40.901
|
44.011
|
55.512
|
69.225
|
73.434
|
83.915
|
110.341
|
152.701
|
166.770
|
337.376
|
388.809
|
509.192
|
465.320
|
EBITDA
1 |
26.238
|
21.647
|
26.380
|
33.964
|
39.200
|
36.668
|
47.085
|
63.315
|
85.400
|
115.022
|
166.646
|
180.340
|
259.159
|
207.549
|
Bedrijfsresultaat (EBIT)
1 |
20.510
|
11.470
|
14.481
|
-
|
-
|
27.043
|
26.160
|
35.344
|
53.105
|
3.145
|
99.912
|
116.362
|
183.785
|
123.880
|
Operationele Marge
|
48,23%
|
28,04%
|
32,9%
|
-
|
-
|
36,83%
|
31,17%
|
32,03%
|
34,78%
|
1,89%
|
29,61%
|
29,93%
|
36,09%
|
26,62%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-
|
26.285
|
-
|
64.082
|
28.851
|
101.109
|
51.044
|
24.146
|
-18.880
|
Nettowinst (verlies)
1 |
-
|
4.520
|
-
|
8.165
|
23.979
|
22.411
|
26.918
|
42.179
|
50.611
|
-85.220
|
223.099
|
59.350
|
63.196
|
27.984
|
Nettomarge
|
-
|
11,05%
|
-
|
14,71%
|
34,64%
|
30,52%
|
32,08%
|
38,23%
|
33,14%
|
-51,1%
|
66,13%
|
15,26%
|
12,41%
|
6,01%
|
WPA
2 |
9,060
|
3,260
|
-
|
-
|
-
|
-
|
-
|
-
|
37,21
|
-62,66
|
32,87
|
32,78
|
17,10
|
-4,330
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/11/21
|
10/03/22
|
12/05/22
|
11/08/22
|
7/11/22
|
9/03/23
|
10/05/23
|
9/08/23
|
8/11/23
|
6/03/24
|
8/05/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
81.240
|
102.266
|
88.949
|
-
|
947.817
|
1.055.424
|
1.495.436
|
1.176.048
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,419
x
|
1,502
x
|
0,9036
x
|
-
|
1,455
x
|
1,274
x
|
1,572
x
|
1,077
x
|
Free Cash Flow
1 |
8.898
|
43.230
|
57.333
|
-
|
-17.171
|
65.371
|
342.217
|
502.413
|
ROE (netto-inkomsten/eigen vermogen)
|
39,7%
|
15,1%
|
17,8%
|
-
|
2,94%
|
27,1%
|
22,6%
|
59,8%
|
ROA (netto-inkomsten/totale activa)
|
11,9%
|
-
|
6,71%
|
-
|
1,48%
|
1,84%
|
3,7%
|
3,58%
|
Totale activa
1 |
277.132
|
-
|
404.071
|
-
|
2.328.697
|
14.803.435
|
9.430.486
|
9.829.645
|
Nettoactief per aandeel
2 |
63,80
|
-
|
131,0
|
-
|
1.423
|
2.819
|
3.278
|
3.794
|
Cashflow per aandeel
|
-
|
32,80
|
51,30
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
28.813
|
11.292
|
22.583
|
-
|
194.270
|
578.412
|
447.769
|
470.373
|
Capex/omzet
|
18,63%
|
14,73%
|
15,61%
|
-
|
37,82%
|
32,69%
|
22,88%
|
20,47%
|
Datum van publicatie
|
10/03/20
|
11/03/21
|
10/03/22
|
9/03/23
|
6/03/24
|
-
|
-
|
-
|
Laatste slotkoers
1.975
ARS Gemiddelde koersdoel
3.097
ARS Spread / Gemiddelde doel +56,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +24,17% | 153 mld. | | +12,25% | 86,05 mld. | | +2,74% | 82,54 mld. | | +5,43% | 79,41 mld. | | -0,24% | 74,02 mld. | | +86,28% | 67,33 mld. | | +11,78% | 48,24 mld. | | +12,43% | 44,46 mld. | | 0,00% | 44,27 mld. |
Elektriciteitsbedrijven - Andere
|