Beurs gesloten -
Nyse
22:00:01 01-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
74,94
USD
|
+1,75%
|
|
+0,54%
|
+4,32%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.109
|
9.002
|
7.964
|
8.603
|
8.147
|
9.233
|
-
|
-
|
Bedrijfswaarde
1 |
15.846
|
15.425
|
15.160
|
16.731
|
17.167
|
18.285
|
18.753
|
19.248
|
K/w-verhouding
|
18,9
x
|
16,4
x
|
12,9
x
|
17,8
x
|
16,3
x
|
16
x
|
15,4
x
|
14,3
x
|
Dividendrendement
|
3,38%
|
4,04%
|
4,73%
|
4,5%
|
4,84%
|
4,75%
|
4,85%
|
4,86%
|
Marktkapitalisatie/omzet
|
2,91
x
|
2,51
x
|
2,09
x
|
1,99
x
|
1,73
x
|
1,91
x
|
1,82
x
|
1,74
x
|
Bedrijfswaarde/omzet
|
4,56
x
|
4,3
x
|
3,99
x
|
3,87
x
|
3,66
x
|
3,78
x
|
3,71
x
|
3,63
x
|
Bedrijfswaarde/EBITDA
|
12,5
x
|
11
x
|
9,3
x
|
10,6
x
|
10,6
x
|
10,2
x
|
9,57
x
|
8,9
x
|
Bedrijfswaarde/FCF
|
-62.571.048
x
|
-42.822.313
x
|
-24.711.672
x
|
-35.899.745
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
1,86
x
|
1,74
x
|
1,35
x
|
1,42
x
|
1,32
x
|
1,31
x
|
1,27
x
|
-
|
Aantal aandelen (in duizenden)
|
112.411
|
112.597
|
112.819
|
113.140
|
113.398
|
123.202
|
-
|
-
|
Referentieprijs
2 |
89,93
|
79,95
|
70,59
|
76,04
|
71,84
|
74,94
|
74,94
|
74,94
|
Datum van publicatie
|
21/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.471
|
3.587
|
3.804
|
4.324
|
4.696
|
4.832
|
5.060
|
5.307
|
EBITDA
1 |
1.263
|
1.403
|
1.630
|
1.584
|
1.619
|
1.787
|
1.959
|
2.162
|
Bedrijfsresultaat (EBIT)
1 |
672
|
788,2
|
805,3
|
731,9
|
824,6
|
928,2
|
1.039
|
1.143
|
Operationele Marge
|
19,36%
|
21,97%
|
21,17%
|
16,93%
|
17,56%
|
19,21%
|
20,53%
|
21,53%
|
Resultaat voor belastingen (EBT)
1 |
542
|
648,2
|
746
|
575,7
|
595,7
|
690
|
731,3
|
787,1
|
Nettowinst (verlies)
1 |
538,3
|
550,6
|
618,7
|
483,6
|
501,6
|
551
|
604
|
652,2
|
Nettomarge
|
15,51%
|
15,35%
|
16,27%
|
11,18%
|
10,68%
|
11,4%
|
11,94%
|
12,29%
|
WPA
2 |
4,770
|
4,870
|
5,470
|
4,260
|
4,410
|
4,670
|
4,868
|
5,246
|
Free Cash Flow
|
-253,2
|
-360,2
|
-613,5
|
-466
|
-
|
-
|
-
|
-
|
FCF-marge
|
-7,3%
|
-10,04%
|
-16,13%
|
-10,78%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,040
|
3,230
|
3,340
|
3,420
|
3,480
|
3,560
|
3,634
|
3,642
|
Datum van publicatie
|
21/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
1.308
|
798,9
|
783,5
|
1.062
|
1.470
|
1.009
|
945
|
1.122
|
1.638
|
991,6
|
982,6
|
1.223
|
1.659
|
1.041
|
EBITDA
1 |
638,3
|
258,6
|
241,1
|
409,6
|
637,2
|
230,2
|
242,6
|
378,4
|
719,7
|
278
|
257,6
|
401
|
770,7
|
293,9
|
Bedrijfsresultaat (EBIT)
1 |
429,4
|
50,02
|
54,49
|
223,1
|
417,6
|
36,75
|
50,72
|
183,3
|
516,3
|
74,38
|
65,68
|
205,9
|
567,6
|
89,86
|
Operationele Marge
|
32,82%
|
6,26%
|
6,95%
|
21,01%
|
28,41%
|
3,64%
|
5,37%
|
16,34%
|
31,52%
|
7,5%
|
6,68%
|
16,84%
|
34,22%
|
8,64%
|
Resultaat voor belastingen (EBT)
1 |
416
|
27,9
|
25,42
|
195,3
|
383,4
|
-28,44
|
2,192
|
126,9
|
459,6
|
7,07
|
4,9
|
204,5
|
421,8
|
20,6
|
Nettowinst (verlies)
1 |
339,8
|
27,6
|
16,96
|
164,3
|
326,3
|
-23,99
|
-3,297
|
106,7
|
398,2
|
-0,023
|
1,831
|
162
|
376,2
|
10,07
|
Nettomarge
|
25,97%
|
3,45%
|
2,16%
|
15,48%
|
22,2%
|
-2,38%
|
-0,35%
|
9,51%
|
24,31%
|
-0%
|
0,19%
|
13,25%
|
22,68%
|
0,97%
|
WPA
2 |
3,000
|
0,2400
|
0,1500
|
1,450
|
2,880
|
-0,2100
|
-0,0300
|
0,9400
|
3,500
|
-
|
0,0100
|
1,415
|
3,325
|
-0,0125
|
Dividend per aandeel
2 |
0,8300
|
0,8500
|
0,8500
|
0,8500
|
0,8650
|
0,8700
|
-
|
-
|
-
|
0,8700
|
0,8700
|
0,8700
|
0,8700
|
0,8700
|
Datum van publicatie
|
5/11/21
|
25/02/22
|
4/05/22
|
3/08/22
|
3/11/22
|
27/02/23
|
4/05/23
|
3/08/23
|
2/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.737
|
6.423
|
7.196
|
8.128
|
9.020
|
9.052
|
9.520
|
10.015
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,543
x
|
4,58
x
|
4,414
x
|
5,13
x
|
5,573
x
|
5,064
x
|
4,861
x
|
4,633
x
|
Free Cash Flow
|
-253
|
-360
|
-613
|
-466
|
-
|
-
|
-
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
10,1%
|
9,95%
|
10,7%
|
8,09%
|
8,2%
|
8,29%
|
8,26%
|
8,55%
|
ROA (netto-inkomsten/totale activa)
|
2,98%
|
2,86%
|
2,94%
|
2,16%
|
2,12%
|
2%
|
2,1%
|
2,2%
|
Totale activa
1 |
18.072
|
19.250
|
21.044
|
22.363
|
23.692
|
27.552
|
28.764
|
29.647
|
Nettoactief per aandeel
2 |
48,30
|
45,90
|
52,30
|
53,40
|
54,50
|
57,20
|
59,00
|
-
|
Cashflow per aandeel
2 |
8,480
|
8,560
|
7,600
|
10,90
|
10,60
|
12,10
|
12,80
|
-
|
Capex
1 |
1.210
|
1.327
|
1.473
|
1.707
|
1.846
|
1.900
|
1.959
|
2.009
|
Capex/omzet
|
34,86%
|
36,98%
|
38,74%
|
39,49%
|
39,32%
|
39,32%
|
38,71%
|
37,84%
|
Datum van publicatie
|
21/02/20
|
24/02/21
|
25/02/22
|
27/02/23
|
27/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
74,94
USD Gemiddelde koersdoel
76
USD Spread / Gemiddelde doel +1,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,32% | 9,07 mld. | | +12,97% | 138 mld. | | +6,27% | 80,38 mld. | | -3,03% | 77,44 mld. | | +2,81% | 75,8 mld. | | -8,16% | 67,13 mld. | | +57,89% | 58,59 mld. | | +8,54% | 45,3 mld. | | +8,79% | 42,7 mld. | | 0,00% | 41,82 mld. |
Elektriciteitsbedrijven - Andere
|