Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
42,8
USD
|
-1,04%
|
|
0,00%
|
-1,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.986
|
3.828
|
4.732
|
4.374
|
4.383
|
4.410
|
-
|
-
|
Bedrijfswaarde
1 |
7.704
|
6.912
|
8.258
|
7.875
|
8.529
|
8.974
|
9.401
|
9.786
|
K/w-verhouding
|
23,3
x
|
24,9
x
|
19,5
x
|
18,8
x
|
18,6
x
|
13,9
x
|
13,2
x
|
12,6
x
|
Dividendrendement
|
2,72%
|
3,71%
|
3,21%
|
3,65%
|
-
|
4,64%
|
4,89%
|
5,15%
|
Marktkapitalisatie/omzet
|
2,35
x
|
1,78
x
|
1,97
x
|
1,65
x
|
1,5
x
|
1,46
x
|
1,4
x
|
1,34
x
|
Bedrijfswaarde/omzet
|
3,63
x
|
3,22
x
|
3,45
x
|
2,98
x
|
2,92
x
|
2,97
x
|
2,98
x
|
2,98
x
|
Bedrijfswaarde/EBITDA
|
10,1
x
|
8,13
x
|
10,6
x
|
9,67
x
|
9,99
x
|
8,72
x
|
8,11
x
|
7,76
x
|
Bedrijfswaarde/FCF
|
-128
x
|
-
|
-79,4
x
|
-85,6
x
|
-9,09
x
|
-24,7
x
|
-61,8
x
|
-204
x
|
FCF Yield
|
-0,78%
|
-
|
-1,26%
|
-1,17%
|
-11%
|
-4,06%
|
-1,62%
|
-0,49%
|
Price to Book
|
1,92
x
|
1,47
x
|
-
|
1,57
x
|
-
|
1,22
x
|
1,17
x
|
1,12
x
|
Aantal aandelen (in duizenden)
|
89.372
|
89.511
|
89.410
|
89.273
|
101.124
|
103.031
|
-
|
-
|
Referentieprijs
2 |
55,79
|
42,77
|
52,92
|
49,00
|
43,34
|
42,80
|
42,80
|
42,80
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.123
|
2.145
|
2.396
|
2.647
|
2.923
|
3.018
|
3.150
|
3.286
|
EBITDA
1 |
762
|
850
|
782
|
814
|
854
|
1.029
|
1.159
|
1.261
|
Bedrijfsresultaat (EBIT)
1 |
353
|
396
|
378
|
397
|
396
|
527
|
636
|
707,4
|
Operationele Marge
|
16,63%
|
18,46%
|
15,78%
|
15%
|
13,55%
|
17,46%
|
20,19%
|
21,53%
|
Resultaat voor belastingen (EBT)
1 |
241
|
155
|
267
|
272
|
273
|
377,6
|
416,9
|
455,3
|
Nettowinst (verlies)
1 |
214
|
155
|
244
|
233
|
228
|
316,8
|
351,5
|
382,5
|
Nettomarge
|
10,08%
|
7,23%
|
10,18%
|
8,8%
|
7,8%
|
10,5%
|
11,16%
|
11,64%
|
WPA
2 |
2,390
|
1,720
|
2,720
|
2,600
|
2,330
|
3,075
|
3,255
|
3,410
|
Free Cash Flow
1 |
-60
|
-
|
-104
|
-92
|
-938
|
-364
|
-152
|
-48
|
FCF-marge
|
-2,83%
|
-
|
-4,34%
|
-3,48%
|
-32,09%
|
-12,06%
|
-4,83%
|
-1,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,518
|
1,585
|
1,698
|
1,788
|
-
|
1,986
|
2,091
|
2,202
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
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
1 |
608
|
626
|
591
|
743
|
687
|
748
|
648
|
802
|
725
|
929
|
726
|
908,6
|
796,4
|
-
|
-
|
EBITDA
1 |
200
|
205
|
215
|
200
|
194
|
228
|
194
|
201
|
231
|
-
|
257
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
101
|
106
|
112
|
92
|
87
|
117
|
81
|
85
|
113
|
162
|
117,6
|
123,7
|
136,8
|
-
|
-
|
Operationele Marge
|
16,61%
|
16,93%
|
18,95%
|
12,38%
|
12,66%
|
15,64%
|
12,5%
|
10,6%
|
15,59%
|
17,44%
|
16,19%
|
13,61%
|
17,18%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
71
|
71
|
77
|
70
|
54
|
88
|
49
|
53
|
83
|
122
|
69,1
|
72,3
|
85
|
-
|
-
|
Nettowinst (verlies)
1 |
66
|
60
|
64
|
58
|
50
|
74
|
39
|
47
|
68
|
109
|
58,7
|
61,5
|
72,3
|
-
|
-
|
Nettomarge
|
10,86%
|
9,58%
|
10,83%
|
7,81%
|
7,28%
|
9,89%
|
6,02%
|
5,86%
|
9,38%
|
11,73%
|
8,09%
|
6,77%
|
9,08%
|
-
|
-
|
WPA
2 |
0,7300
|
0,6700
|
0,7200
|
0,6500
|
0,5600
|
0,8000
|
0,3900
|
0,4600
|
0,6700
|
1,080
|
0,5502
|
0,6648
|
0,7674
|
-
|
-
|
Dividend per aandeel
2 |
0,4300
|
0,4300
|
0,4525
|
0,4525
|
0,4525
|
0,4525
|
0,4750
|
0,4750
|
-
|
-
|
0,5068
|
0,5068
|
0,5068
|
0,5204
|
0,5372
|
Datum van publicatie
|
17/02/22
|
28/04/22
|
28/07/22
|
25/10/22
|
16/02/23
|
28/04/23
|
28/07/23
|
27/10/23
|
16/02/24
|
26/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.718
|
3.084
|
3.526
|
3.501
|
4.146
|
4.564
|
4.991
|
5.376
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,567
x
|
3,628
x
|
4,509
x
|
4,301
x
|
4,855
x
|
4,435
x
|
4,306
x
|
4,263
x
|
Free Cash Flow
1 |
-60
|
-
|
-104
|
-92
|
-938
|
-364
|
-152
|
-48
|
ROE (netto-inkomsten/eigen vermogen)
|
8,4%
|
5,96%
|
9,17%
|
8,93%
|
7,64%
|
9,05%
|
9,14%
|
9,15%
|
ROA (netto-inkomsten/totale activa)
|
2,59%
|
1,78%
|
2,63%
|
2,34%
|
2,1%
|
2,74%
|
2,84%
|
2,92%
|
Totale activa
1 |
8.252
|
8.731
|
9.281
|
9.976
|
10.833
|
11.574
|
12.364
|
13.105
|
Nettoactief per aandeel
2 |
29,00
|
29,20
|
-
|
31,10
|
-
|
35,10
|
36,60
|
38,30
|
Cashflow per aandeel
2 |
6,100
|
6,320
|
5,940
|
7,520
|
4,290
|
7,710
|
7,840
|
-
|
Capex
1 |
606
|
784
|
636
|
766
|
1.358
|
1.340
|
1.295
|
1.264
|
Capex/omzet
|
28,54%
|
36,55%
|
26,54%
|
28,94%
|
46,46%
|
44,4%
|
41,12%
|
38,45%
|
Datum van publicatie
|
14/02/20
|
19/02/21
|
17/02/22
|
16/02/23
|
16/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
42,8
USD Gemiddelde koersdoel
48,17
USD Spread / Gemiddelde doel +12,54% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,25% | 4,41 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% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|