Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
71,32
USD
|
-0,92%
|
|
+1,77%
|
-4,56%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
42.702
|
36.754
|
42.242
|
48.577
|
47.030
|
45.116
|
-
|
-
|
Bedrijfswaarde
1 |
68.410
|
60.000
|
66.596
|
77.427
|
78.177
|
77.821
|
80.431
|
82.137
|
K/w-verhouding
|
20,8
x
|
9,89
x
|
33
x
|
23,3
x
|
15,6
x
|
14,9
x
|
13,9
x
|
12,9
x
|
Dividendrendement
|
2,55%
|
3,28%
|
3,33%
|
2,96%
|
3,18%
|
4,38%
|
4,35%
|
5,31%
|
Marktkapitalisatie/omzet
|
3,94
x
|
3,23
x
|
3,29
x
|
3,36
x
|
2,81
x
|
2,81
x
|
2,72
x
|
2,67
x
|
Bedrijfswaarde/omzet
|
6,32
x
|
5,28
x
|
5,18
x
|
5,36
x
|
4,68
x
|
4,84
x
|
4,85
x
|
4,86
x
|
Bedrijfswaarde/EBITDA
|
15,9
x
|
14,5
x
|
14
x
|
14,7
x
|
14,8
x
|
13
x
|
12,5
x
|
12
x
|
Bedrijfswaarde/FCF
|
-110
x
|
-28,8
x
|
-56,8
x
|
-18,4
x
|
-35,9
x
|
-57,5
x
|
-51,1
x
|
-76,1
x
|
FCF Yield
|
-0,91%
|
-3,48%
|
-1,76%
|
-5,44%
|
-2,79%
|
-1,74%
|
-1,96%
|
-1,31%
|
Price to Book
|
2,22
x
|
1,57
x
|
1,61
x
|
1,8
x
|
1,65
x
|
1,41
x
|
1,34
x
|
1,25
x
|
Aantal aandelen (in duizenden)
|
563.792
|
576.940
|
638.675
|
628.667
|
629.328
|
632.588
|
-
|
-
|
Referentieprijs
2 |
75,74
|
63,70
|
66,14
|
77,27
|
74,73
|
71,32
|
71,32
|
71,32
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
25/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.829
|
11.370
|
12.857
|
14.439
|
16.720
|
16.079
|
16.579
|
16.912
|
EBITDA
1 |
4.293
|
4.140
|
4.763
|
5.261
|
5.276
|
5.971
|
6.416
|
6.843
|
Bedrijfsresultaat (EBIT)
1 |
2.724
|
2.474
|
2.850
|
3.242
|
3.049
|
3.772
|
4.093
|
4.394
|
Operationele Marge
|
25,15%
|
21,76%
|
22,17%
|
22,45%
|
18,24%
|
23,46%
|
24,69%
|
25,98%
|
Resultaat voor belastingen (EBT)
1 |
1.734
|
1.489
|
219
|
1.343
|
2.627
|
2.351
|
2.606
|
2.743
|
Nettowinst (verlies)
1 |
2.055
|
3.764
|
1.254
|
2.094
|
3.030
|
3.063
|
3.320
|
3.577
|
Nettomarge
|
18,98%
|
33,1%
|
9,75%
|
14,5%
|
18,12%
|
19,05%
|
20,02%
|
21,15%
|
WPA
2 |
3,645
|
6,440
|
2,005
|
3,310
|
4,790
|
4,802
|
5,148
|
5,511
|
Free Cash Flow
1 |
-620
|
-2.085
|
-1.173
|
-4.215
|
-2.179
|
-1.354
|
-1.575
|
-1.080
|
FCF-marge
|
-5,73%
|
-18,34%
|
-9,12%
|
-29,19%
|
-13,03%
|
-8,42%
|
-9,5%
|
-6,38%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,935
|
2,090
|
2,200
|
2,290
|
2,380
|
3,125
|
3,104
|
3,790
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
25/02/22
|
28/02/23
|
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 |
3.013
|
3.844
|
3.820
|
3.547
|
3.617
|
3.455
|
6.560
|
3.335
|
3.334
|
3.491
|
5.577
|
3.394
|
3.655
|
4.013
|
EBITDA
1 |
-651
|
1.406
|
1.543
|
1.189
|
1.112
|
1.354
|
1.799
|
1.159
|
1.171
|
1.147
|
1.710
|
1.232
|
1.318
|
1.789
|
Bedrijfsresultaat (EBIT)
1 |
-1.122
|
921
|
1.050
|
688
|
606
|
835
|
1.260
|
610
|
608
|
571
|
1.087
|
733,8
|
795,8
|
1.155
|
Operationele Marge
|
-37,24%
|
23,96%
|
27,49%
|
19,4%
|
16,75%
|
24,17%
|
19,21%
|
18,29%
|
18,24%
|
16,36%
|
19,49%
|
21,62%
|
21,77%
|
28,79%
|
Resultaat voor belastingen (EBT)
1 |
-1.365
|
535
|
665
|
364
|
165
|
149
|
1.329
|
523
|
323
|
452
|
643,1
|
382
|
374,5
|
822
|
Nettowinst (verlies)
1 |
-648
|
604
|
612
|
559
|
485
|
438
|
969
|
603
|
721
|
737
|
831,2
|
558,1
|
665,4
|
1.015
|
Nettomarge
|
-21,51%
|
15,71%
|
16,02%
|
15,76%
|
13,41%
|
12,68%
|
14,77%
|
18,08%
|
21,63%
|
21,11%
|
14,91%
|
16,44%
|
18,21%
|
25,3%
|
WPA
2 |
-1,015
|
0,9500
|
0,9650
|
0,8850
|
0,7650
|
0,6950
|
1,535
|
0,9550
|
1,140
|
1,160
|
1,320
|
0,9013
|
1,035
|
1,548
|
Dividend per aandeel
2 |
0,5500
|
0,5500
|
0,5725
|
0,5700
|
0,5750
|
0,5700
|
0,5950
|
0,5950
|
0,6000
|
0,5950
|
0,6184
|
0,6184
|
0,6184
|
-
|
Datum van publicatie
|
5/11/21
|
25/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
28/02/23
|
4/05/23
|
3/08/23
|
3/11/23
|
27/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
25.708
|
23.246
|
24.354
|
28.850
|
31.147
|
32.705
|
35.315
|
37.020
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,988
x
|
5,615
x
|
5,113
x
|
5,484
x
|
5,904
x
|
5,478
x
|
5,505
x
|
5,41
x
|
Free Cash Flow
1 |
-620
|
-2.085
|
-1.173
|
-4.215
|
-2.179
|
-1.354
|
-1.575
|
-1.080
|
ROE (netto-inkomsten/eigen vermogen)
|
10,3%
|
10,9%
|
10,7%
|
11%
|
10,5%
|
10,3%
|
10,5%
|
10,7%
|
ROA (netto-inkomsten/totale activa)
|
3,03%
|
3,55%
|
3,8%
|
3,87%
|
3,52%
|
3,48%
|
3,58%
|
3,71%
|
Totale activa
1 |
67.911
|
105.943
|
32.974
|
54.099
|
86.000
|
88.112
|
92.729
|
96.444
|
Nettoactief per aandeel
2 |
34,20
|
40,60
|
41,00
|
42,90
|
45,40
|
50,50
|
53,10
|
57,20
|
Cashflow per aandeel
2 |
5,470
|
4,430
|
6,140
|
1,800
|
9,830
|
9,610
|
10,20
|
11,10
|
Capex
1 |
3.708
|
4.676
|
5.015
|
5.357
|
8.397
|
7.117
|
7.159
|
6.954
|
Capex/omzet
|
34,24%
|
41,13%
|
39,01%
|
37,1%
|
50,22%
|
44,26%
|
43,18%
|
41,12%
|
Datum van publicatie
|
27/02/20
|
25/02/21
|
25/02/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Laatste slotkoers
71,32
USD Gemiddelde koersdoel
82,72
USD Spread / Gemiddelde doel +15,98% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,56% | 45,12 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -10,00% | 23,21 mld. | | +1,68% | 22,17 mld. |
Multiline-Nutsvoorzieningen
|