Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,309
EUR
|
+0,84%
|
|
+0,58%
|
-7,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.468
|
14.886
|
17.332
|
15.173
|
15.607
|
14.451
|
-
|
-
|
Bedrijfswaarde
1 |
27.391
|
27.778
|
31.353
|
27.096
|
30.877
|
31.660
|
32.481
|
33.217
|
K/w-verhouding
|
14,2
x
|
14
x
|
11,8
x
|
22,5
x
|
-
|
12,2
x
|
11,8
x
|
11,5
x
|
Dividendrendement
|
5,07%
|
5,42%
|
4,94%
|
6,08%
|
-
|
6,73%
|
6,92%
|
7,14%
|
Marktkapitalisatie/omzet
|
5,8
x
|
5,37
x
|
5,26
x
|
4,32
x
|
3,64
x
|
3,42
x
|
3,21
x
|
3,02
x
|
Bedrijfswaarde/omzet
|
10,3
x
|
10
x
|
9,51
x
|
7,71
x
|
7,2
x
|
7,48
x
|
7,21
x
|
6,93
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
12,6
x
|
13,9
x
|
12,1
x
|
12,8
x
|
11,7
x
|
11,4
x
|
11
x
|
Bedrijfswaarde/FCF
|
55
x
|
64,5
x
|
334
x
|
9,72
x
|
-17,8
x
|
-24,7
x
|
151
x
|
120
x
|
FCF Yield
|
1,82%
|
1,55%
|
0,3%
|
10,3%
|
-5,6%
|
-4,05%
|
0,66%
|
0,83%
|
Price to Book
|
2,47
x
|
2,33
x
|
2,41
x
|
2,05
x
|
-
|
1,83
x
|
1,8
x
|
1,74
x
|
Aantal aandelen (in duizenden)
|
3.300.800
|
3.235.375
|
3.270.216
|
3.351.746
|
3.352.756
|
3.353.613
|
-
|
-
|
Referentieprijs
2 |
4,686
|
4,601
|
5,300
|
4,527
|
4,655
|
4,309
|
4,309
|
4,309
|
Datum van publicatie
|
19/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.665
|
2.770
|
3.297
|
3.515
|
4.288
|
4.232
|
4.505
|
4.790
|
EBITDA
1 |
2.169
|
2.197
|
2.250
|
2.237
|
2.417
|
2.696
|
2.859
|
3.029
|
Bedrijfsresultaat (EBIT)
1 |
1.417
|
1.424
|
1.430
|
1.364
|
1.477
|
1.695
|
1.778
|
1.857
|
Operationele Marge
|
53,17%
|
51,41%
|
43,37%
|
38,81%
|
34,44%
|
40,07%
|
39,47%
|
38,76%
|
Resultaat voor belastingen (EBT)
1 |
1.465
|
1.471
|
1.615
|
1.050
|
1.534
|
1.603
|
1.650
|
1.683
|
Nettowinst (verlies)
1 |
1.090
|
1.101
|
1.496
|
671
|
1.135
|
1.192
|
1.231
|
1.270
|
Nettomarge
|
40,9%
|
39,75%
|
45,37%
|
19,09%
|
26,47%
|
28,17%
|
27,32%
|
26,51%
|
WPA
2 |
0,3300
|
0,3290
|
0,4480
|
0,2010
|
-
|
0,3544
|
0,3651
|
0,3756
|
Free Cash Flow
1 |
498
|
431
|
94
|
2.787
|
-1.730
|
-1.283
|
215,3
|
276,8
|
FCF-marge
|
18,69%
|
15,56%
|
2,85%
|
79,29%
|
-40,35%
|
-30,31%
|
4,78%
|
5,78%
|
Kasstroomconversie (ebitda)
|
22,96%
|
19,62%
|
4,18%
|
124,59%
|
-
|
-
|
7,53%
|
9,14%
|
Kasstroomconversie (nettowinst)
|
45,69%
|
39,15%
|
6,28%
|
415,35%
|
-
|
-
|
17,49%
|
21,79%
|
Dividend per aandeel
2 |
0,2376
|
0,2495
|
0,2620
|
0,2751
|
-
|
0,2899
|
0,2981
|
0,3074
|
Datum van publicatie
|
19/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
1.346
|
1.527
|
807
|
963
|
838
|
842
|
1.680
|
868
|
967
|
979
|
1.115
|
2.094
|
1.051
|
1.143
|
1.136
|
1.235
|
1.235
|
1.070
|
-
|
EBITDA
|
1.107
|
1.163
|
553
|
534
|
588
|
567
|
1.155
|
551
|
531
|
597
|
624
|
1.221
|
641
|
555
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
733
|
762
|
353
|
315
|
376
|
352
|
728
|
337
|
299
|
372
|
394
|
766
|
405
|
306
|
393
|
472,5
|
472,5
|
340,1
|
-
|
Operationele Marge
|
54,46%
|
49,9%
|
43,74%
|
32,71%
|
44,87%
|
41,81%
|
43,33%
|
38,82%
|
30,92%
|
38%
|
35,34%
|
36,58%
|
38,53%
|
26,77%
|
34,6%
|
38,25%
|
38,25%
|
31,78%
|
-
|
Resultaat voor belastingen (EBT)
|
767
|
847
|
398
|
370
|
409
|
479
|
888
|
372
|
-210
|
407
|
-
|
-
|
455
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
572
|
878
|
339
|
279
|
312
|
374
|
686
|
286
|
-301
|
304
|
394
|
698
|
349
|
88
|
323,3
|
343,8
|
336,6
|
177,3
|
-
|
Nettomarge
|
42,5%
|
57,5%
|
42,01%
|
28,97%
|
37,23%
|
44,42%
|
40,83%
|
32,95%
|
-31,13%
|
31,05%
|
35,34%
|
33,33%
|
33,21%
|
7,7%
|
28,46%
|
27,83%
|
27,25%
|
16,57%
|
-
|
WPA
2 |
-
|
-
|
-
|
0,0900
|
0,0950
|
0,1100
|
-
|
0,0800
|
-0,0840
|
-
|
-
|
-
|
-
|
-
|
0,0962
|
0,1023
|
0,1002
|
0,0528
|
-
|
Dividend per aandeel
2 |
-
|
0,1000
|
-
|
0,1572
|
-
|
0,1048
|
-
|
-
|
0,1651
|
-
|
-
|
0,1100
|
-
|
-
|
0,0726
|
0,0726
|
0,0726
|
0,0726
|
0,0748
|
Datum van publicatie
|
30/07/20
|
29/07/21
|
4/11/21
|
17/03/22
|
12/05/22
|
27/07/22
|
27/07/22
|
10/11/22
|
16/03/23
|
11/05/23
|
27/07/23
|
27/07/23
|
9/11/23
|
14/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.923
|
12.892
|
14.021
|
11.923
|
15.270
|
17.209
|
18.030
|
18.766
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,497
x
|
5,868
x
|
6,232
x
|
5,33
x
|
6,318
x
|
6,383
x
|
6,307
x
|
6,194
x
|
Free Cash Flow
1 |
498
|
431
|
94
|
2.787
|
-1.730
|
-1.283
|
215
|
277
|
ROE (netto-inkomsten/eigen vermogen)
|
17,9%
|
17,3%
|
17,8%
|
15,9%
|
15%
|
15,2%
|
15,3%
|
15,5%
|
ROA (netto-inkomsten/totale activa)
|
4,69%
|
4,43%
|
4,61%
|
3,91%
|
4,94%
|
3,48%
|
3,54%
|
3,57%
|
Totale activa
1 |
23.224
|
24.871
|
32.448
|
17.180
|
22.983
|
34.249
|
34.758
|
35.594
|
Nettoactief per aandeel
2 |
1,890
|
1,980
|
2,200
|
2,210
|
-
|
2,350
|
2,400
|
2,480
|
Cashflow per aandeel
2 |
0,4500
|
0,4800
|
0,4000
|
1,220
|
-
|
0,5700
|
0,7400
|
0,7200
|
Capex
1 |
988
|
1.166
|
1.244
|
1.322
|
1.796
|
2.879
|
2.324
|
2.135
|
Capex/omzet
|
37,07%
|
42,09%
|
37,73%
|
37,61%
|
41,88%
|
68,05%
|
51,59%
|
44,56%
|
Datum van publicatie
|
19/03/20
|
18/03/21
|
17/03/22
|
16/03/23
|
14/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,309
EUR Gemiddelde koersdoel
5,074
EUR Spread / Gemiddelde doel +17,75% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,43% | 15,43 mld. | | +15,65% | 53,75 mld. | | +16,86% | 6,22 mld. | | 0,00% | 2,22 mld. | | -5,23% | 1,63 mld. | | +34,17% | 1,65 mld. | | -1,23% | 1,11 mld. | | -0,11% | 761 mln. | | -.--% | 328 mln. | | -4,76% | 156 mln. |
Aardgasleiding
|