Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
75
USD
|
-1,25%
|
|
+2,07%
|
+18,39%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.150
|
3.452
|
4.230
|
4.150
|
4.531
|
5.373
|
-
|
-
|
Bedrijfswaarde
1 |
6.775
|
6.249
|
10.329
|
10.018
|
9.705
|
10.624
|
10.725
|
11.058
|
K/w-verhouding
|
19,3
x
|
14,7
x
|
20,7
x
|
-20
x
|
29,7
x
|
22,5
x
|
19,2
x
|
16,9
x
|
Dividendrendement
|
2,87%
|
3,75%
|
3,4%
|
3,97%
|
3,91%
|
3,86%
|
3,48%
|
3,54%
|
Marktkapitalisatie/omzet
|
3,03
x
|
2,56
x
|
1,15
x
|
0,84
x
|
0,83
x
|
0,97
x
|
1
x
|
0,89
x
|
Bedrijfswaarde/omzet
|
4,95
x
|
4,63
x
|
2,81
x
|
2,02
x
|
1,79
x
|
1,92
x
|
1,99
x
|
1,83
x
|
Bedrijfswaarde/EBITDA
|
9,89
x
|
8,35
x
|
14
x
|
22,5
x
|
10,4
x
|
10,1
x
|
9,77
x
|
9,16
x
|
Bedrijfswaarde/FCF
|
-15,5
x
|
-31,4
x
|
-17,1
x
|
-22,2
x
|
-26,7
x
|
29,7
x
|
134
x
|
61,4
x
|
FCF Yield
|
-6,46%
|
-3,19%
|
-5,85%
|
-4,51%
|
-3,74%
|
3,37%
|
0,75%
|
1,63%
|
Price to Book
|
1,67
x
|
1,3
x
|
1,43
x
|
1,36
x
|
1,37
x
|
1,52
x
|
1,64
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
54.626
|
56.830
|
60.385
|
67.068
|
71.521
|
71.634
|
-
|
-
|
Referentieprijs
2 |
75,97
|
60,75
|
70,05
|
61,88
|
63,35
|
75,00
|
75,00
|
75,00
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.369
|
1.351
|
3.680
|
4.960
|
5.434
|
5.539
|
5.383
|
6.038
|
EBITDA
1 |
685,1
|
748,2
|
737,1
|
446,1
|
930,5
|
1.050
|
1.098
|
1.207
|
Bedrijfsresultaat (EBIT)
1 |
381,9
|
416,2
|
366
|
-24,4
|
489,6
|
578,8
|
642,8
|
724,5
|
Operationele Marge
|
27,9%
|
30,82%
|
9,95%
|
-0,49%
|
9,01%
|
10,45%
|
11,94%
|
12%
|
Resultaat voor belastingen (EBT)
1 |
272,7
|
304,7
|
246,8
|
-273,3
|
197,3
|
308,4
|
391
|
419,8
|
Nettowinst (verlies)
1 |
213,9
|
232,3
|
200,8
|
-203,3
|
150,9
|
242,7
|
294,8
|
328,4
|
Nettomarge
|
15,63%
|
17,2%
|
5,46%
|
-4,1%
|
2,78%
|
4,38%
|
5,48%
|
5,44%
|
WPA
2 |
3,940
|
4,140
|
3,390
|
-3,100
|
2,130
|
3,334
|
3,915
|
4,444
|
Free Cash Flow
1 |
-437,8
|
-199
|
-604,2
|
-452
|
-363,3
|
358
|
80
|
180
|
FCF-marge
|
-31,98%
|
-14,74%
|
-16,42%
|
-9,11%
|
-6,69%
|
6,46%
|
1,49%
|
2,98%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
34,09%
|
7,29%
|
14,92%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
147,5%
|
27,13%
|
54,82%
|
Dividend per aandeel
2 |
2,180
|
2,280
|
2,380
|
2,455
|
2,480
|
2,895
|
2,612
|
2,655
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
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 |
888,7
|
1.084
|
1.267
|
1.146
|
1.126
|
1.421
|
1.603
|
1.294
|
1.169
|
1.368
|
1.593
|
1.334
|
1.209
|
1.404
|
EBITDA
1 |
111,6
|
217,4
|
292,4
|
150,8
|
165,3
|
-168,6
|
266,2
|
216,1
|
180,2
|
268,1
|
328
|
232
|
202
|
287
|
Bedrijfsresultaat (EBIT)
1 |
20,19
|
114
|
169,7
|
42,82
|
48,34
|
-291,5
|
153,7
|
104,4
|
74,7
|
156,9
|
201,2
|
116,5
|
87,17
|
174
|
Operationele Marge
|
2,27%
|
10,51%
|
13,39%
|
3,74%
|
4,29%
|
-20,51%
|
9,58%
|
8,07%
|
6,39%
|
11,47%
|
12,63%
|
8,73%
|
7,21%
|
12,4%
|
Resultaat voor belastingen (EBT)
1 |
-11,11
|
76,01
|
121,4
|
-10,38
|
-12,84
|
-371,5
|
-
|
35,03
|
2,697
|
83,3
|
142
|
46
|
21
|
99
|
Nettowinst (verlies)
1 |
-11,58
|
-
|
96,18
|
-6,575
|
-12,31
|
-280,6
|
45,91
|
28,88
|
3,231
|
72,87
|
118
|
31
|
12
|
82
|
Nettomarge
|
-1,3%
|
-
|
7,59%
|
-0,57%
|
-1,09%
|
-19,75%
|
2,86%
|
2,23%
|
0,28%
|
5,33%
|
7,41%
|
2,32%
|
0,99%
|
5,84%
|
WPA
2 |
-0,1900
|
1,150
|
1,580
|
-0,1000
|
-0,1800
|
-4,180
|
0,6700
|
0,4000
|
0,0400
|
1,010
|
1,647
|
0,4326
|
0,1601
|
1,131
|
Dividend per aandeel
2 |
0,5950
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
0,6200
|
Datum van publicatie
|
9/11/21
|
1/03/22
|
9/05/22
|
9/08/22
|
9/11/22
|
28/02/23
|
9/05/23
|
9/08/23
|
8/11/23
|
28/02/24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.625
|
2.796
|
6.099
|
5.868
|
5.174
|
5.251
|
5.352
|
5.686
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,832
x
|
3,737
x
|
8,275
x
|
13,15
x
|
5,561
x
|
5
x
|
4,876
x
|
4,712
x
|
Free Cash Flow
1 |
-438
|
-199
|
-604
|
-452
|
-363
|
358
|
80
|
180
|
ROE (netto-inkomsten/eigen vermogen)
|
8,99%
|
9%
|
7,13%
|
6,54%
|
7,49%
|
6,97%
|
8,11%
|
8,58%
|
ROA (netto-inkomsten/totale activa)
|
2,76%
|
2,75%
|
1,87%
|
1,51%
|
1,9%
|
2,03%
|
2,41%
|
2,57%
|
Totale activa
1 |
7.764
|
8.453
|
10.751
|
-13.423
|
7.932
|
11.956
|
12.254
|
12.776
|
Nettoactief per aandeel
2 |
45,60
|
46,80
|
48,90
|
45,60
|
46,30
|
49,30
|
45,80
|
53,10
|
Cashflow per aandeel
2 |
9,210
|
11,20
|
1,880
|
6,220
|
7,170
|
8,140
|
7,520
|
-
|
Capex
1 |
938
|
825
|
716
|
859
|
873
|
1.000
|
836
|
915
|
Capex/omzet
|
68,53%
|
61,09%
|
19,44%
|
17,33%
|
16,06%
|
18,05%
|
15,52%
|
15,15%
|
Datum van publicatie
|
26/02/20
|
25/02/21
|
1/03/22
|
28/02/23
|
28/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
74,6
USD Spread / Gemiddelde doel -0,53% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +18,39% | 5,37 mld. | | 0,00% | 14,25 mld. | | +16,26% | 9,6 mld. | | +7,95% | 8,41 mld. | | +5,35% | 7,53 mld. | | -3,52% | 7,3 mld. | | +28,95% | 5,72 mld. | | -28,15% | 5,56 mld. | | +3,17% | 5,32 mld. | | +19,48% | 4,55 mld. |
Aardgasdistributie
|