Beurs gesloten -
OTC Markets
21:59:03 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
22,81
USD
|
+2,24%
|
|
+1,06%
|
-5,04%
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
12.295
|
13.408
|
15.053
|
18.502
|
19.349
|
19.069
|
-
|
-
|
Bedrijfswaarde
1 |
21.680
|
23.874
|
23.952
|
27.100
|
28.244
|
17.926
|
30.346
|
32.863
|
K/w-verhouding
|
8,61
x
|
-229
x
|
6,67
x
|
6,1
x
|
-158
x
|
10,5
x
|
10,6
x
|
10,5
x
|
Dividendrendement
|
8,21%
|
6,13%
|
5,57%
|
4,9%
|
5,36%
|
3,42%
|
3,67%
|
3,94%
|
Marktkapitalisatie/omzet
|
0,41
x
|
1,97
x
|
2,21
x
|
2,15
x
|
1,55
x
|
1,71
x
|
1,73
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
0,72
x
|
3,51
x
|
3,51
x
|
3,15
x
|
2,26
x
|
1,71
x
|
2,76
x
|
3,06
x
|
Bedrijfswaarde/EBITDA
|
10,8
x
|
10,5
x
|
10,7
x
|
12
x
|
8,35
x
|
5,44
x
|
8,31
x
|
8,62
x
|
Bedrijfswaarde/FCF
|
-436
x
|
267
x
|
28,8
x
|
157
x
|
-87,7
x
|
-213
x
|
-31,1
x
|
-23,7
x
|
FCF Yield
|
-0,23%
|
0,37%
|
3,47%
|
0,64%
|
-1,14%
|
-0,47%
|
-3,22%
|
-4,22%
|
Price to Book
|
2,11
x
|
2,78
x
|
2,27
x
|
2,04
x
|
2,26
x
|
1,8
x
|
1,67
x
|
1,47
x
|
Aantal aandelen (in duizenden)
|
1.035.782
|
1.027.415
|
1.034.601
|
1.058.168
|
1.073.181
|
1.086.553
|
-
|
-
|
Referentieprijs
2 |
11,87
|
13,05
|
14,55
|
17,48
|
18,03
|
17,55
|
17,55
|
17,55
|
Datum van publicatie
|
22/05/19
|
17/06/20
|
26/05/21
|
25/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
29.951
|
6.801
|
6.826
|
8.608
|
12.491
|
10.457
|
10.997
|
10.736
|
EBITDA
1 |
2.009
|
2.281
|
2.230
|
2.257
|
3.382
|
3.296
|
3.653
|
3.811
|
Bedrijfsresultaat (EBIT)
1 |
1.227
|
1.488
|
1.506
|
1.537
|
2.529
|
2.426
|
2.668
|
2.792
|
Operationele Marge
|
4,1%
|
21,89%
|
22,07%
|
17,85%
|
20,25%
|
23,2%
|
24,26%
|
26,01%
|
Resultaat voor belastingen (EBT)
1 |
1.406
|
587,6
|
2.516
|
3.482
|
-205,6
|
2.495
|
2.311
|
2.390
|
Nettowinst (verlies)
1 |
1.409
|
-59
|
2.276
|
3.031
|
-123
|
1.710
|
1.829
|
1.851
|
Nettomarge
|
4,7%
|
-0,87%
|
33,34%
|
35,22%
|
-0,98%
|
16,36%
|
16,63%
|
17,24%
|
WPA
2 |
1,379
|
-0,0570
|
2,183
|
2,868
|
-0,1140
|
1,565
|
1,656
|
1,676
|
Free Cash Flow
1 |
-49,7
|
89,3
|
832,2
|
172,1
|
-322,1
|
-134
|
-976,7
|
-1.386
|
FCF-marge
|
-0,17%
|
1,31%
|
12,19%
|
2%
|
-2,58%
|
-1,18%
|
-8,88%
|
-12,91%
|
Kasstroomconversie (ebitda)
|
-
|
3,91%
|
37,32%
|
7,62%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
36,56%
|
5,68%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,9750
|
0,8000
|
0,8100
|
0,8570
|
0,9670
|
0,6000
|
0,6449
|
0,6910
|
Datum van publicatie
|
22/05/19
|
17/06/20
|
26/05/21
|
25/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
Fiscaal tijdperk: Maart |
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2024 S1
|
---|
Omzet
|
-
|
3.748
|
2.816
|
4.010
|
-
|
5.065
|
5.629
|
-
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
469,2
|
-
|
418,3
|
1.088
|
376,8
|
-
|
716
|
693,2
|
Operationele Marge
|
-
|
-
|
14,85%
|
27,14%
|
-
|
-
|
12,72%
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
829,5
|
1.687
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
-
|
699,5
|
1.577
|
-
|
-
|
-392,4
|
-
|
Nettomarge
|
-
|
-
|
24,84%
|
39,32%
|
-
|
-
|
-6,97%
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-0,3640
|
-
|
Dividend per aandeel
2 |
0,2400
|
-
|
0,2440
|
0,5660
|
0,2550
|
-
|
0,2900
|
0,2000
|
Datum van publicatie
|
13/11/19
|
17/06/20
|
18/11/20
|
26/05/21
|
17/11/21
|
25/05/22
|
16/11/22
|
15/11/23
|
Fiscaal tijdperk: Maart |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.386
|
10.466
|
8.899
|
8.598
|
8.894
|
9.437
|
11.277
|
13.794
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,673
x
|
4,588
x
|
3,991
x
|
3,809
x
|
2,63
x
|
2,862
x
|
3,087
x
|
3,62
x
|
Free Cash Flow
1 |
-49,7
|
89,3
|
832
|
172
|
-322
|
-134
|
-977
|
-1.386
|
ROE (netto-inkomsten/eigen vermogen)
|
25,5%
|
17,2%
|
15,7%
|
12,7%
|
21,5%
|
17,4%
|
16,6%
|
14,9%
|
ROA (netto-inkomsten/totale activa)
|
5,8%
|
4,23%
|
4,27%
|
4,25%
|
6,77%
|
6,86%
|
6,85%
|
5,24%
|
Totale activa
1 |
24.279
|
-1.394
|
53.278
|
71.330
|
-1.816
|
24.254
|
26.687
|
35.298
|
Nettoactief per aandeel
2 |
5,620
|
4,700
|
6,410
|
8,550
|
7,980
|
9,750
|
10,50
|
11,90
|
Cashflow per aandeel
2 |
1,150
|
1,260
|
1,740
|
1,540
|
1,390
|
2,500
|
2,620
|
2,570
|
Capex
1 |
1.509
|
1.211
|
1.177
|
1.456
|
1.816
|
2.506
|
3.759
|
4.738
|
Capex/omzet
|
5,04%
|
17,81%
|
17,25%
|
16,91%
|
14,54%
|
22,12%
|
34,19%
|
44,13%
|
Datum van publicatie
|
22/05/19
|
17/06/20
|
26/05/21
|
25/05/22
|
24/05/23
|
22/05/24
|
-
|
-
|
Laatste slotkoers
17,55
GBP Gemiddelde koersdoel
20,78
GBP Spread / Gemiddelde doel +18,41% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +31,81% | 164 mld. | | +14,29% | 87,63 mld. | | +2,65% | 82,56 mld. | | +6,73% | 79,93 mld. | | -0,27% | 73,31 mld. | | +86,00% | 68,48 mld. | | -.--% | 48,21 mld. | | +11,07% | 47,57 mld. | | +14,72% | 45,2 mld. |
Elektriciteitsbedrijven - Andere
|