Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
7,474
EUR
|
+0,38%
|
|
+0,65%
|
-1,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.967
|
12.554
|
14.277
|
13.839
|
15.152
|
14.991
|
-
|
-
|
Bedrijfswaarde
1 |
20.226
|
21.727
|
24.280
|
22.285
|
15.152
|
26.860
|
28.189
|
30.435
|
K/w-verhouding
|
15,8
x
|
16
x
|
18,1
x
|
16,2
x
|
17,1
x
|
15,3
x
|
15,8
x
|
14,7
x
|
Dividendrendement
|
4,19%
|
4,31%
|
4,09%
|
4,56%
|
-
|
4,9%
|
4,98%
|
5,13%
|
Marktkapitalisatie/omzet
|
5,21
x
|
4,99
x
|
5,48
x
|
4,67
x
|
4,75
x
|
4,29
x
|
4,15
x
|
3,83
x
|
Bedrijfswaarde/omzet
|
8,81
x
|
8,64
x
|
9,32
x
|
7,52
x
|
4,75
x
|
7,68
x
|
7,81
x
|
7,77
x
|
Bedrijfswaarde/EBITDA
|
11,6
x
|
11,9
x
|
13,1
x
|
10,8
x
|
6,99
x
|
11,1
x
|
11,4
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
89,1
x
|
-71,7
x
|
-111
x
|
28,9
x
|
-
|
-29,4
x
|
-19,4
x
|
-21,5
x
|
FCF Yield
|
1,12%
|
-1,39%
|
-0,9%
|
3,46%
|
-
|
-3,41%
|
-5,16%
|
-4,65%
|
Price to Book
|
2,86
x
|
2,87
x
|
3,03
x
|
2,25
x
|
-
|
2,23
x
|
2,09
x
|
1,98
x
|
Aantal aandelen (in duizenden)
|
2.009.992
|
2.008.686
|
2.006.897
|
2.005.616
|
2.005.778
|
2.005.778
|
-
|
-
|
Referentieprijs
2 |
5,954
|
6,250
|
7,114
|
6,900
|
7,554
|
7,474
|
7,474
|
7,474
|
Datum van publicatie
|
10/03/20
|
24/03/21
|
17/03/22
|
22/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.295
|
2.514
|
2.605
|
2.964
|
3.187
|
3.495
|
3.608
|
3.918
|
EBITDA
1 |
1.741
|
1.830
|
1.855
|
2.059
|
2.169
|
2.429
|
2.472
|
2.752
|
Bedrijfsresultaat (EBIT)
1 |
1.155
|
1.187
|
1.200
|
1.334
|
1.362
|
1.581
|
1.584
|
1.757
|
Operationele Marge
|
50,33%
|
47,22%
|
46,08%
|
44,98%
|
42,75%
|
45,23%
|
43,89%
|
44,83%
|
Resultaat voor belastingen (EBT)
1 |
1.077
|
1.093
|
1.122
|
1.233
|
1.245
|
1.373
|
1.355
|
1.441
|
Nettowinst (verlies)
1 |
757,3
|
786
|
789,4
|
857
|
885,4
|
982,9
|
954,1
|
1.019
|
Nettomarge
|
33%
|
31,26%
|
30,31%
|
28,91%
|
27,78%
|
28,12%
|
26,44%
|
26%
|
WPA
2 |
0,3770
|
0,3910
|
0,3930
|
0,4260
|
0,4410
|
0,4896
|
0,4722
|
0,5075
|
Free Cash Flow
1 |
227,1
|
-303
|
-218,6
|
771,2
|
-
|
-915
|
-1.456
|
-1.415
|
FCF-marge
|
9,89%
|
-12,05%
|
-8,39%
|
26,01%
|
-
|
-26,18%
|
-40,35%
|
-36,12%
|
Kasstroomconversie (ebitda)
|
13,04%
|
-
|
-
|
37,45%
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
29,99%
|
-
|
-
|
89,99%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2495
|
0,2695
|
0,2911
|
0,3144
|
-
|
0,3665
|
0,3719
|
0,3831
|
Datum van publicatie
|
10/03/20
|
24/03/21
|
17/03/22
|
22/03/23
|
19/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
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 |
2.295
|
1.183
|
1.259
|
642,9
|
703,2
|
644,4
|
686,4
|
1.331
|
661,6
|
972,1
|
712,5
|
772,5
|
1.485
|
761,8
|
939,9
|
831,6
|
896,7
|
885,1
|
901,3
|
-
|
EBITDA
1 |
-
|
876
|
910
|
463,4
|
480,9
|
461,3
|
485,6
|
946,9
|
465,3
|
647
|
500
|
519
|
1.019
|
537
|
612,6
|
601
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-
|
573,7
|
585
|
297,7
|
317,9
|
293,7
|
313,7
|
607,4
|
288,9
|
437,2
|
313,4
|
325,6
|
639
|
340,7
|
382,6
|
393
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
48,49%
|
46,47%
|
46,31%
|
45,21%
|
45,58%
|
45,7%
|
45,64%
|
43,67%
|
44,97%
|
43,99%
|
42,15%
|
43,03%
|
44,72%
|
40,71%
|
47,26%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
534,6
|
544
|
270,4
|
307,4
|
269,3
|
301,9
|
571,2
|
268,8
|
393,4
|
281,3
|
298,7
|
580
|
318,6
|
346
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
-
|
377,5
|
385
|
195,8
|
209
|
191,8
|
206,3
|
398,1
|
188,8
|
270,1
|
200,2
|
210,8
|
411
|
230,3
|
244,1
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
-
|
31,91%
|
30,58%
|
30,46%
|
29,72%
|
29,76%
|
30,06%
|
29,91%
|
28,54%
|
27,79%
|
28,1%
|
27,29%
|
27,68%
|
30,23%
|
25,97%
|
-
|
-
|
-
|
-
|
-
|
WPA
|
-
|
0,1880
|
0,1920
|
-
|
0,1000
|
0,1000
|
0,1000
|
-
|
0,0900
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
0,0900
|
0,1000
|
-
|
0,2911
|
-
|
0,1100
|
-
|
0,1100
|
-
|
-
|
0,1061
|
0,1061
|
-
|
-
|
0,0949
|
0,0949
|
0,0949
|
0,0949
|
0,0965
|
Datum van publicatie
|
10/03/20
|
29/07/20
|
29/07/21
|
10/11/21
|
17/03/22
|
11/05/22
|
28/07/22
|
28/07/22
|
9/11/22
|
22/03/23
|
5/05/23
|
27/07/23
|
27/07/23
|
8/11/23
|
19/03/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
8.259
|
9.173
|
10.003
|
8.446
|
-
|
11.869
|
13.198
|
15.444
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,743
x
|
5,013
x
|
5,393
x
|
4,102
x
|
-
|
4,887
x
|
5,339
x
|
5,613
x
|
Free Cash Flow
1 |
227
|
-303
|
-219
|
771
|
-
|
-915
|
-1.456
|
-1.415
|
ROE (netto-inkomsten/eigen vermogen)
|
18,4%
|
18,2%
|
17,3%
|
15,8%
|
-
|
15,2%
|
13,8%
|
13,9%
|
ROA (netto-inkomsten/totale activa)
|
5,1%
|
5,14%
|
4,93%
|
3,8%
|
-
|
4,1%
|
3,63%
|
3,72%
|
Totale activa
1 |
14.837
|
15.292
|
16.000
|
22.581
|
-
|
23.979
|
26.265
|
27.409
|
Nettoactief per aandeel
2 |
2,080
|
2,180
|
2,350
|
3,060
|
-
|
3,350
|
3,580
|
3,770
|
Cashflow per aandeel
2 |
0,7400
|
0,5200
|
0,6500
|
1,260
|
-
|
0,8300
|
0,8900
|
0,9900
|
Capex
1 |
1.264
|
1.351
|
1.521
|
1.757
|
-
|
2.611
|
3.094
|
3.288
|
Capex/omzet
|
55,07%
|
53,74%
|
58,38%
|
59,26%
|
-
|
74,71%
|
85,75%
|
83,93%
|
Datum van publicatie
|
10/03/20
|
24/03/21
|
17/03/22
|
22/03/23
|
19/03/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
7,474
EUR Gemiddelde koersdoel
8,047
EUR Spread / Gemiddelde doel +7,67% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -1,06% | 16 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 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. |
Elektriciteitsbedrijven - Andere
|