slotkoers
Xetra
00:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
52,2
EUR
|
+3,16%
|
|
+3,20%
|
-10,00%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.799
|
10.335
|
15.297
|
21.557
|
24.156
|
21.740
|
-
|
-
|
Bedrijfswaarde
1 |
12.733
|
12.078
|
15.621
|
24.606
|
21.098
|
16.640
|
17.623
|
17.247
|
K/w-verhouding
|
17,7
x
|
26,1
x
|
-3,67
x
|
-0,08
x
|
3,83
x
|
22,6
x
|
29,3
x
|
22,9
x
|
Dividendrendement
|
3,9%
|
4,85%
|
0,17%
|
-
|
-
|
-
|
0,44%
|
0,6%
|
Marktkapitalisatie/omzet
|
0,16
x
|
0,2
x
|
0,09
x
|
0,08
x
|
0,22
x
|
0,18
x
|
0,18
x
|
0,17
x
|
Bedrijfswaarde/omzet
|
0,19
x
|
0,24
x
|
0,1
x
|
0,09
x
|
0,2
x
|
0,14
x
|
0,14
x
|
0,14
x
|
Bedrijfswaarde/EBITDA
|
8,16
x
|
7,29
x
|
8,42
x
|
-2,42
x
|
2,94
x
|
9
x
|
10,5
x
|
9,01
x
|
Bedrijfswaarde/FCF
|
46
x
|
23,4
x
|
5,36
x
|
-1,57
x
|
3,36
x
|
79,1
x
|
194
x
|
46,4
x
|
FCF Yield
|
2,18%
|
4,27%
|
18,6%
|
-63,8%
|
29,7%
|
1,26%
|
0,51%
|
2,16%
|
Price to Book
|
0,95
x
|
0,96
x
|
2,43
x
|
0,35
x
|
2,31
x
|
1,97
x
|
1,85
x
|
1,73
x
|
Aantal aandelen (in duizenden)
|
18.298
|
18.298
|
18.298
|
416.475
|
416.475
|
416.475
|
-
|
-
|
Referentieprijs
2 |
590,2
|
564,8
|
836,0
|
51,76
|
58,00
|
52,20
|
52,20
|
52,20
|
Datum van publicatie
|
10/03/20
|
4/03/21
|
23/02/22
|
17/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
65.804
|
50.968
|
163.979
|
275.559
|
107.915
|
121.958
|
123.625
|
125.465
|
EBITDA
1 |
1.561
|
1.657
|
1.856
|
-10.175
|
7.164
|
1.849
|
1.679
|
1.915
|
Bedrijfsresultaat (EBIT)
1 |
863
|
998
|
1.187
|
-10.408
|
6.367
|
1.216
|
1.036
|
1.269
|
Operationele Marge
|
1,31%
|
1,96%
|
0,72%
|
-3,78%
|
5,9%
|
1%
|
0,84%
|
1,01%
|
Resultaat voor belastingen (EBT)
1 |
959
|
541
|
-4.613
|
-13.357
|
6.933
|
1.360
|
1.050
|
1.070
|
Nettowinst (verlies)
1 |
610
|
397
|
-4.169
|
-18.979
|
6.308
|
936,5
|
828,8
|
961,2
|
Nettomarge
|
0,93%
|
0,78%
|
-2,54%
|
-6,89%
|
5,85%
|
0,77%
|
0,67%
|
0,77%
|
WPA
2 |
33,40
|
21,60
|
-227,8
|
-661,0
|
15,15
|
2,308
|
1,779
|
2,277
|
Free Cash Flow
1 |
277
|
516
|
2.913
|
-15.708
|
6.274
|
210,4
|
90,7
|
372,1
|
FCF-marge
|
0,42%
|
1,01%
|
1,78%
|
-5,7%
|
5,81%
|
0,17%
|
0,07%
|
0,3%
|
Kasstroomconversie (ebitda)
|
17,75%
|
31,14%
|
156,95%
|
-
|
87,58%
|
11,38%
|
5,4%
|
19,43%
|
Kasstroomconversie (nettowinst)
|
45,41%
|
129,97%
|
-
|
-
|
99,46%
|
22,47%
|
10,94%
|
38,71%
|
Dividend per aandeel
2 |
23,00
|
27,40
|
1,400
|
-
|
-
|
-
|
0,2304
|
0,3131
|
Datum van publicatie
|
10/03/20
|
4/03/21
|
23/02/22
|
17/02/23
|
28/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
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
|
19.977
|
41.447
|
37.050
|
85.481
|
-
|
68.757
|
50.579
|
-
|
93.967
|
62.256
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
1.012
|
900
|
-
|
756
|
956
|
-623
|
-
|
-136
|
-
|
-6.036
|
964
|
-
|
4.069
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
691
|
580
|
34
|
573
|
-
|
-829
|
265
|
-564
|
-4.191
|
-5.653
|
749
|
-
|
3.701
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
3,46%
|
1,4%
|
0,09%
|
0,67%
|
-
|
-1,21%
|
0,52%
|
-
|
-4,46%
|
-9,08%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
641
|
-67
|
-4.762
|
700
|
-
|
-3.101
|
-
|
-
|
-27.962
|
21.328
|
6.730
|
-
|
9.422
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
3,21%
|
-0,16%
|
-12,85%
|
0,82%
|
-
|
-4,51%
|
-
|
-
|
-29,76%
|
34,26%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
35,00
|
-3,600
|
-260,2
|
36,00
|
-224,2
|
-169,4
|
-505,2
|
-
|
-1.528
|
1.542
|
16,20
|
-
|
-
|
-
|
13,98
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
1,400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
11/08/20
|
11/08/21
|
5/11/21
|
23/02/22
|
23/02/22
|
4/05/22
|
17/08/22
|
17/08/22
|
3/11/22
|
17/02/23
|
4/05/23
|
1/08/23
|
1/08/23
|
31/10/23
|
28/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.934
|
1.743
|
324
|
3.049
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
3.058
|
5.100
|
4.117
|
4.493
|
Hefboom (schuld/ebitda)
|
1,239
x
|
1,052
x
|
0,1746
x
|
-0,2997
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
277
|
516
|
2.913
|
-15.708
|
6.274
|
210
|
90,7
|
372
|
ROE (netto-inkomsten/eigen vermogen)
|
5,13%
|
6,99%
|
10,6%
|
-140%
|
85,1%
|
8,74%
|
7,14%
|
7,72%
|
ROA (netto-inkomsten/totale activa)
|
1,29%
|
1,84%
|
1,07%
|
-5,91%
|
7,14%
|
1,8%
|
1,39%
|
1,43%
|
Totale activa
1 |
47.360
|
21.541
|
-387.958
|
321.036
|
88.382
|
51.901
|
59.552
|
66.996
|
Nettoactief per aandeel
2 |
622,0
|
588,0
|
344,0
|
147,0
|
25,10
|
26,50
|
28,30
|
30,20
|
Cashflow per aandeel
2 |
51,00
|
67,80
|
198,0
|
-528,0
|
15,70
|
4,700
|
-1,380
|
4,030
|
Capex
1 |
655
|
725
|
708
|
549
|
275
|
1.058
|
1.057
|
1.148
|
Capex/omzet
|
1%
|
1,42%
|
0,43%
|
0,2%
|
0,25%
|
0,87%
|
0,85%
|
0,91%
|
Datum van publicatie
|
10/03/20
|
4/03/21
|
23/02/22
|
17/02/23
|
28/02/24
|
-
|
-
|
-
|
Laatste slotkoers
52,2
EUR Gemiddelde koersdoel
41
EUR Spread / Gemiddelde doel -21,46% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -10,00% | 23,21 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -21,83% | 25,56 mld. |
Multiline-Nutsvoorzieningen
|