Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
53,96
USD
|
-1,91%
|
|
-1,39%
|
-12,84%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
33.293
|
35.822
|
36.468
|
38.368
|
34.163
|
29.982
|
-
|
-
|
Bedrijfswaarde
1 |
51.749
|
56.343
|
59.687
|
63.034
|
60.284
|
60.036
|
62.229
|
64.677
|
K/w-verhouding
|
24
x
|
23,9
x
|
22,9
x
|
22,1
x
|
19,3
x
|
15,1
x
|
14,1
x
|
13,1
x
|
Dividendrendement
|
2,55%
|
2,58%
|
2,7%
|
2,78%
|
3,36%
|
4,07%
|
4,31%
|
4,53%
|
Marktkapitalisatie/omzet
|
2,89
x
|
3,11
x
|
2,72
x
|
2,51
x
|
2,4
x
|
2
x
|
1,9
x
|
1,81
x
|
Bedrijfswaarde/omzet
|
4,49
x
|
4,89
x
|
4,44
x
|
4,12
x
|
4,24
x
|
4
x
|
3,94
x
|
3,9
x
|
Bedrijfswaarde/EBITDA
|
13,4
x
|
13,9
x
|
13,8
x
|
13
x
|
12
x
|
10,6
x
|
10,1
x
|
9,57
x
|
Bedrijfswaarde/FCF
|
-53,8
x
|
-22,3
x
|
-29
x
|
-89,3
x
|
-114
x
|
-119
x
|
-67,9
x
|
-173
x
|
FCF Yield
|
-1,86%
|
-4,47%
|
-3,44%
|
-1,12%
|
-0,87%
|
-0,84%
|
-1,47%
|
-0,58%
|
Price to Book
|
2,49
x
|
2,42
x
|
2,34
x
|
2,3
x
|
1,94
x
|
1,61
x
|
1,5
x
|
1,41
x
|
Aantal aandelen (in duizenden)
|
524.388
|
537.303
|
538.676
|
547.248
|
551.816
|
555.639
|
-
|
-
|
Referentieprijs
2 |
63,49
|
66,67
|
67,70
|
70,11
|
61,91
|
53,96
|
53,96
|
53,96
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.529
|
11.526
|
13.431
|
15.310
|
14.206
|
14.997
|
15.785
|
16.577
|
EBITDA
1 |
3.869
|
4.064
|
4.324
|
4.841
|
5.036
|
5.674
|
6.170
|
6.758
|
Bedrijfsresultaat (EBIT)
1 |
2.104
|
2.116
|
2.203
|
2.428
|
2.481
|
2.905
|
3.268
|
3.605
|
Operationele Marge
|
18,25%
|
18,36%
|
16,4%
|
15,86%
|
17,46%
|
19,37%
|
20,7%
|
21,75%
|
Resultaat voor belastingen (EBT)
1 |
1.500
|
1.467
|
1.527
|
1.601
|
1.625
|
1.881
|
2.073
|
2.261
|
Nettowinst (verlies)
1 |
1.372
|
1.473
|
1.597
|
1.736
|
1.771
|
1.993
|
2.182
|
2.378
|
Nettomarge
|
11,9%
|
12,78%
|
11,89%
|
11,34%
|
12,47%
|
13,29%
|
13,82%
|
14,34%
|
WPA
2 |
2,640
|
2,790
|
2,960
|
3,170
|
3,210
|
3,569
|
3,827
|
4,105
|
Free Cash Flow
1 |
-962
|
-2.521
|
-2.055
|
-706
|
-527
|
-505
|
-916
|
-373
|
FCF-marge
|
-8,34%
|
-21,87%
|
-15,3%
|
-4,61%
|
-3,71%
|
-3,37%
|
-5,8%
|
-2,25%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,620
|
1,720
|
1,830
|
1,950
|
2,080
|
2,194
|
2,328
|
2,445
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
3.355
|
3.751
|
3.424
|
4.082
|
4.053
|
4.080
|
3.022
|
3.662
|
3.442
|
3.649
|
3.334
|
3.799
|
3.864
|
4.509
|
-
|
EBITDA
1 |
968
|
1.072
|
1.107
|
1.531
|
1.131
|
1.197
|
983
|
1.533
|
1.289
|
1.337
|
1.196
|
1.664
|
1.324
|
1.443
|
-
|
Bedrijfsresultaat (EBIT)
1 |
433
|
510
|
469
|
924
|
525
|
573
|
418
|
915
|
575
|
679
|
542,3
|
988,5
|
660,4
|
716,7
|
-
|
Operationele Marge
|
12,91%
|
13,6%
|
13,7%
|
22,64%
|
12,95%
|
14,04%
|
13,83%
|
24,99%
|
16,71%
|
18,61%
|
16,26%
|
26,02%
|
17,09%
|
15,89%
|
-
|
Resultaat voor belastingen (EBT)
1 |
262
|
330
|
254
|
693
|
324
|
365
|
200
|
696
|
364
|
461
|
268,5
|
633,5
|
519,5
|
455
|
-
|
Nettowinst (verlies)
1 |
315
|
380
|
328
|
649
|
379
|
418
|
288
|
656
|
409
|
488
|
426,5
|
549,6
|
583,6
|
-
|
-
|
Nettomarge
|
9,39%
|
10,13%
|
9,58%
|
15,9%
|
9,35%
|
10,25%
|
9,53%
|
17,91%
|
11,88%
|
13,37%
|
12,79%
|
14,46%
|
15,1%
|
-
|
-
|
WPA
2 |
0,5800
|
0,7000
|
0,6000
|
1,180
|
0,6900
|
0,7600
|
0,5200
|
1,190
|
0,7400
|
0,8800
|
0,6635
|
1,163
|
0,8901
|
0,8700
|
0,6700
|
Dividend per aandeel
2 |
0,4575
|
0,4875
|
0,4875
|
0,4875
|
0,4875
|
0,5200
|
0,5200
|
0,5200
|
0,5200
|
0,5475
|
0,5481
|
0,5481
|
0,5481
|
0,5749
|
-
|
Datum van publicatie
|
27/01/22
|
28/04/22
|
28/07/22
|
27/10/22
|
26/01/23
|
27/04/23
|
27/07/23
|
27/10/23
|
25/01/24
|
25/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
18.456
|
20.521
|
23.219
|
24.666
|
26.121
|
30.053
|
32.247
|
34.695
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,77
x
|
5,049
x
|
5,37
x
|
5,095
x
|
5,187
x
|
5,297
x
|
5,226
x
|
5,134
x
|
Free Cash Flow
1 |
-962
|
-2.521
|
-2.055
|
-706
|
-527
|
-505
|
-916
|
-373
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
10,6%
|
10,6%
|
10,8%
|
10,3%
|
10,5%
|
11%
|
11%
|
ROA (netto-inkomsten/totale activa)
|
2,85%
|
2,82%
|
2,86%
|
2,92%
|
2,83%
|
2,9%
|
3,04%
|
3,17%
|
Totale activa
1 |
48.218
|
52.203
|
55.904
|
59.519
|
62.633
|
68.726
|
71.695
|
75.111
|
Nettoactief per aandeel
2 |
25,50
|
27,60
|
28,90
|
30,50
|
31,90
|
33,50
|
36,00
|
38,20
|
Cashflow per aandeel
2 |
6,280
|
5,390
|
4,050
|
7,190
|
9,650
|
9,270
|
8,980
|
-
|
Capex
1 |
4.225
|
5.369
|
4.244
|
4.638
|
5.854
|
6.841
|
8.748
|
7.798
|
Capex/omzet
|
36,65%
|
46,58%
|
31,6%
|
30,29%
|
41,21%
|
45,62%
|
55,42%
|
47,04%
|
Datum van publicatie
|
30/01/20
|
28/01/21
|
27/01/22
|
26/01/23
|
25/01/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
53,96
USD Gemiddelde koersdoel
62,5
USD Spread / Gemiddelde doel +15,82% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -12,84% | 29,98 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
|