Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
115,9
USD
|
+2,96%
|
|
+2,94%
|
+0,02%
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.462
|
11.792
|
11.536
|
14.248
|
15.727
|
17.490
|
-
|
-
|
Bedrijfswaarde
1 |
17.432
|
16.303
|
18.750
|
22.344
|
22.594
|
25.851
|
26.885
|
28.096
|
K/w-verhouding
|
26,2
x
|
19,5
x
|
17,2
x
|
18,2
x
|
17,4
x
|
17,1
x
|
16,2
x
|
14,9
x
|
Dividendrendement
|
1,84%
|
2,41%
|
2,83%
|
2,67%
|
2,79%
|
2,78%
|
3,01%
|
3,27%
|
Marktkapitalisatie/omzet
|
4,64
x
|
4,18
x
|
3,39
x
|
3,39
x
|
3,68
x
|
3,8
x
|
3,42
x
|
3,22
x
|
Bedrijfswaarde/omzet
|
6,01
x
|
5,78
x
|
5,5
x
|
5,32
x
|
5,28
x
|
5,61
x
|
5,26
x
|
5,17
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
13
x
|
13,6
x
|
15,3
x
|
13,5
x
|
12,9
x
|
11,9
x
|
11
x
|
Bedrijfswaarde/FCF
|
-24.053.403
x
|
-18.160.918
x
|
-6.139.806
x
|
-15.232.452
x
|
34.559.461
x
|
-
|
-25.091.151
x
|
-25.311.757
x
|
FCF Yield
|
-0%
|
-0%
|
-0%
|
-0%
|
0%
|
-
|
-0%
|
-0%
|
Price to Book
|
2,36
x
|
1,77
x
|
1,48
x
|
1,52
x
|
1,41
x
|
1,47
x
|
1,39
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
118.201
|
123.355
|
130.791
|
139.892
|
148.462
|
150.877
|
-
|
-
|
Referentieprijs
2 |
113,9
|
95,59
|
88,20
|
101,8
|
105,9
|
115,9
|
115,9
|
115,9
|
Datum van publicatie
|
06-11-19
|
11-11-20
|
10-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.902
|
2.821
|
3.407
|
4.202
|
4.275
|
4.605
|
5.107
|
5.435
|
EBITDA
1 |
1.138
|
1.254
|
1.383
|
1.457
|
1.671
|
1.998
|
2.255
|
2.564
|
Bedrijfsresultaat (EBIT)
1 |
746,1
|
824,1
|
905
|
921
|
1.067
|
1.348
|
1.504
|
1.702
|
Operationele Marge
|
25,71%
|
29,21%
|
26,56%
|
21,92%
|
24,96%
|
29,27%
|
29,45%
|
31,32%
|
Resultaat voor belastingen (EBT)
1 |
650,3
|
746,8
|
819,3
|
851,9
|
999,6
|
1.158
|
1.271
|
1.408
|
Nettowinst (verlies)
1 |
511,4
|
601,4
|
665,6
|
774,4
|
885,9
|
1.024
|
1.116
|
1.250
|
Nettomarge
|
17,62%
|
21,32%
|
19,53%
|
18,43%
|
20,72%
|
22,24%
|
21,85%
|
23%
|
WPA
2 |
4,350
|
4,890
|
5,120
|
5,600
|
6,100
|
6,775
|
7,142
|
7,766
|
Free Cash Flow
|
-724,7
|
-897,7
|
-3.054
|
-1.467
|
653,8
|
-
|
-1.072
|
-1.110
|
FCF-marge
|
-24,97%
|
-31,82%
|
-89,62%
|
-34,91%
|
15,29%
|
-
|
-20,98%
|
-20,42%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
39,11%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
73,8%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,100
|
2,300
|
2,500
|
2,720
|
2,960
|
3,220
|
3,495
|
3,791
|
Datum van publicatie
|
06-11-19
|
11-11-20
|
10-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: September |
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 |
1.013
|
1.650
|
816,4
|
722,6
|
1.484
|
1.541
|
662,7
|
587,6
|
1.158
|
1.647
|
825
|
740
|
EBITDA
|
403,7
|
518,5
|
288,8
|
245,6
|
467,2
|
571
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
275,9
|
385,1
|
154,6
|
105,4
|
321,2
|
422,6
|
169,3
|
154,1
|
399,1
|
551
|
240
|
202
|
Operationele Marge
|
27,24%
|
23,34%
|
18,93%
|
14,59%
|
21,64%
|
27,43%
|
25,54%
|
26,22%
|
34,45%
|
33,45%
|
29,09%
|
27,3%
|
Resultaat voor belastingen (EBT)
1 |
264,7
|
361,4
|
141,7
|
84,12
|
305,6
|
402,7
|
154,1
|
137,3
|
365,1
|
512,2
|
188
|
152
|
Nettowinst (verlies)
|
249,2
|
325
|
128,5
|
71,64
|
271,9
|
357,7
|
137,8
|
118,5
|
311,3
|
432
|
-
|
-
|
Nettomarge
|
24,61%
|
19,7%
|
15,75%
|
9,91%
|
18,32%
|
23,21%
|
20,79%
|
20,17%
|
26,87%
|
26,23%
|
-
|
-
|
WPA
2 |
1,860
|
2,370
|
0,9200
|
0,5100
|
1,910
|
2,480
|
0,9400
|
0,8000
|
2,080
|
2,850
|
0,9500
|
0,8700
|
Dividend per aandeel
2 |
0,6800
|
0,6800
|
0,6800
|
0,7400
|
0,7400
|
0,7400
|
0,7400
|
0,7400
|
0,8050
|
0,8050
|
0,8083
|
0,8083
|
Datum van publicatie
|
08-02-22
|
04-05-22
|
03-08-22
|
09-11-22
|
07-02-23
|
03-05-23
|
02-08-23
|
08-11-23
|
06-02-24
|
08-05-24
|
-
|
-
|
Fiscaal tijdperk: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.970
|
4.511
|
7.214
|
8.096
|
6.867
|
8.361
|
9.396
|
10.606
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,49
x
|
3,598
x
|
5,216
x
|
5,558
x
|
4,109
x
|
4,184
x
|
4,166
x
|
4,136
x
|
Free Cash Flow
|
-725
|
-898
|
-3.054
|
-1.467
|
654
|
-
|
-1.072
|
-1.110
|
ROE (netto-inkomsten/eigen vermogen)
|
9,72%
|
9,59%
|
9,06%
|
8,94%
|
8,73%
|
9,16%
|
8,87%
|
8,98%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
4,04%
|
3,81%
|
3,71%
|
3,96%
|
4,1%
|
4,08%
|
4,18%
|
Totale activa
1 |
12.621
|
14.882
|
17.484
|
20.901
|
22.355
|
24.983
|
27.372
|
29.945
|
Nettoactief per aandeel
2 |
48,20
|
53,90
|
59,70
|
66,90
|
74,90
|
78,80
|
83,60
|
88,80
|
Cashflow per aandeel
|
-
|
8,450
|
-8,350
|
7,080
|
23,80
|
-
|
-
|
-
|
Capex
1 |
1.693
|
1.936
|
1.970
|
2.444
|
2.806
|
3.090
|
3.123
|
3.408
|
Capex/omzet
|
58,36%
|
68,61%
|
57,8%
|
58,18%
|
65,63%
|
67,1%
|
61,16%
|
62,71%
|
Datum van publicatie
|
06-11-19
|
11-11-20
|
10-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
115,9
USD Gemiddelde koersdoel
126,5
USD Spread / Gemiddelde doel +9,15% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,02% | 17,49 mld. | | -8,59% | 25,71 mld. | | +26,03% | 16,1 mld. | | +5,20% | 13,7 mld. | | +21,29% | 9,29 mld. | | +8,86% | 8,95 mld. | | +4,94% | 7,68 mld. | | -3,51% | 7,02 mld. | | +10,53% | 6,68 mld. | | -4,15% | 5,14 mld. |
Aardgasbedrijven - Andere
|