Geschatte realtime
Tradegate
14:50:27 10-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,82
EUR
|
+0,49%
|
|
+0,08%
|
-8,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
21.802
|
18.219
|
27.512
|
23.360
|
25.944
|
23.730
|
-
|
-
|
Bedrijfswaarde
1 |
37.070
|
31.273
|
40.343
|
35.430
|
38.034
|
37.099
|
38.399
|
38.323
|
K/w-verhouding
|
15,7
x
|
-52,7
x
|
22,7
x
|
14,1
x
|
13
x
|
13,5
x
|
15,2
x
|
16,1
x
|
Dividendrendement
|
6,12%
|
5,91%
|
4,19%
|
4,94%
|
5,56%
|
5,66%
|
5,61%
|
5,56%
|
Marktkapitalisatie/omzet
|
0,95
x
|
1,19
x
|
1,24
x
|
0,69
x
|
1,15
x
|
1
x
|
1
x
|
1,11
x
|
Bedrijfswaarde/omzet
|
1,61
x
|
2,04
x
|
1,82
x
|
1,04
x
|
1,68
x
|
1,56
x
|
1,62
x
|
1,79
x
|
Bedrijfswaarde/EBITDA
|
7,94
x
|
9,07
x
|
11,4
x
|
7,15
x
|
6,95
x
|
7,57
x
|
7,87
x
|
7,73
x
|
Bedrijfswaarde/FCF
|
18,9
x
|
16
x
|
19,1
x
|
18,5
x
|
15
x
|
99,2
x
|
65
x
|
-
|
FCF Yield
|
5,28%
|
6,26%
|
5,24%
|
5,4%
|
6,67%
|
1,01%
|
1,54%
|
-
|
Price to Book
|
2,06
x
|
2,27
x
|
4,71
x
|
3,11
x
|
2,75
x
|
2,57
x
|
2,53
x
|
2,38
x
|
Aantal aandelen (in duizenden)
|
973.310
|
960.938
|
960.938
|
960.918
|
960.881
|
960.734
|
-
|
-
|
Referentieprijs
2 |
22,40
|
18,96
|
28,63
|
24,31
|
27,00
|
24,70
|
24,70
|
24,70
|
Datum van publicatie
|
02-02-20
|
04-02-21
|
04-02-22
|
14-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.035
|
15.345
|
22.140
|
33.965
|
22.617
|
23.836
|
23.733
|
21.353
|
EBITDA
1 |
4.668
|
3.449
|
3.529
|
4.954
|
5.475
|
4.900
|
4.882
|
4.956
|
Bedrijfsresultaat (EBIT)
1 |
2.933
|
2.080
|
2.438
|
3.083
|
3.470
|
3.140
|
2.986
|
2.936
|
Operationele Marge
|
12,73%
|
13,55%
|
11,01%
|
9,08%
|
15,34%
|
13,18%
|
12,58%
|
13,75%
|
Resultaat voor belastingen (EBT)
1 |
2.272
|
-36
|
1.797
|
2.546
|
3.042
|
2.718
|
2.457
|
2.389
|
Nettowinst (verlies)
1 |
1.401
|
-347
|
1.214
|
1.649
|
1.986
|
1.731
|
1.579
|
1.515
|
Nettomarge
|
6,08%
|
-2,26%
|
5,48%
|
4,85%
|
8,78%
|
7,26%
|
6,65%
|
7,09%
|
WPA
2 |
1,430
|
-0,3600
|
1,260
|
1,720
|
2,070
|
1,829
|
1,624
|
1,537
|
Free Cash Flow
1 |
1.958
|
1.958
|
2.113
|
1.914
|
2.536
|
374
|
591
|
-
|
FCF-marge
|
8,5%
|
12,76%
|
9,54%
|
5,64%
|
11,21%
|
1,57%
|
2,49%
|
-
|
Kasstroomconversie (ebitda)
|
41,95%
|
56,77%
|
59,88%
|
38,64%
|
46,32%
|
7,63%
|
12,11%
|
-
|
Kasstroomconversie (nettowinst)
|
139,76%
|
-
|
174,01%
|
116,07%
|
127,69%
|
21,6%
|
37,44%
|
-
|
Dividend per aandeel
2 |
1,370
|
1,120
|
1,200
|
1,200
|
1,500
|
1,398
|
1,385
|
1,372
|
Datum van publicatie
|
02-02-20
|
04-02-21
|
04-02-22
|
14-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 S1
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
---|
Omzet
|
8.781
|
9.125
|
5.428
|
7.582
|
8.141
|
8.596
|
16.737
|
10.274
|
6.954
|
12.054
|
-
|
-
|
-
|
10.582
|
-
|
-
|
9.273
|
-
|
EBITDA
|
1.870
|
1.678
|
882
|
969
|
1.074
|
973
|
2.047
|
1.455
|
1.452
|
2.849
|
2.626
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
|
995
|
1.003
|
494
|
941
|
661
|
441
|
1.102
|
1.059
|
922
|
1.713
|
1.757
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
11,33%
|
10,99%
|
9,1%
|
12,41%
|
8,12%
|
5,13%
|
6,58%
|
10,31%
|
13,26%
|
14,21%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
719
|
800
|
427
|
569,8
|
579
|
252
|
831
|
853
|
862
|
1.506
|
1.536
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
334
|
484
|
293
|
437,3
|
347
|
210
|
557
|
504
|
588
|
1.045
|
941
|
489
|
436,6
|
-
|
349,3
|
471,6
|
-
|
-
|
Nettomarge
|
3,8%
|
5,3%
|
5,4%
|
5,77%
|
4,26%
|
2,44%
|
3,33%
|
4,91%
|
8,46%
|
8,67%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,3100
|
0,4500
|
0,3600
|
0,2200
|
0,5800
|
0,5200
|
0,6200
|
-
|
-
|
0,5043
|
0,4503
|
-
|
0,3602
|
0,4863
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,4000
|
0,5000
|
0,5000
|
0,3000
|
-
|
0,4000
|
-
|
-
|
-
|
0,3500
|
0,3500
|
-
|
0,3500
|
0,3500
|
-
|
0,3500
|
Datum van publicatie
|
22-07-20
|
28-07-21
|
10-11-21
|
04-02-22
|
12-05-22
|
11-08-22
|
11-08-22
|
11-11-22
|
14-02-23
|
24-07-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
15.268
|
13.054
|
12.831
|
12.070
|
12.090
|
13.369
|
14.669
|
14.593
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,271
x
|
3,785
x
|
3,636
x
|
2,436
x
|
2,208
x
|
2,728
x
|
3,005
x
|
2,945
x
|
Free Cash Flow
1 |
1.958
|
1.958
|
2.113
|
1.914
|
2.536
|
374
|
591
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
13,3%
|
9,39%
|
17,7%
|
24,5%
|
23,3%
|
18,1%
|
15,8%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
3,5%
|
2,16%
|
3,17%
|
4,19%
|
5,07%
|
4,55%
|
4,04%
|
3,7%
|
Totale activa
1 |
40.000
|
-16.065
|
38.366
|
39.320
|
39.141
|
38.039
|
39.089
|
40.944
|
Nettoactief per aandeel
2 |
10,90
|
8,350
|
6,070
|
7,810
|
9,830
|
9,620
|
9,760
|
10,40
|
Cashflow per aandeel
2 |
4,110
|
3,570
|
1,040
|
4,420
|
5,060
|
4,160
|
-
|
-
|
Capex
1 |
1.849
|
1.474
|
1.423
|
1.833
|
2.060
|
2.739
|
3.272
|
2.784
|
Capex/omzet
|
8,03%
|
9,61%
|
6,43%
|
5,4%
|
9,11%
|
11,49%
|
13,79%
|
13,04%
|
Datum van publicatie
|
02-02-20
|
04-02-21
|
04-02-22
|
14-02-23
|
27-02-24
|
-
|
-
|
-
|
Gemiddeld advies Onderwogen Laatste slotkoers
24,7
EUR Gemiddelde koersdoel
24,07
EUR Spread / Gemiddelde doel -2,55% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,07% | 25,65 mld. | | -0,97% | 17,32 mld. | | +28,43% | 16,75 mld. | | -1,74% | 12,88 mld. | | +21,60% | 9,13 mld. | | +10,62% | 8,82 mld. | | +5,06% | 7,71 mld. | | +0,47% | 7,25 mld. | | +11,83% | 6,7 mld. | | -0,78% | 5,32 mld. |
Aardgasbedrijven - Andere
|