Beurs gesloten -
Nyse
22:00:02 02-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
68,85
USD
|
+0,35%
|
|
+2,91%
|
+13,35%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
118.362
|
151.143
|
183.185
|
166.127
|
124.621
|
141.455
|
-
|
-
|
Bedrijfswaarde
1 |
160.345
|
198.129
|
237.373
|
229.492
|
195.142
|
220.989
|
227.306
|
235.744
|
K/w-verhouding
|
31,2
x
|
52,1
x
|
51,6
x
|
39,8
x
|
16,9
x
|
20,5
x
|
18,8
x
|
17,4
x
|
Dividendrendement
|
2,06%
|
1,81%
|
1,65%
|
2,03%
|
3,08%
|
2,99%
|
3,27%
|
3,57%
|
Marktkapitalisatie/omzet
|
6,16
x
|
8,4
x
|
10,7
x
|
7,93
x
|
4,43
x
|
5,21
x
|
4,73
x
|
4,39
x
|
Bedrijfswaarde/omzet
|
8,35
x
|
11
x
|
13,9
x
|
11
x
|
6,94
x
|
8,14
x
|
7,6
x
|
7,32
x
|
Bedrijfswaarde/EBITDA
|
16,8
x
|
23,7
x
|
34,7
x
|
26,7
x
|
12,1
x
|
14,4
x
|
13,4
x
|
12,8
x
|
Bedrijfswaarde/FCF
|
-62,4
x
|
-31
x
|
-28,8
x
|
-21,3
x
|
-14,3
x
|
-26,6
x
|
-39,3
x
|
-44
x
|
FCF Yield
|
-1,6%
|
-3,22%
|
-3,48%
|
-4,71%
|
-6,98%
|
-3,76%
|
-2,54%
|
-2,27%
|
Price to Book
|
3,2
x
|
4,14
x
|
4,95
x
|
4,22
x
|
2,63
x
|
2,6
x
|
2,45
x
|
2,32
x
|
Aantal aandelen (in duizenden)
|
1.955.104
|
1.959.074
|
1.962.137
|
1.987.164
|
2.051.708
|
2.054.533
|
-
|
-
|
Referentieprijs
2 |
60,54
|
77,15
|
93,36
|
83,60
|
60,74
|
68,85
|
68,85
|
68,85
|
Datum van publicatie
|
24-01-20
|
26-01-21
|
25-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
19.204
|
17.997
|
17.069
|
20.956
|
28.114
|
27.156
|
29.893
|
32.227
|
EBITDA
1 |
9.569
|
8.377
|
6.835
|
8.584
|
16.116
|
15.322
|
16.943
|
18.443
|
Bedrijfsresultaat (EBIT)
1 |
5.353
|
5.116
|
2.913
|
4.081
|
10.237
|
9.666
|
10.532
|
11.450
|
Operationele Marge
|
27,87%
|
28,43%
|
17,07%
|
19,47%
|
36,41%
|
35,59%
|
35,23%
|
35,53%
|
Resultaat voor belastingen (EBT)
1 |
3.836
|
2.413
|
3.175
|
3.832
|
7.288
|
7.723
|
8.716
|
9.412
|
Nettowinst (verlies)
1 |
3.769
|
2.919
|
3.573
|
4.147
|
7.310
|
6.843
|
7.579
|
8.220
|
Nettomarge
|
19,63%
|
16,22%
|
20,93%
|
19,79%
|
26%
|
25,2%
|
25,35%
|
25,51%
|
WPA
2 |
1,940
|
1,480
|
1,810
|
2,100
|
3,600
|
3,352
|
3,671
|
3,946
|
Free Cash Flow
1 |
-2.570
|
-6.382
|
-8.249
|
-10.798
|
-13.627
|
-8.312
|
-5.781
|
-5.354
|
FCF-marge
|
-13,38%
|
-35,46%
|
-48,33%
|
-51,53%
|
-48,47%
|
-30,61%
|
-19,34%
|
-16,61%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,250
|
1,400
|
1,540
|
1,700
|
1,870
|
2,056
|
2,248
|
2,460
|
Datum van publicatie
|
24-01-20
|
26-01-21
|
25-01-22
|
25-01-23
|
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 |
5.046
|
2.890
|
5.183
|
6.719
|
6.164
|
6.716
|
7.349
|
7.172
|
6.877
|
5.731
|
7.212
|
7.986
|
6.438
|
7.172
|
-
|
EBITDA
1 |
2.317
|
2.460
|
2.393
|
3.151
|
3.215
|
3.764
|
4.293
|
3.793
|
4.267
|
2.911
|
4.484
|
4.902
|
3.981
|
4.250
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.355
|
1.575
|
948
|
1.862
|
2.045
|
2.942
|
2.799
|
1.836
|
2.660
|
2.013
|
2.167
|
2.268
|
1.695
|
2.896
|
-
|
Operationele Marge
|
26,85%
|
54,5%
|
18,29%
|
27,71%
|
33,18%
|
43,81%
|
38,09%
|
25,6%
|
38,68%
|
35,12%
|
30,05%
|
28,4%
|
26,32%
|
40,38%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.218
|
-1.052
|
1.407
|
1.882
|
1.596
|
2.171
|
3.061
|
973
|
1.083
|
2.164
|
2.250
|
2.230
|
1.600
|
2.382
|
-
|
Nettowinst (verlies)
1 |
1.204
|
-451
|
1.380
|
1.696
|
1.522
|
2.086
|
2.795
|
1.219
|
1.210
|
2.268
|
1.880
|
2.166
|
1.369
|
-
|
-
|
Nettomarge
|
23,86%
|
-15,61%
|
26,63%
|
25,24%
|
24,69%
|
31,06%
|
38,03%
|
17%
|
17,59%
|
39,57%
|
26,07%
|
27,12%
|
21,26%
|
-
|
-
|
WPA
2 |
0,6100
|
-0,2300
|
0,7000
|
0,8600
|
0,7600
|
1,040
|
1,380
|
0,6000
|
0,5900
|
1,100
|
0,9295
|
1,045
|
0,6281
|
-
|
-
|
Dividend per aandeel
2 |
0,3850
|
0,4250
|
0,4250
|
0,4250
|
0,4250
|
0,4675
|
0,4675
|
0,4675
|
0,4675
|
-
|
0,5137
|
0,5137
|
0,5137
|
0,5651
|
0,5637
|
Datum van publicatie
|
25-01-22
|
21-04-22
|
22-07-22
|
28-10-22
|
25-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
25-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
41.983
|
46.986
|
54.188
|
63.365
|
70.521
|
79.534
|
85.851
|
94.290
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,387
x
|
5,609
x
|
7,928
x
|
7,382
x
|
4,376
x
|
5,191
x
|
5,067
x
|
5,112
x
|
Free Cash Flow
1 |
-2.570
|
-6.382
|
-8.249
|
-10.798
|
-13.627
|
-8.312
|
-5.781
|
-5.354
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
7,94%
|
9,69%
|
10,9%
|
14,9%
|
13,7%
|
13,5%
|
13,8%
|
ROA (netto-inkomsten/totale activa)
|
3,67%
|
2,38%
|
2,66%
|
2,77%
|
3,83%
|
3,7%
|
3,84%
|
3,83%
|
Totale activa
1 |
102.712
|
122.688
|
134.298
|
149.922
|
190.906
|
184.937
|
197.311
|
214.387
|
Nettoactief per aandeel
2 |
18,90
|
18,60
|
18,90
|
19,80
|
23,10
|
26,50
|
28,10
|
29,70
|
Cashflow per aandeel
2 |
4,200
|
4,050
|
3,830
|
4,170
|
5,560
|
5,790
|
6,680
|
7,080
|
Capex
1 |
10.725
|
14.365
|
15.802
|
19.060
|
24.928
|
21.306
|
23.612
|
24.691
|
Capex/omzet
|
55,85%
|
79,82%
|
92,58%
|
90,95%
|
88,67%
|
78,46%
|
78,99%
|
76,61%
|
Datum van publicatie
|
24-01-20
|
26-01-21
|
25-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
68,85
USD Gemiddelde koersdoel
71,77
USD Spread / Gemiddelde doel +4,24% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +13,35% | 141 mld. | | +7,43% | 81,5 mld. | | -2,49% | 77,34 mld. | | +2,34% | 76,98 mld. | | -7,25% | 67,05 mld. | | +59,28% | 58,16 mld. | | +8,66% | 46,47 mld. | | 0,00% | 41,27 mld. | | +5,54% | 37,83 mld. | | -2,77% | 37,21 mld. |
Elektriciteitsbedrijven - Andere
|