Beurs gesloten -
Nyse
22:00:02 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
33,71
USD
|
-0,12%
|
|
+0,21%
|
+10,85%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.202
|
4.895
|
7.079
|
6.065
|
2.841
|
3.153
|
-
|
-
|
Bedrijfswaarde
1 |
7.218
|
8.175
|
12.259
|
11.118
|
8.856
|
8.705
|
9.380
|
9.516
|
K/w-verhouding
|
-34,9
x
|
-82,8
x
|
47,7
x
|
12,5
x
|
13,9
x
|
10,3
x
|
17,7
x
|
15,2
x
|
Dividendrendement
|
3,87%
|
3,67%
|
3,35%
|
4,42%
|
11,3%
|
10,7%
|
11,3%
|
11,8%
|
Marktkapitalisatie/omzet
|
3,75
x
|
5,34
x
|
7,21
x
|
5,01
x
|
2,64
x
|
2,4
x
|
2,13
x
|
2,03
x
|
Bedrijfswaarde/omzet
|
8,44
x
|
8,91
x
|
12,5
x
|
9,18
x
|
8,22
x
|
6,63
x
|
6,34
x
|
6,14
x
|
Bedrijfswaarde/EBITDA
|
6,54
x
|
6,47
x
|
9,01
x
|
6,74
x
|
4,72
x
|
4,39
x
|
4,63
x
|
4,65
x
|
Bedrijfswaarde/FCF
|
-3,49
x
|
24,7
x
|
21,7
x
|
-19,3
x
|
-16,5
x
|
4,03
x
|
8,32
x
|
16
x
|
FCF Yield
|
-28,7%
|
4,05%
|
4,6%
|
-5,17%
|
-6,07%
|
24,8%
|
12%
|
6,27%
|
Price to Book
|
1,58
x
|
2,16
x
|
2,38
x
|
1,82
x
|
0,78
x
|
1,03
x
|
1,65
x
|
2,02
x
|
Aantal aandelen (in duizenden)
|
60.824
|
73.001
|
83.873
|
86.535
|
93.433
|
93.539
|
-
|
-
|
Referentieprijs
2 |
52,65
|
67,05
|
84,40
|
70,09
|
30,41
|
33,71
|
33,71
|
33,71
|
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 |
855
|
917
|
982
|
1.211
|
1.078
|
1.313
|
1.480
|
1.551
|
EBITDA
1 |
1.104
|
1.263
|
1.360
|
1.650
|
1.875
|
1.984
|
2.024
|
2.047
|
Bedrijfsresultaat (EBIT)
1 |
233
|
253
|
234
|
197
|
-28
|
183,1
|
347,5
|
503,1
|
Operationele Marge
|
27,25%
|
27,59%
|
23,83%
|
16,27%
|
-2,6%
|
13,94%
|
23,48%
|
32,44%
|
Resultaat voor belastingen (EBT)
1 |
-430
|
-257
|
472
|
1.292
|
-257
|
210,3
|
371,1
|
458,8
|
Nettowinst (verlies)
1 |
-88
|
-55
|
137
|
477
|
200
|
206
|
141
|
117,7
|
Nettomarge
|
-10,29%
|
-6%
|
13,95%
|
39,39%
|
18,55%
|
15,69%
|
9,52%
|
7,59%
|
WPA
2 |
-1,510
|
-0,8100
|
1,770
|
5,620
|
2,180
|
3,260
|
1,907
|
2,220
|
Free Cash Flow
1 |
-2.069
|
331
|
564
|
-575
|
-538
|
2.159
|
1.128
|
596,6
|
FCF-marge
|
-241,99%
|
36,1%
|
57,43%
|
-47,48%
|
-49,91%
|
164,39%
|
76,21%
|
38,46%
|
Kasstroomconversie (ebitda)
|
-
|
26,21%
|
41,47%
|
-
|
-
|
108,82%
|
55,73%
|
29,14%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
411,68%
|
-
|
-
|
1.048,01%
|
800,13%
|
506,8%
|
Dividend per aandeel
2 |
2,038
|
2,460
|
2,830
|
3,095
|
3,444
|
3,614
|
3,802
|
3,963
|
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 |
232
|
281
|
362
|
302
|
266
|
301
|
350
|
367
|
232
|
257
|
361,8
|
350,4
|
308,4
|
352
|
393,7
|
EBITDA
1 |
322
|
412
|
500
|
377
|
360
|
447
|
486
|
488
|
454
|
462
|
527,5
|
513,4
|
474,5
|
480,1
|
538,2
|
Bedrijfsresultaat (EBIT)
1 |
23
|
34
|
133
|
49
|
-18
|
3
|
64
|
73
|
-53
|
-21
|
93,1
|
101,7
|
81,35
|
87,9
|
100,9
|
Operationele Marge
|
9,91%
|
12,1%
|
36,74%
|
16,23%
|
-6,77%
|
1%
|
18,29%
|
19,89%
|
-22,84%
|
-8,17%
|
25,73%
|
29,03%
|
26,38%
|
24,97%
|
25,63%
|
Resultaat voor belastingen (EBT)
1 |
-45
|
383
|
621
|
277
|
12
|
-185
|
108
|
163
|
-238
|
22
|
66,35
|
98,75
|
40,5
|
-
|
-
|
Nettowinst (verlies)
1 |
-10
|
144
|
219
|
79
|
35
|
-14
|
49
|
53
|
112
|
70
|
48,17
|
60,27
|
42,57
|
27,72
|
42,83
|
Nettomarge
|
-4,31%
|
51,25%
|
60,5%
|
26,16%
|
13,16%
|
-4,65%
|
14%
|
14,44%
|
48,28%
|
27,24%
|
13,31%
|
17,2%
|
13,8%
|
7,87%
|
10,88%
|
WPA
2 |
-0,1200
|
1,720
|
2,610
|
0,9300
|
0,4000
|
-0,1700
|
0,5300
|
0,5700
|
1,200
|
0,7500
|
0,7350
|
1,005
|
0,7650
|
0,5800
|
0,4583
|
Dividend per aandeel
2 |
0,7075
|
0,7325
|
0,7625
|
0,7875
|
0,8125
|
0,8425
|
0,8540
|
-
|
0,8800
|
-
|
0,8942
|
0,9049
|
0,9126
|
0,9336
|
0,9458
|
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 |
4.016
|
3.280
|
5.180
|
5.053
|
6.015
|
5.551
|
6.227
|
6.363
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,638
x
|
2,597
x
|
3,809
x
|
3,062
x
|
3,208
x
|
2,798
x
|
3,077
x
|
3,108
x
|
Free Cash Flow
1 |
-2.069
|
331
|
564
|
-575
|
-538
|
2.159
|
1.128
|
597
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,89%
|
-2,42%
|
5,14%
|
15,1%
|
5,8%
|
1,69%
|
1,06%
|
2,05%
|
ROA (netto-inkomsten/totale activa)
|
-0,81%
|
-0,44%
|
0,87%
|
2,27%
|
0,88%
|
0,8%
|
-0,17%
|
-1,32%
|
Totale activa
1 |
10.831
|
12.410
|
15.756
|
21.015
|
22.782
|
25.703
|
-81.726
|
-8.945
|
Nettoactief per aandeel
2 |
33,30
|
31,00
|
35,50
|
38,40
|
39,00
|
32,80
|
20,50
|
16,70
|
Cashflow per aandeel
|
4,560
|
9,720
|
8,750
|
9,140
|
7,980
|
-
|
-
|
-
|
Capex
1 |
93
|
334
|
113
|
1.351
|
1.269
|
116
|
160
|
70,7
|
Capex/omzet
|
10,88%
|
36,42%
|
11,51%
|
111,56%
|
117,72%
|
8,79%
|
10,8%
|
4,56%
|
Datum van publicatie
|
24-01-20
|
26-01-21
|
25-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
33,71
USD Gemiddelde koersdoel
34,41
USD Spread / Gemiddelde doel +2,08% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +10,85% | 3,15 mld. | | +31,81% | 164 mld. | | +14,29% | 87,63 mld. | | +1,94% | 82,56 mld. | | +6,73% | 79,93 mld. | | -1,10% | 73,31 mld. | | +86,00% | 68,54 mld. | | -.--% | 48,21 mld. | | +11,07% | 47,55 mld. | | +14,72% | 45,2 mld. |
Elektriciteitsbedrijven - Andere
|