Beurs gesloten -
Nyse
22:00:02 07-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,28
USD
|
-0,91%
|
|
-2,68%
|
+6,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
10.399
|
8.791
|
10.843
|
11.136
|
10.976
|
12.678
|
-
|
-
|
Bedrijfswaarde
1 |
19.903
|
18.420
|
20.549
|
22.376
|
22.823
|
26.394
|
28.033
|
28.946
|
K/w-verhouding
|
32
x
|
-121
x
|
21,7
x
|
16,1
x
|
17,9
x
|
15,8
x
|
14,8
x
|
13,6
x
|
Dividendrendement
|
2,91%
|
3,66%
|
3,24%
|
-
|
3,82%
|
3,75%
|
3,97%
|
4,22%
|
Marktkapitalisatie/omzet
|
2
x
|
1,87
x
|
2,21
x
|
1,91
x
|
1,97
x
|
2,11
x
|
2,01
x
|
1,92
x
|
Bedrijfswaarde/omzet
|
3,82
x
|
3,92
x
|
4,19
x
|
3,84
x
|
4,1
x
|
4,4
x
|
4,45
x
|
4,39
x
|
Bedrijfswaarde/EBITDA
|
11,3
x
|
10,5
x
|
11,3
x
|
11,4
x
|
10,1
x
|
10,4
x
|
10
x
|
9,43
x
|
Bedrijfswaarde/FCF
|
-90,8
x
|
-28,2
x
|
-33,1
x
|
-28,2
x
|
-32,1
x
|
-23,7
x
|
-26,6
x
|
-66,5
x
|
FCF Yield
|
-1,1%
|
-3,55%
|
-3,02%
|
-3,55%
|
-3,11%
|
-4,22%
|
-3,76%
|
-1,5%
|
Price to Book
|
1,78
x
|
1,52
x
|
1,61
x
|
1,49
x
|
1,44
x
|
1,41
x
|
1,36
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
373.544
|
383.212
|
392.705
|
406.134
|
413.415
|
448.305
|
-
|
-
|
Referentieprijs
2 |
27,84
|
22,94
|
27,61
|
27,42
|
26,55
|
28,28
|
28,28
|
28,28
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
23-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.209
|
4.697
|
4.901
|
5.834
|
5.566
|
6.002
|
6.300
|
6.600
|
EBITDA
1 |
1.764
|
1.757
|
1.811
|
1.968
|
2.264
|
2.547
|
2.794
|
3.070
|
Bedrijfsresultaat (EBIT)
1 |
1.047
|
1.031
|
1.063
|
1.147
|
1.356
|
1.572
|
1.784
|
1.991
|
Operationele Marge
|
20,1%
|
21,96%
|
21,69%
|
19,67%
|
24,36%
|
26,18%
|
28,31%
|
30,17%
|
Resultaat voor belastingen (EBT)
1 |
506,6
|
-31,3
|
706,6
|
956,4
|
813,9
|
1.043
|
1.152
|
1.237
|
Nettowinst (verlies)
1 |
328
|
-72,7
|
529,8
|
749
|
661,7
|
839,1
|
914,4
|
1.006
|
Nettomarge
|
6,3%
|
-1,55%
|
10,81%
|
12,84%
|
11,89%
|
13,98%
|
14,51%
|
15,24%
|
WPA
2 |
0,8700
|
-0,1900
|
1,270
|
1,700
|
1,480
|
1,790
|
1,910
|
2,075
|
Free Cash Flow
1 |
-219,1
|
-654,1
|
-620,1
|
-794
|
-710,7
|
-1.113
|
-1.055
|
-435,2
|
FCF-marge
|
-4,21%
|
-13,93%
|
-12,65%
|
-13,61%
|
-12,77%
|
-18,55%
|
-16,75%
|
-6,6%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8100
|
0,8400
|
0,8950
|
-
|
1,015
|
1,060
|
1,122
|
1,193
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
23-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
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 |
1.422
|
1.870
|
1.183
|
1.079
|
1.701
|
1.966
|
1.096
|
1.036
|
1.435
|
1.706
|
975
|
1.150
|
1.478
|
3.250
|
677,1
|
EBITDA
1 |
492
|
686,5
|
352,9
|
350,1
|
578,5
|
737,9
|
407,9
|
443,9
|
633,3
|
825,5
|
416
|
436
|
693
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
303,8
|
493,8
|
144,2
|
146,9
|
362,3
|
531
|
174,8
|
233
|
376
|
583,4
|
187,7
|
251,4
|
397,8
|
859,7
|
179,1
|
Operationele Marge
|
21,36%
|
26,4%
|
12,19%
|
13,61%
|
21,29%
|
27,01%
|
15,95%
|
22,48%
|
26,19%
|
34,19%
|
19,25%
|
21,85%
|
26,91%
|
26,45%
|
26,45%
|
Resultaat voor belastingen (EBT)
1 |
-
|
527,5
|
68,7
|
75,2
|
285,9
|
-
|
-
|
-
|
227,7
|
-
|
80
|
37
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
413
|
-
|
-
|
230,8
|
319,2
|
39,9
|
77
|
225,6
|
344,3
|
63
|
29
|
-
|
-
|
-
|
Nettomarge
|
-
|
22,08%
|
-
|
-
|
13,57%
|
16,24%
|
3,64%
|
7,43%
|
15,72%
|
20,18%
|
6,46%
|
2,52%
|
-
|
-
|
-
|
WPA
2 |
-
|
0,9400
|
0,1200
|
0,1200
|
0,5200
|
0,7100
|
0,0900
|
0,1700
|
0,5000
|
-
|
0,1300
|
0,0600
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,2350
|
0,2350
|
0,2350
|
0,2400
|
-
|
0,2500
|
0,2500
|
0,2500
|
0,2650
|
0,2650
|
0,2675
|
0,2675
|
0,2675
|
0,2809
|
0,2809
|
Datum van publicatie
|
23-02-22
|
04-05-22
|
03-08-22
|
07-11-22
|
22-02-23
|
03-05-23
|
02-08-23
|
01-11-23
|
21-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.504
|
9.630
|
9.707
|
11.240
|
11.847
|
13.716
|
15.355
|
16.268
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,387
x
|
5,48
x
|
5,359
x
|
5,711
x
|
5,232
x
|
5,386
x
|
5,496
x
|
5,299
x
|
Free Cash Flow
1 |
-219
|
-654
|
-620
|
-794
|
-711
|
-1.113
|
-1.055
|
-435
|
ROE (netto-inkomsten/eigen vermogen)
|
8,43%
|
8,65%
|
9%
|
8,93%
|
9,04%
|
9,15%
|
9,42%
|
9,59%
|
ROA (netto-inkomsten/totale activa)
|
2,23%
|
2,27%
|
2,29%
|
2,94%
|
2,48%
|
2,57%
|
2,7%
|
2,76%
|
Totale activa
1 |
14.740
|
-3.202
|
23.095
|
25.447
|
26.703
|
32.657
|
33.911
|
36.460
|
Nettoactief per aandeel
2 |
15,70
|
15,10
|
17,10
|
18,40
|
18,50
|
20,00
|
20,90
|
21,90
|
Cashflow per aandeel
|
4,210
|
2,870
|
2,920
|
3,180
|
4,320
|
-
|
-
|
-
|
Capex
1 |
1.802
|
1.758
|
1.838
|
2.203
|
2.646
|
3.355
|
3.512
|
3.086
|
Capex/omzet
|
34,6%
|
37,43%
|
37,5%
|
37,77%
|
47,54%
|
55,89%
|
55,74%
|
46,77%
|
Datum van publicatie
|
27-02-20
|
17-02-21
|
23-02-22
|
22-02-23
|
21-02-24
|
-
|
-
|
-
|
Laatste slotkoers
28,28
USD Gemiddelde koersdoel
31,64
USD Spread / Gemiddelde doel +11,90% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +6,52% | 12,68 mld. | | -24,57% | 80,8 mld. | | +49,01% | 74,65 mld. | | -.--% | 51,55 mld. | | +0,80% | 47,67 mld. | | -17,84% | 41,16 mld. | | +19,18% | 36,3 mld. | | +1,48% | 34,81 mld. | | -17,00% | 27,48 mld. | | +8,33% | 23,94 mld. |
Multiline-Nutsvoorzieningen
|