Beurs gesloten -
Xetra
17:35:26 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
34,15
EUR
|
-1,30%
|
|
-1,61%
|
-17,07%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
16.805
|
23.366
|
24.144
|
28.124
|
30.614
|
25.402
|
-
|
-
|
Bedrijfswaarde
1 |
26.103
|
19.571
|
28.073
|
28.671
|
30.614
|
35.057
|
38.906
|
42.619
|
K/w-verhouding
|
1,98
x
|
22,2
x
|
33,4
x
|
10,6
x
|
21,1
x
|
12,1
x
|
14,4
x
|
15,2
x
|
Dividendrendement
|
2,93%
|
2,46%
|
2,52%
|
2,16%
|
-
|
3,2%
|
3,44%
|
3,66%
|
Marktkapitalisatie/omzet
|
1,28
x
|
1,71
x
|
0,98
x
|
0,73
x
|
1,07
x
|
0,97
x
|
0,96
x
|
0,95
x
|
Bedrijfswaarde/omzet
|
1,99
x
|
1,43
x
|
1,14
x
|
0,75
x
|
1,07
x
|
1,34
x
|
1,47
x
|
1,6
x
|
Bedrijfswaarde/EBITDA
|
10,5
x
|
6,05
x
|
7,69
x
|
4,54
x
|
3,65
x
|
6,53
x
|
7,71
x
|
7,63
x
|
Bedrijfswaarde/FCF
|
-7,92
x
|
24
x
|
8,01
x
|
-13,8
x
|
-
|
-11,2
x
|
-14,4
x
|
-14,3
x
|
FCF Yield
|
-12,6%
|
4,17%
|
12,5%
|
-7,25%
|
-
|
-8,92%
|
-6,96%
|
-6,99%
|
Price to Book
|
0,99
x
|
1,36
x
|
1,58
x
|
1,04
x
|
-
|
0,76
x
|
0,74
x
|
0,72
x
|
Aantal aandelen (in duizenden)
|
614.434
|
675.900
|
675.928
|
676.216
|
743.419
|
743.838
|
-
|
-
|
Referentieprijs
2 |
27,35
|
34,57
|
35,72
|
41,59
|
41,18
|
34,15
|
34,15
|
34,15
|
Datum van publicatie
|
12-03-20
|
16-03-21
|
15-03-22
|
21-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
13.125
|
13.688
|
24.526
|
38.366
|
28.566
|
26.228
|
26.390
|
26.676
|
EBITDA
1 |
2.489
|
3.235
|
3.650
|
6.310
|
8.378
|
5.371
|
5.046
|
5.583
|
Bedrijfsresultaat (EBIT)
1 |
1.267
|
1.771
|
2.185
|
4.568
|
6.349
|
3.394
|
2.931
|
3.149
|
Operationele Marge
|
9,65%
|
12,94%
|
8,91%
|
11,91%
|
22,23%
|
12,94%
|
11,1%
|
11,81%
|
Resultaat voor belastingen (EBT)
1 |
-752
|
1.196
|
1.522
|
715
|
4.006
|
2.961
|
2.542
|
2.541
|
Nettowinst (verlies)
1 |
8.498
|
995
|
721
|
2.717
|
1.450
|
2.127
|
1.656
|
1.674
|
Nettomarge
|
64,75%
|
7,27%
|
2,94%
|
7,08%
|
5,08%
|
8,11%
|
6,28%
|
6,28%
|
WPA
2 |
13,82
|
1,560
|
1,070
|
3,930
|
1,950
|
2,811
|
2,372
|
2,250
|
Free Cash Flow
1 |
-3.294
|
817
|
3.505
|
-2.078
|
-
|
-3.127
|
-2.709
|
-2.980
|
FCF-marge
|
-25,1%
|
5,97%
|
14,29%
|
-5,42%
|
-
|
-11,92%
|
-10,26%
|
-11,17%
|
Kasstroomconversie (ebitda)
|
-
|
25,26%
|
96,03%
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
82,11%
|
486,13%
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,8000
|
0,8500
|
0,9000
|
0,9000
|
-
|
1,094
|
1,174
|
1,249
|
Datum van publicatie
|
12-03-20
|
16-03-21
|
15-03-22
|
21-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Omzet
|
6.475
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
1.807
|
1.751
|
1.253
|
1.460
|
2.858
|
1.269
|
2.183
|
2.798
|
1.742
|
4.540
|
1.610
|
2.228
|
1.709
|
456,1
|
2.262
|
1.098
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.088
|
1.042
|
846
|
1.098
|
2.104
|
861
|
1.603
|
2.303
|
1.203
|
3.506
|
1.120
|
1.723
|
1.220
|
-60,71
|
1.759
|
594,8
|
-
|
-
|
Operationele Marge
|
16,8%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
1.522
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.010
|
1.432
|
-
|
2.166
|
-
|
19
|
615
|
1.598
|
395
|
1.993
|
1.814
|
-2.357
|
-
|
-223,5
|
1.288
|
301,6
|
-
|
-
|
Nettomarge
|
15,6%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
-
|
-
|
-
|
0,0300
|
0,8200
|
-
|
-
|
-
|
2,440
|
-3,170
|
-
|
-0,3005
|
1,731
|
0,4055
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
0,9000
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2750
|
0,2750
|
0,2750
|
0,3000
|
0,3000
|
Datum van publicatie
|
13-08-20
|
12-08-21
|
15-03-22
|
12-05-22
|
11-08-22
|
10-11-22
|
21-03-23
|
11-05-23
|
10-08-23
|
10-08-23
|
14-11-23
|
14-03-24
|
14-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
9.298
|
-
|
3.929
|
547
|
-
|
9.655
|
13.503
|
17.217
|
Nettokaspositie
1 |
-
|
3.795
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,736
x
|
-
|
1,076
x
|
0,0867
x
|
-
|
1,798
x
|
2,676
x
|
3,084
x
|
Free Cash Flow
1 |
-3.294
|
817
|
3.505
|
-2.078
|
-
|
-3.127
|
-2.709
|
-2.980
|
ROE (netto-inkomsten/eigen vermogen)
|
63,8%
|
4,7%
|
9,75%
|
15,1%
|
-
|
6,35%
|
4,92%
|
4,93%
|
ROA (netto-inkomsten/totale activa)
|
11,8%
|
2,78%
|
1,54%
|
2,3%
|
-
|
1,96%
|
1,27%
|
1,28%
|
Totale activa
1 |
72.150
|
35.791
|
46.861
|
118.053
|
-
|
108.439
|
129.985
|
130.400
|
Nettoactief per aandeel
2 |
27,60
|
25,40
|
22,60
|
39,90
|
-
|
45,00
|
45,80
|
47,40
|
Cashflow per aandeel
2 |
-2,480
|
1,280
|
10,80
|
3,480
|
-
|
5,710
|
5,400
|
6,170
|
Capex
1 |
1.771
|
3.358
|
3.769
|
4.484
|
-
|
7.139
|
6.941
|
7.418
|
Capex/omzet
|
13,49%
|
24,53%
|
15,37%
|
11,69%
|
-
|
27,22%
|
26,3%
|
27,81%
|
Datum van publicatie
|
12-03-20
|
16-03-21
|
15-03-22
|
21-03-23
|
14-03-24
|
-
|
-
|
-
|
Laatste slotkoers
34,15
EUR Gemiddelde koersdoel
46,16
EUR Spread / Gemiddelde doel +35,18% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,07% | 27,86 mld. | | +87,22% | 93,79 mld. | | -26,57% | 84,48 mld. | | +1,49% | 48,01 mld. | | -15,94% | 47,54 mld. | | -2,88% | 40,57 mld. | | +22,71% | 36,63 mld. | | +1,65% | 34,85 mld. | | +7,35% | 23,67 mld. | | -10,34% | 23,44 mld. |
Multiline-Nutsvoorzieningen
|