Beurs gesloten -
Borsa Italiana
17:44:59 31-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
4,349
EUR
|
+0,74%
|
|
+0,86%
|
-6,57%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
15.468
|
14.886
|
17.332
|
15.173
|
15.607
|
14.585
|
-
|
-
|
Bedrijfswaarde
1 |
27.391
|
27.778
|
31.353
|
27.096
|
30.877
|
32.145
|
33.019
|
33.610
|
K/w-verhouding
|
14,2
x
|
14
x
|
11,8
x
|
22,5
x
|
-
|
12
x
|
11,9
x
|
11,6
x
|
Dividendrendement
|
5,07%
|
5,42%
|
4,94%
|
6,08%
|
6,06%
|
6,67%
|
6,85%
|
7,09%
|
Marktkapitalisatie/omzet
|
5,8
x
|
5,37
x
|
5,26
x
|
4,32
x
|
3,64
x
|
3,43
x
|
3,25
x
|
3,11
x
|
Bedrijfswaarde/omzet
|
10,3
x
|
10
x
|
9,51
x
|
7,71
x
|
7,2
x
|
7,56
x
|
7,36
x
|
7,17
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
12,6
x
|
13,9
x
|
12,1
x
|
12,8
x
|
11,7
x
|
11,6
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
55
x
|
64,5
x
|
334
x
|
9,72
x
|
-17,8
x
|
-22,5
x
|
-367
x
|
88,6
x
|
FCF Yield
|
1,82%
|
1,55%
|
0,3%
|
10,3%
|
-5,6%
|
-4,45%
|
-0,27%
|
1,13%
|
Price to Book
|
2,47
x
|
2,33
x
|
2,41
x
|
2,05
x
|
-
|
1,84
x
|
1,81
x
|
1,75
x
|
Aantal aandelen (in duizenden)
|
3.300.800
|
3.235.375
|
3.270.216
|
3.351.746
|
3.352.756
|
3.353.613
|
-
|
-
|
Referentieprijs
2 |
4,686
|
4,601
|
5,300
|
4,527
|
4,655
|
4,349
|
4,349
|
4,349
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.665
|
2.770
|
3.297
|
3.515
|
4.288
|
4.252
|
4.483
|
4.684
|
EBITDA
1 |
2.169
|
2.197
|
2.250
|
2.237
|
2.417
|
2.742
|
2.851
|
3.015
|
Bedrijfsresultaat (EBIT)
1 |
1.417
|
1.424
|
1.430
|
1.364
|
1.477
|
1.711
|
1.785
|
1.869
|
Operationele Marge
|
53,17%
|
51,41%
|
43,37%
|
38,81%
|
34,44%
|
40,24%
|
39,81%
|
39,89%
|
Resultaat voor belastingen (EBT)
1 |
1.465
|
1.471
|
1.615
|
1.050
|
1.534
|
1.644
|
1.666
|
1.709
|
Nettowinst (verlies)
1 |
1.090
|
1.101
|
1.496
|
671
|
1.135
|
1.212
|
1.233
|
1.263
|
Nettomarge
|
40,9%
|
39,75%
|
45,37%
|
19,09%
|
26,47%
|
28,51%
|
27,49%
|
26,96%
|
WPA
2 |
0,3300
|
0,3290
|
0,4480
|
0,2010
|
-
|
0,3621
|
0,3663
|
0,3762
|
Free Cash Flow
1 |
498
|
431
|
94
|
2.787
|
-1.730
|
-1.432
|
-89,98
|
379,2
|
FCF-marge
|
18,69%
|
15,56%
|
2,85%
|
79,29%
|
-40,35%
|
-33,67%
|
-2,01%
|
8,1%
|
Kasstroomconversie (ebitda)
|
22,96%
|
19,62%
|
4,18%
|
124,59%
|
-
|
-
|
-
|
12,58%
|
Kasstroomconversie (nettowinst)
|
45,69%
|
39,15%
|
6,28%
|
415,35%
|
-
|
-
|
-
|
30,03%
|
Dividend per aandeel
2 |
0,2376
|
0,2495
|
0,2620
|
0,2751
|
0,2820
|
0,2900
|
0,2981
|
0,3085
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
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
|
---|
Omzet
1 |
1.346
|
1.527
|
807
|
963
|
838
|
842
|
1.680
|
868
|
967
|
979
|
1.115
|
2.094
|
1.051
|
1.143
|
896
|
1.286
|
1.212
|
1.329
|
-
|
EBITDA
1 |
1.107
|
1.163
|
553
|
534
|
588
|
567
|
1.155
|
551
|
531
|
597
|
624
|
1.221
|
641
|
555
|
703
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
733
|
762
|
353
|
315
|
376
|
352
|
728
|
337
|
299
|
372
|
394
|
766
|
405
|
306
|
450
|
458,9
|
466,5
|
350,8
|
-
|
Operationele Marge
|
54,46%
|
49,9%
|
43,74%
|
32,71%
|
44,87%
|
41,81%
|
43,33%
|
38,82%
|
30,92%
|
38%
|
35,34%
|
36,58%
|
38,53%
|
26,77%
|
50,22%
|
35,7%
|
38,49%
|
26,4%
|
-
|
Resultaat voor belastingen (EBT)
1 |
767
|
847
|
398
|
370
|
409
|
479
|
888
|
372
|
-210
|
407
|
-
|
-
|
455
|
-
|
449
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
572
|
878
|
339
|
279
|
312
|
374
|
686
|
286
|
-301
|
304
|
394
|
698
|
349
|
88
|
337
|
343,8
|
336,6
|
181,1
|
-
|
Nettomarge
|
42,5%
|
57,5%
|
42,01%
|
28,97%
|
37,23%
|
44,42%
|
40,83%
|
32,95%
|
-31,13%
|
31,05%
|
35,34%
|
33,33%
|
33,21%
|
7,7%
|
37,61%
|
26,74%
|
27,77%
|
13,62%
|
-
|
WPA
2 |
-
|
-
|
-
|
0,0900
|
0,0950
|
0,1100
|
-
|
0,0800
|
-0,0840
|
-
|
-
|
-
|
-
|
-
|
0,0951
|
0,1023
|
0,1002
|
0,0539
|
-
|
Dividend per aandeel
2 |
-
|
0,1000
|
-
|
0,1572
|
-
|
0,1048
|
-
|
-
|
0,1651
|
-
|
-
|
0,1100
|
-
|
0,1692
|
0,0726
|
0,0726
|
0,0726
|
0,0726
|
0,0748
|
Datum van publicatie
|
30-07-20
|
29-07-21
|
04-11-21
|
17-03-22
|
12-05-22
|
27-07-22
|
27-07-22
|
10-11-22
|
16-03-23
|
11-05-23
|
27-07-23
|
27-07-23
|
09-11-23
|
14-03-24
|
16-05-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
11.923
|
12.892
|
14.021
|
11.923
|
15.270
|
17.560
|
18.434
|
19.025
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,497
x
|
5,868
x
|
6,232
x
|
5,33
x
|
6,318
x
|
6,404
x
|
6,466
x
|
6,311
x
|
Free Cash Flow
1 |
498
|
431
|
94
|
2.787
|
-1.730
|
-1.432
|
-90
|
379
|
ROE (netto-inkomsten/eigen vermogen)
|
17,9%
|
17,3%
|
17,8%
|
15,9%
|
15%
|
15,4%
|
15,4%
|
15,4%
|
ROA (netto-inkomsten/totale activa)
|
4,69%
|
4,43%
|
4,61%
|
3,91%
|
4,94%
|
3,3%
|
3,37%
|
3,47%
|
Totale activa
1 |
23.224
|
24.871
|
32.448
|
17.180
|
22.983
|
36.732
|
36.521
|
36.411
|
Nettoactief per aandeel
2 |
1,890
|
1,980
|
2,200
|
2,210
|
-
|
2,370
|
2,410
|
2,490
|
Cashflow per aandeel
2 |
0,4500
|
0,4800
|
0,4000
|
1,220
|
-
|
0,6500
|
0,7300
|
0,7200
|
Capex
1 |
988
|
1.166
|
1.244
|
1.322
|
1.796
|
2.966
|
2.524
|
2.182
|
Capex/omzet
|
37,07%
|
42,09%
|
37,73%
|
37,61%
|
41,88%
|
69,77%
|
56,3%
|
46,58%
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
14-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
4,349
EUR Gemiddelde koersdoel
5,026
EUR Spread / Gemiddelde doel +15,57% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,57% | 15,82 mld. | | +13,55% | 52,81 mld. | | +22,41% | 6,51 mld. | | +50,10% | 1,85 mld. | | -6,54% | 1,61 mld. | | +7,37% | 1,21 mld. | | +19,03% | 922 mln. | | -32,19% | 148 mln. | | -7,89% | 136 mln. | | -28,05% | 119 mln. |
Aardgasleiding
|