Beurs gesloten -
Nyse
22:00:02 24-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
102,1
USD
|
+6,21%
|
|
+8,52%
|
+165,06%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
11.205
|
9.616
|
10.989
|
9.233
|
13.773
|
35.476
|
-
|
-
|
Bedrijfswaarde
1 |
21.634
|
18.840
|
20.395
|
21.824
|
24.690
|
49.924
|
48.863
|
47.461
|
K/w-verhouding
|
12,4
x
|
15,1
x
|
-8,46
x
|
-7,12
x
|
10,8
x
|
22,1
x
|
18,9
x
|
15,5
x
|
Dividendrendement
|
2,17%
|
2,75%
|
2,64%
|
3,1%
|
2,13%
|
0,88%
|
0,95%
|
1,02%
|
Marktkapitalisatie/omzet
|
0,95
x
|
0,84
x
|
0,91
x
|
0,67
x
|
0,93
x
|
2,27
x
|
2,04
x
|
2,07
x
|
Bedrijfswaarde/omzet
|
1,83
x
|
1,65
x
|
1,69
x
|
1,59
x
|
1,67
x
|
3,19
x
|
2,81
x
|
2,77
x
|
Bedrijfswaarde/EBITDA
|
6,51
x
|
5,11
x
|
10,7
x
|
7,29
x
|
6,02
x
|
10,3
x
|
9,35
x
|
8,26
x
|
Bedrijfswaarde/FCF
|
9,76
x
|
7,34
x
|
-16,5
x
|
-26,7
x
|
6,54
x
|
21,2
x
|
18,1
x
|
15,5
x
|
FCF Yield
|
10,2%
|
13,6%
|
-6,07%
|
-3,74%
|
15,3%
|
4,72%
|
5,53%
|
6,46%
|
Price to Book
|
1,41
x
|
1,15
x
|
1,29
x
|
1,84
x
|
2,55
x
|
8,09
x
|
7,63
x
|
6,35
x
|
Aantal aandelen (in duizenden)
|
487.394
|
489.134
|
482.628
|
397.954
|
357.552
|
347.460
|
-
|
-
|
Referentieprijs
2 |
22,99
|
19,66
|
22,77
|
23,20
|
38,52
|
102,1
|
102,1
|
102,1
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.809
|
11.443
|
12.077
|
13.728
|
14.779
|
15.655
|
17.363
|
17.134
|
EBITDA
1 |
3.325
|
3.685
|
1.908
|
2.994
|
4.101
|
4.836
|
5.226
|
5.745
|
Bedrijfsresultaat (EBIT)
1 |
1.449
|
1.637
|
-1.515
|
-1.103
|
2.710
|
2.733
|
2.997
|
3.324
|
Operationele Marge
|
12,27%
|
14,31%
|
-12,54%
|
-8,03%
|
18,34%
|
17,46%
|
17,26%
|
19,4%
|
Resultaat voor belastingen (EBT)
1 |
1.216
|
890
|
-1.722
|
-1.560
|
2.000
|
2.375
|
2.666
|
3.191
|
Nettowinst (verlies)
1 |
928
|
636
|
-1.274
|
-1.377
|
1.343
|
1.529
|
1.739
|
1.940
|
Nettomarge
|
7,86%
|
5,56%
|
-10,55%
|
-10,03%
|
9,09%
|
9,77%
|
10,02%
|
11,32%
|
WPA
2 |
1,860
|
1,300
|
-2,690
|
-3,260
|
3,580
|
4,628
|
5,413
|
6,585
|
Free Cash Flow
1 |
2.216
|
2.567
|
-1.239
|
-816
|
3.777
|
2.355
|
2.704
|
3.068
|
FCF-marge
|
18,77%
|
22,43%
|
-10,26%
|
-5,94%
|
25,56%
|
15,05%
|
15,58%
|
17,91%
|
Kasstroomconversie (ebitda)
|
66,65%
|
69,66%
|
-
|
-
|
92,1%
|
48,71%
|
51,75%
|
53,4%
|
Kasstroomconversie (nettowinst)
|
238,79%
|
403,62%
|
-
|
-
|
281,24%
|
154%
|
155,49%
|
158,18%
|
Dividend per aandeel
2 |
0,5000
|
0,5400
|
0,6000
|
0,7200
|
0,8210
|
0,8960
|
0,9666
|
1,041
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
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 |
3.314
|
3.125
|
1.588
|
5.146
|
3.869
|
4.425
|
3.189
|
4.086
|
3.078
|
3.054
|
3.392
|
4.914
|
4.209
|
-
|
-
|
EBITDA
1 |
1.164
|
541
|
737
|
981
|
736
|
513
|
1.067
|
1.589
|
933
|
790
|
1.114
|
1.634
|
1.293
|
721
|
1.313
|
Bedrijfsresultaat (EBIT)
1 |
886
|
169
|
-1.683
|
894
|
-24
|
109
|
-
|
834
|
102
|
285
|
535,7
|
982,2
|
1.285
|
-
|
-
|
Operationele Marge
|
26,74%
|
5,41%
|
-105,98%
|
17,37%
|
-0,62%
|
2,46%
|
-
|
20,41%
|
3,31%
|
9,33%
|
15,79%
|
19,99%
|
30,53%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
841
|
-
|
-1.764
|
914
|
-336
|
876
|
599
|
671
|
-146
|
-2
|
430,8
|
789,9
|
1.078
|
-
|
-
|
Nettowinst (verlies)
1 |
726
|
-
|
-1.365
|
668
|
-284
|
661
|
439
|
465
|
-222
|
-84
|
316,3
|
579,9
|
821,8
|
-
|
-
|
Nettomarge
|
21,91%
|
-
|
-85,96%
|
12,98%
|
-7,34%
|
14,94%
|
13,77%
|
11,38%
|
-7,21%
|
-2,75%
|
9,32%
|
11,8%
|
19,53%
|
-
|
-
|
WPA
2 |
1,450
|
-0,7200
|
-3,270
|
1,510
|
-0,7300
|
1,710
|
1,170
|
1,250
|
-0,5500
|
-0,2400
|
0,8263
|
2,096
|
1,445
|
0,5500
|
1,410
|
Dividend per aandeel
2 |
0,1500
|
0,1700
|
0,1770
|
0,1840
|
0,1930
|
0,1700
|
0,2040
|
0,2060
|
0,2130
|
0,2150
|
0,2147
|
0,2147
|
0,2147
|
0,2249
|
0,2249
|
Datum van publicatie
|
25-02-22
|
06-05-22
|
05-08-22
|
04-11-22
|
01-03-23
|
09-05-23
|
09-08-23
|
07-11-23
|
28-02-24
|
08-05-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
10.429
|
9.224
|
9.406
|
12.591
|
10.917
|
14.449
|
13.388
|
11.985
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,137
x
|
2,503
x
|
4,93
x
|
4,205
x
|
2,662
x
|
2,988
x
|
2,562
x
|
2,086
x
|
Free Cash Flow
1 |
2.216
|
2.567
|
-1.239
|
-816
|
3.777
|
2.355
|
2.704
|
3.068
|
ROE (netto-inkomsten/eigen vermogen)
|
11,7%
|
10,3%
|
-15,3%
|
-20,9%
|
26,3%
|
39,1%
|
42,9%
|
41,8%
|
ROA (netto-inkomsten/totale activa)
|
3,53%
|
3,24%
|
-4,64%
|
-4,41%
|
4,09%
|
4,5%
|
5%
|
4,7%
|
Totale activa
1 |
26.320
|
19.635
|
27.446
|
31.235
|
32.876
|
33.988
|
34.786
|
41.268
|
Nettoactief per aandeel
2 |
16,30
|
17,10
|
17,70
|
12,60
|
15,10
|
12,60
|
13,40
|
16,10
|
Cashflow per aandeel
|
5,470
|
6,800
|
-0,4300
|
1,150
|
14,50
|
-
|
-
|
-
|
Capex
1 |
520
|
770
|
1.033
|
1.301
|
1.676
|
1.951
|
1.532
|
1.707
|
Capex/omzet
|
4,4%
|
6,73%
|
8,55%
|
9,48%
|
11,34%
|
12,46%
|
8,83%
|
9,96%
|
Datum van publicatie
|
28-02-20
|
26-02-21
|
25-02-22
|
01-03-23
|
28-02-24
|
-
|
-
|
-
|
Laatste slotkoers
102,1
USD Gemiddelde koersdoel
101,5
USD Spread / Gemiddelde doel -0,59% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +165,06% | 35,48 mld. | | +26,13% | 157 mld. | | +10,88% | 85,01 mld. | | +1,26% | 82,09 mld. | | +5,29% | 78,85 mld. | | +97,31% | 72,7 mld. | | -2,59% | 72,27 mld. | | 0,00% | 48,63 mld. | | +9,54% | 46,9 mld. | | +12,32% | 44,25 mld. |
Elektriciteitsbedrijven - Andere
|