Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
49,59
USD
|
-1,27%
|
|
-0,46%
|
-3,33%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.152
|
12.870
|
15.390
|
13.859
|
13.091
|
12.714
|
-
|
-
|
Bedrijfswaarde
1 |
19.663
|
19.982
|
23.234
|
22.557
|
22.538
|
22.881
|
23.446
|
23.980
|
K/w-verhouding
|
23,5
x
|
20,9
x
|
23,4
x
|
20,2
x
|
18,5
x
|
16,2
x
|
15,1
x
|
14,2
x
|
Dividendrendement
|
2,6%
|
2,95%
|
2,62%
|
3,1%
|
3,53%
|
3,87%
|
4,1%
|
4,33%
|
Marktkapitalisatie/omzet
|
3,61
x
|
3,77
x
|
4,19
x
|
3,3
x
|
3,25
x
|
2,87
x
|
2,76
x
|
2,66
x
|
Bedrijfswaarde/omzet
|
5,39
x
|
5,85
x
|
6,33
x
|
5,36
x
|
5,6
x
|
5,16
x
|
5,08
x
|
5,02
x
|
Bedrijfswaarde/EBITDA
|
14,6
x
|
14,7
x
|
16
x
|
14
x
|
13,8
x
|
12,3
x
|
11,5
x
|
11,1
x
|
Bedrijfswaarde/FCF
|
-20,1
x
|
-
|
-
|
-22,6
x
|
-22,8
x
|
-36,4
x
|
-130
x
|
-113
x
|
FCF Yield
|
-4,98%
|
-
|
-
|
-4,42%
|
-4,38%
|
-2,75%
|
-0,77%
|
-0,88%
|
Price to Book
|
2,58
x
|
2,26
x
|
2,57
x
|
2,21
x
|
1,94
x
|
1,74
x
|
1,64
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
240.343
|
249.761
|
250.361
|
251.022
|
255.179
|
256.378
|
-
|
-
|
Referentieprijs
2 |
54,72
|
51,53
|
61,47
|
55,21
|
51,30
|
49,59
|
49,59
|
49,59
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
3.648
|
3.416
|
3.669
|
4.205
|
4.027
|
4.433
|
4.612
|
4.781
|
EBITDA
1 |
1.345
|
1.355
|
1.452
|
1.617
|
1.629
|
1.855
|
2.030
|
2.164
|
Bedrijfsresultaat (EBIT)
1 |
777,7
|
740
|
795
|
945,5
|
953,1
|
1.124
|
1.258
|
1.352
|
Operationele Marge
|
21,32%
|
21,66%
|
21,67%
|
22,49%
|
23,67%
|
25,36%
|
27,28%
|
28,28%
|
Resultaat voor belastingen (EBT)
1 |
636,1
|
567
|
600
|
708
|
707
|
876,6
|
952,3
|
1.021
|
Nettowinst (verlies)
1 |
557,2
|
614
|
659
|
686
|
703
|
787,8
|
845,3
|
903,6
|
Nettomarge
|
15,28%
|
17,97%
|
17,96%
|
16,31%
|
17,46%
|
17,77%
|
18,33%
|
18,9%
|
WPA
2 |
2,330
|
2,470
|
2,630
|
2,730
|
2,780
|
3,054
|
3,284
|
3,488
|
Free Cash Flow
1 |
-979,7
|
-
|
-
|
-998
|
-987
|
-629
|
-181
|
-212
|
FCF-marge
|
-26,86%
|
-
|
-
|
-23,73%
|
-24,51%
|
-14,19%
|
-3,92%
|
-4,43%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,420
|
1,520
|
1,610
|
1,710
|
1,810
|
1,920
|
2,032
|
2,148
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.024
|
927
|
1.068
|
943
|
1.135
|
1.058
|
1.077
|
912
|
1.077
|
961
|
1.179
|
1.022
|
-
|
-
|
-
|
EBITDA
1 |
454
|
295
|
414
|
378
|
486,5
|
336
|
388
|
384
|
500,2
|
359
|
398,3
|
400,6
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
289
|
132
|
248
|
212
|
317,5
|
166
|
222
|
217
|
330,2
|
185
|
235,5
|
236,8
|
-
|
-
|
-
|
Operationele Marge
|
28,22%
|
14,24%
|
23,22%
|
22,48%
|
27,97%
|
15,69%
|
20,61%
|
23,79%
|
30,66%
|
19,25%
|
19,97%
|
23,17%
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
200
|
-
|
-
|
103
|
-
|
-
|
-
|
122
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
256
|
88
|
192
|
159
|
227
|
108
|
163
|
160
|
259
|
121
|
157,9
|
165
|
279,7
|
163,1
|
-
|
Nettomarge
|
25%
|
9,49%
|
17,98%
|
16,86%
|
20%
|
10,21%
|
15,13%
|
17,54%
|
24,05%
|
12,59%
|
13,39%
|
16,15%
|
-
|
-
|
-
|
WPA
2 |
1,020
|
0,3500
|
0,7700
|
0,6300
|
0,9000
|
0,4300
|
0,6500
|
0,6400
|
1,020
|
0,4700
|
0,6312
|
0,6664
|
1,096
|
0,6140
|
-
|
Dividend per aandeel
2 |
0,4025
|
0,4025
|
0,4275
|
0,4275
|
0,4275
|
0,4275
|
0,4525
|
0,4525
|
0,4525
|
0,4525
|
0,4800
|
0,4800
|
0,4800
|
0,4800
|
0,5075
|
Datum van publicatie
|
04-11-21
|
17-02-22
|
28-04-22
|
04-08-22
|
07-11-22
|
23-02-23
|
04-05-23
|
03-08-23
|
02-11-23
|
15-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.511
|
7.112
|
7.844
|
8.698
|
9.447
|
10.167
|
10.732
|
11.267
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,841
x
|
5,249
x
|
5,402
x
|
5,381
x
|
5,799
x
|
5,481
x
|
5,286
x
|
5,207
x
|
Free Cash Flow
1 |
-980
|
-
|
-
|
-998
|
-987
|
-629
|
-181
|
-212
|
ROE (netto-inkomsten/eigen vermogen)
|
11,4%
|
11,1%
|
11,3%
|
11,2%
|
10,8%
|
11,5%
|
11,6%
|
11,7%
|
ROA (netto-inkomsten/totale activa)
|
3,47%
|
3,5%
|
3,63%
|
3,54%
|
3,4%
|
3,6%
|
3,6%
|
3,7%
|
Totale activa
1 |
16.063
|
17.543
|
18.131
|
19.358
|
20.700
|
21.884
|
23.481
|
24.421
|
Nettoactief per aandeel
2 |
21,20
|
22,80
|
23,90
|
25,00
|
26,50
|
28,50
|
30,20
|
30,50
|
Cashflow per aandeel
2 |
4,790
|
4,710
|
2,320
|
1,930
|
3,420
|
5,620
|
7,010
|
-
|
Capex
1 |
1.640
|
1.366
|
1.169
|
1.484
|
1.854
|
2.311
|
1.956
|
2.337
|
Capex/omzet
|
44,96%
|
39,99%
|
31,86%
|
35,29%
|
46,04%
|
52,13%
|
42,42%
|
48,88%
|
Datum van publicatie
|
20-02-20
|
18-02-21
|
17-02-22
|
23-02-23
|
15-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
49,59
USD Gemiddelde koersdoel
53,42
USD Spread / Gemiddelde doel +7,72% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -3,33% | 12,71 mld. | | +8,64% | 136 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|