Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
85,26
USD
|
-1,84%
|
|
+1,26%
|
+4,97%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
46.683
|
41.334
|
44.810
|
48.791
|
42.712
|
44.897
|
-
|
-
|
Bedrijfswaarde
1 |
76.000
|
74.493
|
80.255
|
87.698
|
85.727
|
89.653
|
94.553
|
96.985
|
K/w-verhouding
|
24,3
x
|
18,8
x
|
17,9
x
|
21,1
x
|
19,1
x
|
15,2
x
|
14,2
x
|
13,5
x
|
Dividendrendement
|
2,87%
|
3,41%
|
3,37%
|
-
|
4,15%
|
4,21%
|
4,48%
|
4,73%
|
Marktkapitalisatie/omzet
|
2,99
x
|
2,77
x
|
2,68
x
|
2,5
x
|
2,22
x
|
2,2
x
|
2,08
x
|
2
x
|
Bedrijfswaarde/omzet
|
4,87
x
|
4,99
x
|
4,81
x
|
4,49
x
|
4,45
x
|
4,38
x
|
4,37
x
|
4,32
x
|
Bedrijfswaarde/EBITDA
|
14,3
x
|
13
x
|
12,9
x
|
13,1
x
|
12,9
x
|
11
x
|
10,6
x
|
10,1
x
|
Bedrijfswaarde/FCF
|
-42,7
x
|
-30,9
x
|
-44,1
x
|
-
|
-34
x
|
1.708
x
|
-45,2
x
|
296
x
|
FCF Yield
|
-2,34%
|
-3,24%
|
-2,27%
|
-
|
-2,94%
|
0,06%
|
-2,21%
|
0,34%
|
Price to Book
|
2,38
x
|
2,01
x
|
2
x
|
-
|
1,69
x
|
1,67
x
|
1,59
x
|
1,51
x
|
Aantal aandelen (in duizenden)
|
493.952
|
496.390
|
503.652
|
513.864
|
525.876
|
526.590
|
-
|
-
|
Referentieprijs
2 |
94,51
|
83,27
|
88,97
|
94,95
|
81,22
|
85,26
|
85,26
|
85,26
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
15.597
|
14.942
|
16.701
|
19.542
|
19.265
|
20.451
|
21.633
|
22.447
|
EBITDA
1 |
5.320
|
5.729
|
6.237
|
6.686
|
6.647
|
8.161
|
8.905
|
9.594
|
Bedrijfsresultaat (EBIT)
1 |
2.805
|
3.047
|
3.411
|
3.483
|
3.556
|
4.764
|
5.241
|
5.708
|
Operationele Marge
|
17,98%
|
20,39%
|
20,43%
|
17,82%
|
18,46%
|
23,3%
|
24,23%
|
25,43%
|
Resultaat voor belastingen (EBT)
1 |
1.835
|
2.146
|
2.512
|
2.420
|
2.209
|
3.331
|
3.712
|
4.028
|
Nettowinst (verlies)
1 |
1.921
|
2.200
|
2.488
|
2.307
|
2.208
|
2.986
|
3.226
|
3.482
|
Nettomarge
|
12,32%
|
14,72%
|
14,9%
|
11,81%
|
11,46%
|
14,6%
|
14,91%
|
15,51%
|
WPA
2 |
3,890
|
4,440
|
4,970
|
4,510
|
4,260
|
5,612
|
5,985
|
6,322
|
Free Cash Flow
1 |
-1.781
|
-2.413
|
-1.820
|
-
|
-2.521
|
52,5
|
-2.090
|
328
|
FCF-marge
|
-11,42%
|
-16,15%
|
-10,9%
|
-
|
-13,09%
|
0,26%
|
-9,66%
|
1,46%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
0,64%
|
-
|
3,42%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
1,76%
|
-
|
9,42%
|
Dividend per aandeel
2 |
2,710
|
2,840
|
3,000
|
-
|
3,370
|
3,588
|
3,817
|
4,032
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
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 |
4.523
|
4.080
|
4.593
|
4.640
|
5.526
|
4.995
|
4.841
|
4.480
|
5.303
|
4.640
|
5.046
|
4.856
|
5.512
|
5.036
|
-
|
EBITDA
1 |
1.707
|
1.521
|
1.658
|
1.807
|
1.978
|
1.346
|
1.716
|
1.694
|
2.108
|
1.404
|
1.910
|
1.894
|
2.120
|
1.862
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.007
|
798,8
|
865,5
|
1.004
|
930,1
|
560,1
|
940,8
|
951,9
|
1.315
|
623,4
|
1.062
|
1.111
|
1.452
|
1.156
|
-
|
Operationele Marge
|
22,27%
|
19,58%
|
18,85%
|
21,65%
|
16,83%
|
11,21%
|
19,43%
|
21,25%
|
24,8%
|
13,43%
|
21,04%
|
22,87%
|
26,35%
|
22,95%
|
-
|
Resultaat voor belastingen (EBT)
1 |
849,7
|
452,8
|
755,2
|
739,8
|
657
|
268,4
|
-
|
525,3
|
1.001
|
291,6
|
652,3
|
789,7
|
1.118
|
798,5
|
-
|
Nettowinst (verlies)
1 |
796
|
538,9
|
714,7
|
524,5
|
683,7
|
384,3
|
397
|
521,2
|
953,7
|
336,2
|
641,8
|
707,6
|
1.010
|
651,8
|
-
|
Nettomarge
|
17,6%
|
13,21%
|
15,56%
|
11,3%
|
12,37%
|
7,69%
|
8,2%
|
11,63%
|
17,98%
|
7,25%
|
12,72%
|
14,57%
|
18,33%
|
12,94%
|
-
|
WPA
2 |
1,590
|
1,070
|
1,410
|
1,020
|
1,330
|
0,7500
|
0,7700
|
1,010
|
1,830
|
0,6400
|
1,250
|
1,400
|
1,890
|
1,215
|
-
|
Dividend per aandeel
2 |
0,7400
|
0,7800
|
0,7800
|
0,7800
|
0,7800
|
-
|
0,8300
|
-
|
0,8300
|
0,8800
|
0,8826
|
0,8826
|
0,8826
|
0,9051
|
0,9736
|
Datum van publicatie
|
28-10-21
|
24-02-22
|
28-04-22
|
27-07-22
|
27-10-22
|
23-02-23
|
04-05-23
|
27-07-23
|
02-11-23
|
26-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
29.317
|
33.159
|
35.445
|
38.906
|
43.015
|
44.756
|
49.656
|
52.088
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,511
x
|
5,788
x
|
5,683
x
|
5,82
x
|
6,472
x
|
5,484
x
|
5,576
x
|
5,429
x
|
Free Cash Flow
1 |
-1.781
|
-2.413
|
-1.820
|
-
|
-2.521
|
52,5
|
-2.090
|
328
|
ROE (netto-inkomsten/eigen vermogen)
|
10,8%
|
10,9%
|
11,6%
|
-
|
11,1%
|
11,2%
|
11,3%
|
11,4%
|
ROA (netto-inkomsten/totale activa)
|
2,9%
|
2,81%
|
2,95%
|
-
|
2,87%
|
2,91%
|
2,99%
|
3,05%
|
Totale activa
1 |
66.348
|
78.379
|
84.214
|
-
|
77.029
|
102.639
|
107.870
|
114.205
|
Nettoactief per aandeel
2 |
39,70
|
41,40
|
44,50
|
-
|
48,00
|
51,00
|
53,70
|
56,50
|
Cashflow per aandeel
2 |
8,650
|
7,730
|
7,650
|
-
|
9,640
|
12,40
|
12,70
|
13,20
|
Capex
1 |
6.051
|
6.246
|
5.660
|
-
|
7.534
|
7.550
|
10.181
|
8.338
|
Capex/omzet
|
38,8%
|
41,8%
|
33,89%
|
-
|
39,11%
|
36,92%
|
47,06%
|
37,14%
|
Datum van publicatie
|
20-02-20
|
25-02-21
|
24-02-22
|
23-02-23
|
26-02-24
|
-
|
-
|
-
|
Laatste slotkoers
85,26
USD Gemiddelde koersdoel
86,69
USD Spread / Gemiddelde doel +1,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,97% | 44,9 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. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. | | -5,55% | 36,39 mld. |
Elektriciteitsbedrijven - Andere
|