Beurs gesloten -
Nyse
22:00:01 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
116,9
USD
|
-1,05%
|
|
-0,23%
|
+0,89%
|
Fiscaal tijdperk: Settembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.462
|
11.792
|
11.536
|
14.248
|
15.727
|
17.638
|
-
|
-
|
Bedrijfswaarde
1 |
17.432
|
16.303
|
18.750
|
22.344
|
22.594
|
25.482
|
26.495
|
27.644
|
K/w-verhouding
|
26,2
x
|
19,5
x
|
17,2
x
|
18,2
x
|
17,4
x
|
17,7
x
|
16,4
x
|
15,1
x
|
Dividendrendement
|
1,84%
|
2,41%
|
2,83%
|
2,67%
|
2,79%
|
2,75%
|
2,98%
|
3,23%
|
Marktkapitalisatie/omzet
|
4,64
x
|
4,18
x
|
3,39
x
|
3,39
x
|
3,68
x
|
3,81
x
|
3,45
x
|
3,24
x
|
Bedrijfswaarde/omzet
|
6,01
x
|
5,78
x
|
5,5
x
|
5,32
x
|
5,28
x
|
5,51
x
|
5,18
x
|
5,08
x
|
Bedrijfswaarde/EBITDA
|
15,3
x
|
13
x
|
13,6
x
|
15,3
x
|
13,5
x
|
12,7
x
|
11,7
x
|
10,7
x
|
Bedrijfswaarde/FCF
|
-24,1
x
|
-18,2
x
|
-6,14
x
|
-15,2
x
|
34,6
x
|
-21,1
x
|
-24,7
x
|
-24,9
x
|
FCF Yield
|
-4,16%
|
-5,51%
|
-16,3%
|
-6,56%
|
2,89%
|
-4,75%
|
-4,04%
|
-4,02%
|
Price to Book
|
2,36
x
|
1,77
x
|
1,48
x
|
1,52
x
|
1,41
x
|
1,49
x
|
1,4
x
|
1,31
x
|
Aantal aandelen (in duizenden)
|
118.201
|
123.355
|
130.791
|
139.892
|
148.462
|
150.840
|
-
|
-
|
Referentieprijs
2 |
113,9
|
95,59
|
88,20
|
101,8
|
105,9
|
116,9
|
116,9
|
116,9
|
Datum van publicatie
|
06-11-19
|
11-11-20
|
10-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Settembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.902
|
2.821
|
3.407
|
4.202
|
4.275
|
4.627
|
5.110
|
5.444
|
EBITDA
1 |
1.138
|
1.254
|
1.383
|
1.457
|
1.671
|
2.000
|
2.268
|
2.573
|
Bedrijfsresultaat (EBIT)
1 |
746,1
|
824,1
|
905
|
921
|
1.067
|
1.328
|
1.508
|
1.704
|
Operationele Marge
|
25,71%
|
29,21%
|
26,56%
|
21,92%
|
24,96%
|
28,69%
|
29,51%
|
31,3%
|
Resultaat voor belastingen (EBT)
1 |
650,3
|
746,8
|
819,3
|
851,9
|
999,6
|
1.188
|
1.306
|
1.448
|
Nettowinst (verlies)
1 |
511,4
|
601,4
|
665,6
|
774,4
|
885,9
|
1.001
|
1.117
|
1.248
|
Nettomarge
|
17,62%
|
21,32%
|
19,53%
|
18,43%
|
20,72%
|
21,63%
|
21,85%
|
22,92%
|
WPA
2 |
4,350
|
4,890
|
5,120
|
5,600
|
6,100
|
6,610
|
7,134
|
7,735
|
Free Cash Flow
1 |
-724,7
|
-897,7
|
-3.054
|
-1.467
|
653,8
|
-1.210
|
-1.072
|
-1.110
|
FCF-marge
|
-24,97%
|
-31,82%
|
-89,62%
|
-34,91%
|
15,29%
|
-26,14%
|
-20,97%
|
-20,39%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
39,11%
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
73,8%
|
-
|
-
|
-
|
Dividend per aandeel
2 |
2,100
|
2,300
|
2,500
|
2,720
|
2,960
|
3,219
|
3,489
|
3,777
|
Datum van publicatie
|
06-11-19
|
11-11-20
|
10-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Fiscaal tijdperk: Settembre |
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 |
568,4
|
1.013
|
1.650
|
816,4
|
722,6
|
1.484
|
1.541
|
662,7
|
587,6
|
1.158
|
1.820
|
815,9
|
813,9
|
-
|
-
|
EBITDA
|
215,7
|
403,7
|
518,5
|
288,8
|
245,6
|
467,2
|
571
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
90,96
|
275,9
|
385,1
|
154,6
|
105,4
|
321,2
|
422,6
|
169,3
|
154,1
|
399,1
|
522,4
|
241,3
|
200,8
|
-
|
-
|
Operationele Marge
|
16%
|
27,24%
|
23,34%
|
18,93%
|
14,59%
|
21,64%
|
27,43%
|
25,54%
|
26,22%
|
34,45%
|
28,71%
|
29,57%
|
24,67%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
59,54
|
264,7
|
361,4
|
141,7
|
84,12
|
305,6
|
402,7
|
154,1
|
137,3
|
365,1
|
474,3
|
188,1
|
160,3
|
-
|
-
|
Nettowinst (verlies)
1 |
48,72
|
249,2
|
325
|
128,5
|
71,64
|
271,9
|
357,7
|
137,8
|
118,5
|
311,3
|
406,2
|
159,9
|
131,4
|
-
|
-
|
Nettomarge
|
8,57%
|
24,61%
|
19,7%
|
15,75%
|
9,91%
|
18,32%
|
23,21%
|
20,79%
|
20,17%
|
26,87%
|
22,32%
|
19,6%
|
16,14%
|
-
|
-
|
WPA
2 |
0,3700
|
1,860
|
2,370
|
0,9200
|
0,5100
|
1,910
|
2,480
|
0,9400
|
0,8000
|
2,080
|
2,661
|
1,030
|
0,8452
|
-
|
-
|
Dividend per aandeel
2 |
0,6250
|
0,6800
|
0,6800
|
0,6800
|
0,7400
|
0,7400
|
0,7400
|
0,7400
|
0,7400
|
0,8050
|
0,8081
|
0,8081
|
0,8081
|
0,8788
|
0,8788
|
Datum van publicatie
|
10-11-21
|
08-02-22
|
04-05-22
|
03-08-22
|
09-11-22
|
07-02-23
|
03-05-23
|
02-08-23
|
08-11-23
|
06-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: Settembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
3.970
|
4.511
|
7.214
|
8.096
|
6.867
|
7.844
|
8.857
|
10.006
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,49
x
|
3,598
x
|
5,216
x
|
5,558
x
|
4,109
x
|
3,921
x
|
3,904
x
|
3,888
x
|
Free Cash Flow
1 |
-725
|
-898
|
-3.054
|
-1.467
|
654
|
-1.210
|
-1.072
|
-1.110
|
ROE (netto-inkomsten/eigen vermogen)
|
9,72%
|
9,59%
|
9,06%
|
8,94%
|
8,73%
|
8,72%
|
8,87%
|
8,98%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
4,04%
|
3,81%
|
3,71%
|
3,96%
|
4,21%
|
4,08%
|
4,18%
|
Totale activa
1 |
12.621
|
14.882
|
17.484
|
20.901
|
22.355
|
23.787
|
27.389
|
29.891
|
Nettoactief per aandeel
2 |
48,20
|
53,90
|
59,70
|
66,90
|
74,90
|
78,40
|
83,60
|
89,40
|
Cashflow per aandeel
|
-
|
8,450
|
-8,350
|
7,080
|
23,80
|
-
|
-
|
-
|
Capex
1 |
1.693
|
1.936
|
1.970
|
2.444
|
2.806
|
2.959
|
3.133
|
3.380
|
Capex/omzet
|
58,36%
|
68,61%
|
57,8%
|
58,18%
|
65,63%
|
63,96%
|
61,32%
|
62,09%
|
Datum van publicatie
|
06-11-19
|
11-11-20
|
10-11-21
|
09-11-22
|
08-11-23
|
-
|
-
|
-
|
Laatste slotkoers
116,9
USD Gemiddelde koersdoel
122,9
USD Spread / Gemiddelde doel +5,12% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,89% | 17,64 mld. | | +28,35% | 16,4 mld. | | -6,96% | 12,12 mld. | | +10,84% | 9,16 mld. | | +16,20% | 8,89 mld. | | +3,56% | 7,48 mld. | | -2,58% | 6,96 mld. | | +8,30% | 6,51 mld. | | -5,97% | 5,03 mld. | | +7,30% | 4,96 mld. |
Aardgasbedrijven - Andere
|