Beurs gesloten -
Nyse
22:00:02 03-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
29,45
USD
|
+0,17%
|
|
+2,08%
|
+3,08%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
13.696
|
11.790
|
17.552
|
18.880
|
18.034
|
18.840
|
-
|
-
|
Bedrijfswaarde
1 |
27.745
|
24.212
|
33.415
|
35.655
|
36.021
|
39.099
|
40.507
|
42.565
|
K/w-verhouding
|
20,5
x
|
-12,1
x
|
12,2
x
|
18,9
x
|
20,9
x
|
18,2
x
|
16,9
x
|
15,6
x
|
Dividendrendement
|
4,22%
|
3,42%
|
2,33%
|
2,33%
|
2,7%
|
2,78%
|
2,94%
|
3,14%
|
Marktkapitalisatie/omzet
|
1,11
x
|
1,59
x
|
2,1
x
|
2,03
x
|
2,07
x
|
2,04
x
|
1,95
x
|
1,87
x
|
Bedrijfswaarde/omzet
|
2,26
x
|
3,26
x
|
4
x
|
3,83
x
|
4,14
x
|
4,24
x
|
4,19
x
|
4,23
x
|
Bedrijfswaarde/EBITDA
|
11
x
|
10,9
x
|
12,5
x
|
12,5
x
|
11,4
x
|
11,3
x
|
10,7
x
|
10,3
x
|
Bedrijfswaarde/FCF
|
-32
x
|
-44,8
x
|
-10,6
x
|
-13,7
x
|
-68,7
x
|
-22,6
x
|
-28,2
x
|
-33,6
x
|
FCF Yield
|
-3,13%
|
-2,23%
|
-9,4%
|
-7,32%
|
-1,45%
|
-4,43%
|
-3,55%
|
-2,97%
|
Price to Book
|
1,64
x
|
1,38
x
|
1,86
x
|
1,88
x
|
1,87
x
|
1,67
x
|
1,67
x
|
1,58
x
|
Aantal aandelen (in duizenden)
|
502.242
|
544.821
|
628.866
|
629.536
|
631.224
|
639.724
|
-
|
-
|
Referentieprijs
2 |
27,27
|
21,64
|
27,91
|
29,99
|
28,57
|
29,45
|
29,45
|
29,45
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
22-02-22
|
17-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.301
|
7.418
|
8.352
|
9.321
|
8.696
|
9.218
|
9.656
|
10.073
|
EBITDA
1 |
2.513
|
2.228
|
2.679
|
2.854
|
3.161
|
3.451
|
3.784
|
4.121
|
Bedrijfsresultaat (EBIT)
1 |
1.226
|
1.039
|
1.363
|
1.566
|
1.760
|
1.983
|
2.131
|
2.332
|
Operationele Marge
|
9,97%
|
14,01%
|
16,32%
|
16,8%
|
20,24%
|
21,51%
|
22,07%
|
23,15%
|
Resultaat voor belastingen (EBT)
1 |
929
|
-865
|
778
|
1.417
|
1.087
|
1.376
|
1.474
|
1.579
|
Nettowinst (verlies)
1 |
674
|
-949
|
1.391
|
1.008
|
867
|
1.040
|
1.127
|
1.230
|
Nettomarge
|
5,48%
|
-12,79%
|
16,65%
|
10,81%
|
9,97%
|
11,28%
|
11,67%
|
12,21%
|
WPA
2 |
1,330
|
-1,790
|
2,280
|
1,590
|
1,370
|
1,622
|
1,745
|
1,885
|
Free Cash Flow
1 |
-868
|
-541
|
-3.142
|
-2.609
|
-524
|
-1.732
|
-1.439
|
-1.265
|
FCF-marge
|
-7,06%
|
-7,29%
|
-37,62%
|
-27,99%
|
-6,03%
|
-18,8%
|
-14,9%
|
-12,56%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
1,150
|
0,7400
|
0,6500
|
0,7000
|
0,7700
|
0,8191
|
0,8666
|
0,9254
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
22-02-22
|
17-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
2.314
|
2.763
|
1.944
|
1.903
|
2.711
|
2.779
|
1.875
|
1.860
|
2.182
|
2.620
|
1.639
|
1.751
|
1.970
|
2.421
|
-
|
EBITDA
|
665
|
795
|
678
|
713
|
668
|
860
|
729
|
892
|
680
|
979
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
336
|
477
|
351
|
384
|
354
|
541
|
380
|
518
|
321
|
616
|
419,1
|
530,2
|
432,8
|
532,3
|
-
|
Operationele Marge
|
14,52%
|
17,26%
|
18,06%
|
20,18%
|
13,06%
|
19,47%
|
20,27%
|
27,85%
|
14,71%
|
23,51%
|
25,57%
|
30,28%
|
21,97%
|
21,99%
|
-
|
Resultaat voor belastingen (EBT)
1 |
85
|
730
|
244
|
277
|
166
|
403
|
217
|
350
|
117
|
428
|
282,7
|
383,5
|
221,6
|
-
|
-
|
Nettowinst (verlies)
1 |
641
|
518
|
179
|
189
|
122
|
313
|
106
|
256
|
192
|
350
|
202,6
|
276,2
|
219,1
|
-
|
-
|
Nettomarge
|
27,7%
|
18,75%
|
9,21%
|
9,93%
|
4,5%
|
11,26%
|
5,65%
|
13,76%
|
8,8%
|
13,36%
|
12,36%
|
15,78%
|
11,12%
|
-
|
-
|
WPA
2 |
1,010
|
0,8200
|
0,2800
|
0,3000
|
0,1900
|
0,4900
|
0,1700
|
0,4000
|
0,3000
|
0,5500
|
0,3217
|
0,4464
|
0,3214
|
0,6700
|
0,3300
|
Dividend per aandeel
2 |
0,1700
|
0,1700
|
0,1700
|
0,1800
|
0,1800
|
-
|
0,1900
|
0,1900
|
0,2000
|
0,2000
|
0,1970
|
0,1970
|
0,2020
|
0,2153
|
0,2245
|
Datum van publicatie
|
22-02-22
|
03-05-22
|
02-08-22
|
01-11-22
|
17-02-23
|
27-04-23
|
27-07-23
|
26-10-23
|
20-02-24
|
30-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
14.049
|
12.422
|
15.863
|
16.775
|
17.987
|
20.259
|
21.667
|
23.725
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,591
x
|
5,575
x
|
5,921
x
|
5,878
x
|
5,69
x
|
5,87
x
|
5,726
x
|
5,757
x
|
Free Cash Flow
1 |
-868
|
-541
|
-3.142
|
-2.609
|
-524
|
-1.733
|
-1.439
|
-1.265
|
ROE (netto-inkomsten/eigen vermogen)
|
8,21%
|
9,49%
|
11,3%
|
8,97%
|
9,66%
|
10,2%
|
10,4%
|
10,6%
|
ROA (netto-inkomsten/totale activa)
|
2,16%
|
2,3%
|
2,81%
|
2,64%
|
2,22%
|
2,5%
|
2,54%
|
2,65%
|
Totale activa
1 |
31.224
|
-41.286
|
49.435
|
38.113
|
39.131
|
41.596
|
44.461
|
46.424
|
Nettoactief per aandeel
2 |
16,60
|
15,70
|
15,00
|
16,00
|
15,30
|
17,60
|
17,70
|
18,70
|
Cashflow per aandeel
2 |
3,240
|
3,760
|
0,0400
|
2,860
|
6,120
|
4,160
|
4,540
|
4,910
|
Capex
1 |
2.506
|
2.536
|
3.164
|
4.419
|
4.300
|
3.990
|
4.652
|
4.929
|
Capex/omzet
|
20,37%
|
34,19%
|
37,88%
|
47,41%
|
49,45%
|
43,29%
|
48,18%
|
48,93%
|
Datum van publicatie
|
27-02-20
|
25-02-21
|
22-02-22
|
17-02-23
|
20-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
29,45
USD Gemiddelde koersdoel
30,76
USD Spread / Gemiddelde doel +4,45% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,08% | 18,81 mld. | | -21,43% | 84,17 mld. | | +58,53% | 79,41 mld. | | -.--% | 51,55 mld. | | +1,51% | 49,24 mld. | | -2,42% | 46,1 mld. | | -4,57% | 39,42 mld. | | +3,87% | 34,97 mld. | | +15,21% | 34,91 mld. | | -19,52% | 26,51 mld. |
Multiline-Nutsvoorzieningen
|