Beurs gesloten -
Nyse
22:00:01 29-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
21,89
USD
|
+1,53%
|
|
+1,67%
|
-14,43%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.232
|
3.627
|
4.105
|
3.655
|
3.145
|
2.691
|
-
|
-
|
Bedrijfswaarde
1 |
8.595
|
10.131
|
11.637
|
9.811
|
10.647
|
10.132
|
10.015
|
9.793
|
K/w-verhouding
|
-191
x
|
134
x
|
76,1
x
|
6
x
|
38,2
x
|
24
x
|
18,5
x
|
12,8
x
|
Dividendrendement
|
4,18%
|
3,55%
|
3,97%
|
4,78%
|
6,02%
|
7,54%
|
8,08%
|
8,66%
|
Marktkapitalisatie/omzet
|
2,16
x
|
3,02
x
|
3,19
x
|
3,07
x
|
2,39
x
|
1,91
x
|
1,84
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
8,33
x
|
8,45
x
|
9,05
x
|
8,24
x
|
8,1
x
|
7,19
x
|
6,83
x
|
6,47
x
|
Bedrijfswaarde/EBITDA
|
8,93
x
|
9,36
x
|
10,1
x
|
8,46
x
|
10,1
x
|
8,62
x
|
8,23
x
|
7,71
x
|
Bedrijfswaarde/FCF
|
34,5
x
|
24,1
x
|
22
x
|
14,5
x
|
21,7
x
|
16,8
x
|
16,5
x
|
37,5
x
|
FCF Yield
|
2,9%
|
4,16%
|
4,55%
|
6,88%
|
4,6%
|
5,97%
|
6,05%
|
2,67%
|
Price to Book
|
-
|
-
|
2,05
x
|
1,5
x
|
1,04
x
|
1,29
x
|
1,34
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
113.342
|
116.158
|
116.377
|
116.804
|
117.004
|
117.005
|
-
|
-
|
Referentieprijs
2 |
19,12
|
29,55
|
33,48
|
29,92
|
25,58
|
21,89
|
21,89
|
21,89
|
Datum van publicatie
|
27-02-20
|
01-03-21
|
28-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.032
|
1.199
|
1.286
|
1.190
|
1.314
|
1.410
|
1.466
|
1.512
|
EBITDA
1 |
963
|
1.082
|
1.150
|
1.160
|
1.058
|
1.176
|
1.217
|
1.271
|
Bedrijfsresultaat (EBIT)
1 |
224
|
333
|
267
|
1.470
|
263
|
393,8
|
447,1
|
528,5
|
Operationele Marge
|
21,71%
|
27,77%
|
20,76%
|
123,53%
|
20,02%
|
27,93%
|
30,5%
|
34,94%
|
Resultaat voor belastingen (EBT)
1 |
-104
|
-54
|
-63
|
1.282
|
-16
|
91,55
|
125,5
|
226
|
Nettowinst (verlies)
1 |
-11
|
25
|
51
|
528
|
79
|
107,4
|
148,2
|
223,6
|
Nettomarge
|
-1,07%
|
2,09%
|
3,97%
|
44,37%
|
6,01%
|
7,62%
|
10,11%
|
14,78%
|
WPA
2 |
-0,1000
|
0,2200
|
0,4400
|
4,990
|
0,6700
|
0,9135
|
1,185
|
1,709
|
Free Cash Flow
1 |
249
|
421
|
529
|
675
|
490
|
604,9
|
605,4
|
261
|
FCF-marge
|
24,13%
|
35,11%
|
41,14%
|
56,72%
|
37,29%
|
42,9%
|
41,3%
|
17,26%
|
Kasstroomconversie (ebitda)
|
25,86%
|
38,91%
|
46%
|
58,19%
|
46,31%
|
51,45%
|
49,74%
|
20,54%
|
Kasstroomconversie (nettowinst)
|
-
|
1.684%
|
1.037,25%
|
127,84%
|
620,25%
|
562,93%
|
408,42%
|
116,72%
|
Dividend per aandeel
2 |
0,8000
|
1,050
|
1,330
|
1,430
|
1,540
|
1,651
|
1,768
|
1,895
|
Datum van publicatie
|
27-02-20
|
01-03-21
|
28-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
351
|
318
|
214
|
368
|
340
|
268
|
288
|
406
|
371
|
249
|
286,5
|
431,4
|
414,5
|
305,7
|
331,5
|
EBITDA
1 |
337
|
250
|
260
|
366
|
322
|
212
|
218
|
316
|
323
|
201
|
213,4
|
363,6
|
354,6
|
228,3
|
270,5
|
Bedrijfsresultaat (EBIT)
1 |
89
|
59
|
78
|
170
|
123
|
12
|
42
|
151
|
114
|
-22
|
27,47
|
167
|
156,7
|
46,06
|
91,05
|
Operationele Marge
|
25,36%
|
18,55%
|
36,45%
|
46,2%
|
36,18%
|
4,48%
|
14,58%
|
37,19%
|
30,73%
|
-8,84%
|
9,59%
|
38,7%
|
37,8%
|
15,07%
|
27,47%
|
Resultaat voor belastingen (EBT)
1 |
26
|
-32
|
-98
|
1.374
|
75
|
-69
|
-52
|
106
|
72
|
-142
|
-47,11
|
93,67
|
79,78
|
-35,28
|
-11,16
|
Nettowinst (verlies)
1 |
21
|
-8
|
-32
|
570
|
32
|
12
|
-
|
38
|
4
|
37
|
-44,26
|
91,87
|
78,72
|
-39,19
|
-10,71
|
Nettomarge
|
5,98%
|
-2,52%
|
-14,95%
|
154,89%
|
9,41%
|
4,48%
|
-
|
9,36%
|
1,08%
|
14,86%
|
-15,45%
|
21,29%
|
18,99%
|
-12,82%
|
-3,23%
|
WPA
2 |
0,1800
|
-0,0683
|
-0,2800
|
4,890
|
0,2800
|
0,1000
|
-
|
0,3300
|
0,0300
|
0,3100
|
-0,3274
|
0,6540
|
0,6134
|
-0,2592
|
-0,0916
|
Dividend per aandeel
2 |
0,3345
|
0,3400
|
0,3468
|
0,3536
|
0,3604
|
0,3672
|
0,3745
|
0,3818
|
0,3891
|
0,3946
|
0,4013
|
0,4090
|
0,4176
|
0,4228
|
0,4288
|
Datum van publicatie
|
04-11-21
|
28-02-22
|
05-05-22
|
02-08-22
|
02-11-22
|
23-02-23
|
04-05-23
|
08-08-23
|
02-11-23
|
22-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.363
|
6.504
|
7.532
|
6.156
|
7.502
|
7.441
|
7.325
|
7.102
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,607
x
|
6,011
x
|
6,55
x
|
5,307
x
|
7,091
x
|
6,329
x
|
6,018
x
|
5,588
x
|
Free Cash Flow
1 |
249
|
421
|
529
|
675
|
490
|
605
|
605
|
261
|
ROE (netto-inkomsten/eigen vermogen)
|
-0,49%
|
2,29%
|
2,79%
|
26%
|
3,64%
|
7,28%
|
9,15%
|
11,6%
|
ROA (netto-inkomsten/totale activa)
|
-0,12%
|
0,41%
|
0,44%
|
4,2%
|
0,58%
|
1,55%
|
1,35%
|
-
|
Totale activa
1 |
9.098
|
6.039
|
11.703
|
12.562
|
13.507
|
6.932
|
10.981
|
-
|
Nettoactief per aandeel
2 |
-
|
-
|
16,40
|
19,90
|
24,70
|
16,90
|
16,30
|
16,60
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
228
|
124
|
172
|
112
|
212
|
283
|
165
|
99,7
|
Capex/omzet
|
22,09%
|
10,34%
|
13,37%
|
9,41%
|
16,13%
|
20,05%
|
11,23%
|
6,59%
|
Datum van publicatie
|
27-02-20
|
01-03-21
|
28-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Laatste slotkoers
21,89
USD Gemiddelde koersdoel
29,7
USD Spread / Gemiddelde doel +35,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -14,43% | 2,69 mld. | | +12,49% | 34,3 mld. | | +9,85% | 23,57 mld. | | -29,77% | 14,37 mld. | | -10,28% | 6,49 mld. | | -4,49% | 4,82 mld. | | -11,99% | 4 mld. | | -14,54% | 3,86 mld. | | +8,47% | 2,92 mld. | | -.--% | 2,89 mld. |
Hernieuwbare IPP's
|