Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
188,4
USD
|
+0,19%
|
|
+4,13%
|
+61,15%
|
Fiscaal tijdperk: december |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
28.192
|
37.333
|
59.359
|
-
|
-
|
Bedrijfswaarde
1 |
33.538
|
46.226
|
67.608
|
66.652
|
67.660
|
K/w-verhouding
|
-176
x
|
23,3
x
|
24,8
x
|
23,8
x
|
21,1
x
|
Dividendrendement
|
0,65%
|
0,97%
|
0,72%
|
0,82%
|
0,92%
|
Marktkapitalisatie/omzet
|
1,15
x
|
1,5
x
|
3,01
x
|
2,93
x
|
2,81
x
|
Bedrijfswaarde/omzet
|
1,37
x
|
1,86
x
|
3,42
x
|
3,29
x
|
3,2
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
11,5
x
|
15,2
x
|
14,8
x
|
14,5
x
|
Bedrijfswaarde/FCF
|
-8,3
x
|
-5,99
x
|
23,6
x
|
21
x
|
21,7
x
|
FCF Yield
|
-12,1%
|
-16,7%
|
4,23%
|
4,77%
|
4,61%
|
Price to Book
|
2,56
x
|
3,47
x
|
5,16
x
|
4,82
x
|
4,64
x
|
Aantal aandelen (in duizenden)
|
327.018
|
319.382
|
315.121
|
-
|
-
|
Referentieprijs
2 |
86,21
|
116,9
|
188,4
|
188,4
|
188,4
|
Datum van publicatie
|
16-02-23
|
27-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.603
|
19.649
|
24.440
|
24.918
|
19.752
|
20.237
|
21.142
|
EBITDA
1 |
-
|
2.456
|
2.667
|
4.025
|
4.458
|
4.506
|
4.668
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-547
|
1.370
|
2.929
|
3.450
|
3.451
|
3.821
|
Operationele Marge
|
-
|
-2,78%
|
5,61%
|
11,75%
|
17,47%
|
17,05%
|
18,07%
|
Resultaat voor belastingen (EBT)
1 |
-
|
152
|
-542
|
2.447
|
3.017
|
3.040
|
3.251
|
Nettowinst (verlies)
1 |
589
|
-205
|
-160
|
1.623
|
2.391
|
2.463
|
2.706
|
Nettomarge
|
3,35%
|
-1,04%
|
-0,65%
|
6,51%
|
12,1%
|
12,17%
|
12,8%
|
WPA
2 |
-
|
-0,6300
|
-0,4900
|
5,010
|
7,609
|
7,909
|
8,910
|
Free Cash Flow
1 |
-
|
-
|
-4.042
|
-7.723
|
2.861
|
3.176
|
3.122
|
FCF-marge
|
-
|
-
|
-16,54%
|
-30,99%
|
14,48%
|
15,69%
|
14,77%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
64,18%
|
70,49%
|
66,88%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
119,67%
|
128,95%
|
115,39%
|
Dividend per aandeel
2 |
-
|
-
|
0,5640
|
1,128
|
1,365
|
1,540
|
1,740
|
Datum van publicatie
|
24-02-21
|
25-02-22
|
16-02-23
|
27-02-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
5.532
|
5.591
|
5.465
|
6.051
|
7.333
|
7.565
|
5.446
|
6.111
|
5.796
|
7.856
|
4.978
|
7.216
|
5.935
|
-
|
EBITDA
1 |
-
|
866
|
603
|
592
|
605
|
658
|
1.031
|
1.199
|
1.137
|
812
|
1.105
|
1.315
|
1.187
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-59
|
435
|
272
|
330
|
333
|
391
|
669
|
933
|
849
|
756,3
|
738
|
1.258
|
865,3
|
-
|
Operationele Marge
|
-1,07%
|
7,78%
|
4,98%
|
5,45%
|
4,54%
|
5,17%
|
12,28%
|
15,27%
|
14,65%
|
9,63%
|
14,82%
|
17,43%
|
14,58%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
61
|
-438
|
-312
|
147
|
238
|
1.171
|
895
|
143
|
935,1
|
467,5
|
1.091
|
623,4
|
-
|
Nettowinst (verlies)
1 |
42
|
106
|
-111
|
-188
|
34
|
96
|
833
|
731
|
-36
|
724,5
|
362,2
|
845,2
|
483
|
-
|
Nettomarge
|
0,76%
|
1,9%
|
-2,03%
|
-3,11%
|
0,46%
|
1,27%
|
15,3%
|
11,96%
|
-0,62%
|
9,22%
|
7,28%
|
11,71%
|
8,14%
|
-
|
WPA
2 |
0,1300
|
0,3200
|
-0,3400
|
-0,5700
|
0,1000
|
0,2900
|
2,840
|
2,260
|
-0,1100
|
1,833
|
1,677
|
2,309
|
1,769
|
-
|
Dividend per aandeel
2 |
-
|
0,1400
|
0,1410
|
0,1400
|
0,1410
|
0,2820
|
0,2800
|
0,2820
|
0,2820
|
0,3190
|
0,3190
|
0,3190
|
0,3190
|
0,3621
|
Datum van publicatie
|
25-02-22
|
12-05-22
|
04-08-22
|
08-11-22
|
16-02-23
|
04-05-23
|
03-08-23
|
06-11-23
|
27-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
7.692
|
5.346
|
8.893
|
8.249
|
7.293
|
8.300
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
3,132
x
|
2,004
x
|
2,209
x
|
1,85
x
|
1,619
x
|
1,778
x
|
Free Cash Flow
1 |
-
|
-
|
-4.042
|
-7.723
|
2.861
|
3.176
|
3.122
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-3,44%
|
12,4%
|
14,8%
|
21,2%
|
22,2%
|
22,4%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
34,30
|
33,70
|
33,70
|
36,50
|
39,10
|
40,60
|
Cashflow per aandeel
2 |
-
|
-4,100
|
-7,150
|
-16,40
|
17,40
|
-
|
-
|
Capex
1 |
-
|
1.329
|
1.689
|
2.422
|
2.750
|
2.275
|
2.123
|
Capex/omzet
|
-
|
6,76%
|
6,91%
|
9,72%
|
13,92%
|
11,24%
|
10,04%
|
Datum van publicatie
|
24-02-21
|
25-02-22
|
16-02-23
|
27-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
188,4
USD Gemiddelde koersdoel
183,1
USD Spread / Gemiddelde doel -2,80% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +61,15% | 59,36 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 mld. | | -8,92% | 66,47 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|