Geschatte realtime
Tradegate
18:00:41 27-06-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
103,5
EUR
|
+1,47%
|
|
+0,98%
|
+3,52%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
24.949
|
23.500
|
23.158
|
22.770
|
22.742
|
22.856
|
-
|
-
|
Bedrijfswaarde
1 |
41.149
|
42.494
|
41.293
|
41.896
|
43.561
|
45.674
|
48.095
|
50.375
|
K/w-verhouding
|
20,6
x
|
17,1
x
|
25,6
x
|
21,3
x
|
16,3
x
|
16,7
x
|
15,3
x
|
14,3
x
|
Dividendrendement
|
2,96%
|
3,39%
|
3,25%
|
3,07%
|
3,52%
|
3,75%
|
3,98%
|
4,25%
|
Marktkapitalisatie/omzet
|
1,97
x
|
1,93
x
|
1,55
x
|
1,18
x
|
1,78
x
|
1,76
x
|
1,66
x
|
1,56
x
|
Bedrijfswaarde/omzet
|
3,25
x
|
3,49
x
|
2,76
x
|
2,18
x
|
3,42
x
|
3,52
x
|
3,5
x
|
3,43
x
|
Bedrijfswaarde/EBITDA
|
13,9
x
|
12,4
x
|
12,4
x
|
12,4
x
|
12,2
x
|
11,4
x
|
11
x
|
10,6
x
|
Bedrijfswaarde/FCF
|
-14,6
x
|
-149
x
|
-58,6
x
|
-29,9
x
|
-54,5
x
|
-42,3
x
|
-61,4
x
|
-107
x
|
FCF Yield
|
-6,85%
|
-0,67%
|
-1,71%
|
-3,34%
|
-1,84%
|
-2,37%
|
-1,63%
|
-0,94%
|
Price to Book
|
2,14
x
|
1,89
x
|
2,66
x
|
2,32
x
|
2,06
x
|
1,97
x
|
1,87
x
|
1,77
x
|
Aantal aandelen (in duizenden)
|
192.105
|
193.560
|
193.727
|
193.742
|
206.259
|
206.937
|
-
|
-
|
Referentieprijs
2 |
129,9
|
121,4
|
119,5
|
117,5
|
110,3
|
110,4
|
110,4
|
110,4
|
Datum van publicatie
|
05-02-20
|
19-02-21
|
10-02-22
|
23-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
12.669
|
12.177
|
14.964
|
19.228
|
12.745
|
12.982
|
13.754
|
14.671
|
EBITDA
1 |
2.970
|
3.429
|
3.334
|
3.368
|
3.566
|
3.989
|
4.386
|
4.752
|
Bedrijfsresultaat (EBIT)
1 |
1.707
|
1.986
|
1.495
|
1.748
|
1.960
|
2.330
|
2.616
|
2.843
|
Operationele Marge
|
13,47%
|
16,31%
|
9,99%
|
9,09%
|
15,38%
|
17,95%
|
19,02%
|
19,38%
|
Resultaat voor belastingen (EBT)
1 |
1.324
|
1.538
|
656
|
1.112
|
1.566
|
1.581
|
1.711
|
1.853
|
Nettowinst (verlies)
1 |
1.169
|
1.368
|
907
|
1.083
|
1.397
|
1.363
|
1.490
|
1.607
|
Nettomarge
|
9,23%
|
11,23%
|
6,06%
|
5,63%
|
10,96%
|
10,5%
|
10,84%
|
10,95%
|
WPA
2 |
6,310
|
7,080
|
4,670
|
5,520
|
6,760
|
6,621
|
7,212
|
7,750
|
Free Cash Flow
1 |
-2.818
|
-286
|
-705
|
-1.401
|
-800
|
-1.080
|
-782,8
|
-471,2
|
FCF-marge
|
-22,24%
|
-2,35%
|
-4,71%
|
-7,29%
|
-6,28%
|
-8,32%
|
-5,69%
|
-3,21%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,850
|
4,120
|
3,880
|
3,610
|
3,880
|
4,141
|
4,400
|
4,700
|
Datum van publicatie
|
05-02-20
|
19-02-21
|
10-02-22
|
23-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
4.647
|
4.577
|
4.924
|
5.251
|
4.476
|
3.779
|
2.684
|
2.888
|
3.394
|
3.240
|
2.216
|
2.569
|
2.646
|
3.270
|
-
|
EBITDA
1 |
645
|
988
|
728
|
812
|
840
|
817
|
800
|
896
|
1.053
|
984
|
835,9
|
1.062
|
1.074
|
1.080
|
-
|
Bedrijfsresultaat (EBIT)
1 |
415
|
630
|
362
|
443
|
462
|
432
|
404
|
492
|
632
|
561
|
437,8
|
649,2
|
652,5
|
616,5
|
-
|
Operationele Marge
|
8,93%
|
13,76%
|
7,35%
|
8,44%
|
10,32%
|
11,43%
|
15,05%
|
17,04%
|
18,62%
|
17,31%
|
19,75%
|
25,27%
|
24,66%
|
18,85%
|
-
|
Resultaat voor belastingen (EBT)
1 |
294
|
410
|
15
|
393
|
294
|
495
|
235
|
354
|
482
|
334
|
279,6
|
463,3
|
468,5
|
572,2
|
-
|
Nettowinst (verlies)
1 |
306
|
394
|
37
|
387
|
265
|
445
|
201
|
332
|
419
|
313
|
225,2
|
377,4
|
438,1
|
-
|
-
|
Nettomarge
|
6,58%
|
8,61%
|
0,75%
|
7,37%
|
5,92%
|
11,78%
|
7,49%
|
11,5%
|
12,35%
|
9,66%
|
10,16%
|
14,69%
|
16,55%
|
-
|
-
|
WPA
2 |
1,570
|
2,030
|
0,1900
|
1,990
|
1,310
|
2,160
|
0,9700
|
1,610
|
2,020
|
1,510
|
1,158
|
1,875
|
1,993
|
-
|
-
|
Dividend per aandeel
2 |
1,085
|
0,8900
|
0,8800
|
0,8900
|
0,9550
|
0,9500
|
0,9600
|
0,9500
|
1,020
|
1,020
|
1,032
|
1,032
|
1,058
|
1,108
|
1,107
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
23-02-23
|
27-04-23
|
27-07-23
|
01-11-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
16.200
|
18.994
|
18.135
|
19.126
|
20.819
|
22.818
|
25.238
|
27.518
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,455
x
|
5,539
x
|
5,439
x
|
5,679
x
|
5,838
x
|
5,72
x
|
5,754
x
|
5,79
x
|
Free Cash Flow
1 |
-2.818
|
-286
|
-705
|
-1.401
|
-800
|
-1.080
|
-783
|
-471
|
ROE (netto-inkomsten/eigen vermogen)
|
10,6%
|
11,5%
|
11%
|
12,5%
|
13%
|
12%
|
12,2%
|
12,6%
|
ROA (netto-inkomsten/totale activa)
|
2,98%
|
3,17%
|
2,72%
|
2,9%
|
3,2%
|
2,9%
|
3,05%
|
3,06%
|
Totale activa
1 |
39.186
|
43.187
|
33.286
|
37.308
|
43.719
|
47.016
|
48.882
|
52.487
|
Nettoactief per aandeel
2 |
60,70
|
64,10
|
44,90
|
50,60
|
53,50
|
56,10
|
59,20
|
62,50
|
Cashflow per aandeel
2 |
14,30
|
19,20
|
15,80
|
10,10
|
15,50
|
15,30
|
16,60
|
-
|
Capex
1 |
5.467
|
3.983
|
3.772
|
3.378
|
4.000
|
4.625
|
4.867
|
4.985
|
Capex/omzet
|
43,15%
|
32,71%
|
25,21%
|
17,57%
|
31,38%
|
35,63%
|
35,39%
|
33,98%
|
Datum van publicatie
|
05-02-20
|
19-02-21
|
10-02-22
|
23-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
110,4
USD Gemiddelde koersdoel
120,2
USD Spread / Gemiddelde doel +8,87% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +21,35% | 151 mld. | | +10,97% | 85,52 mld. | | +2,36% | 82,62 mld. | | +3,53% | 77,14 mld. | | -3,46% | 71,03 mld. | | +74,59% | 66,3 mld. | | 0,00% | 49,34 mld. | | +8,39% | 45,94 mld. | | +5,42% | 41,28 mld. |
Elektriciteitsbedrijven - Andere
|