DUKE ENERGY CORPORATION Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 111,86 USD | -0,21% |
|
-2,88% | +15,27% |
| 02/12 | Duke onderbreekt beoordeling van Amerikaans energieleningenprogramma in aanloop naar Trump-regering | RE |
| 02/12 | Sectorupdate: Energieaandelen dalen aan het eind van de middag | MT |
Voorlopige winst- en verliesrekening: Duke Energy Corporation
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 25.079 | 23.868 | 25.097 | 28.768 | 29.060 | 29.857 | 31.414 | 32.545 |
| Variatie | - | -4,83% | 5,15% | 14,63% | 1,02% | 2,74% | 5,22% | 3,6% |
| EBITDA 1 | 10.246 | 7.706 | 10.665 | 11.691 | 12.408 | 13.977 | 14.980 | 16.094 |
| Variatie | - | -24,79% | 38,4% | 9,62% | 6,13% | 12,64% | 7,18% | 7,44% |
| Bedrijfsresultaat (EBIT) 1 | 5.698 | 4.553 | 5.373 | 6.187 | 7.070 | 8.200 | 8.734 | 9.386 |
| Variatie | - | -20,09% | 18,01% | 15,15% | 14,27% | 15,99% | 6,51% | 7,47% |
| Betaalde rente 1 | -2.204 | -2.162 | -2.280 | -2.439 | -3.014 | -3.274 | -3.502 | -3.792 |
| Resultaat voor belastingen (EBT) 1 | 4.097 | 839 | 3.764 | 4.253 | 4.767 | 5.429 | 5.738 | 6.203 |
| Variatie | - | -79,52% | 348,63% | 12,99% | 12,09% | 13,88% | 5,69% | 8,11% |
| Nettowinst (verlies) 1 | 3.707 | 1.270 | 3.802 | 2.563 | 2.735 | 4.609 | 4.919 | 5.282 |
| Variatie | - | -65,74% | 199,37% | -32,59% | 6,71% | 68,52% | 6,72% | 7,38% |
| Datum van publicatie | 13-02-20 | 11-02-21 | 10-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Balansprognose: Duke Energy Corporation
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 60.950 | 62.477 | 66.796 | 74.758 | 79.287 | 82.320 | 87.474 | 92.802 |
| Variatie | - | 2,51% | 6,91% | 11,92% | 6,06% | 3,83% | 6,26% | 6,09% |
| Datum van publicatie | 13-02-20 | 11-02-21 | 10-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Duke Energy Corporation
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 11.122 | 10.481 | 9.715 | 11.367 | 12.604 | 12.261 | 13.881 | 14.542 |
| Variatie | - | -5,76% | -7,31% | 17% | 10,88% | -2,72% | 13,21% | 4,76% |
| Vrije kasstroom (FCF) 1 | -2.913 | -1.625 | -1.425 | -5.440 | -2.816 | -1.003 | -1.612 | -1.286 |
| Variatie | - | -44,22% | -12,31% | 281,75% | -48,24% | -64,37% | 60,69% | -20,24% |
| Datum van publicatie | 13-02-20 | 11-02-21 | 10-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Duke Energy Corporation
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 40,85% | 32,29% | 42,5% | 40,64% | 42,7% | 46,81% | 47,69% | 49,45% |
| EBIT-marge (%) | 22,72% | 19,08% | 21,41% | 21,51% | 24,33% | 27,47% | 27,8% | 28,84% |
| EBT-marge (%) | 16,34% | 3,52% | 15% | 14,78% | 16,4% | 18,18% | 18,26% | 19,06% |
| Nettomarge (%) | 14,78% | 5,32% | 15,15% | 8,91% | 9,41% | 15,44% | 15,66% | 16,23% |
| FCF-marge (%) | -11,62% | -6,81% | -5,68% | -18,91% | -9,69% | -3,36% | -5,13% | -3,95% |
| Vrije kasstroom/nettoresultaat (%) | -78,58% | -127,95% | -37,48% | -212,25% | -102,96% | -21,77% | -32,77% | -24,35% |
Winstgevendheid | ||||||||
| ROA | 2,46% | 2,35% | 2,43% | 1,47% | 2,41% | 2,52% | 2,61% | 2,69% |
| ROE | 8,27% | 7,96% | 8,28% | 5,19% | 8,71% | 9,29% | 9,58% | 9,82% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 5,95x | 8,11x | 6,26x | 6,39x | 6,39x | 5,89x | 5,84x | 5,77x |
| Schuld/vrije kasstroom | -20,92x | -38,45x | -46,87x | -13,74x | -28,16x | -82,06x | -54,26x | -72,17x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 44,35% | 43,91% | 38,71% | 39,51% | 43,37% | 41,07% | 44,19% | 44,68% |
| CAPEX / EBITDA (%) | 108,55% | 136,01% | 91,09% | 97,23% | 101,58% | 87,73% | 92,67% | 90,35% |
| CAPEX / FCF (%) | -381,81% | -644,98% | -681,75% | -208,95% | -447,59% | -1.222,19% | -861,09% | -1.130,91% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 11,26 | 12 | 10,78 | 7,697 | 12,7 | 14,61 | 15,88 | - |
| Variatie | - | 6,57% | -10,16% | -28,6% | 64,93% | 15,07% | 8,71% | - |
| Dividend per aandeel 1 | 3,75 | 3,82 | 3,9 | 3,98 | 4,06 | 4,176 | 4,303 | 4,462 |
| Variatie | - | 1,87% | 2,09% | 2,05% | 2,01% | 2,87% | 3,04% | 3,69% |
| Nettoactief per aandeel 1 | 63,88 | 63,96 | 64,1 | 64,21 | 63,7 | 65,26 | 67,87 | 70,39 |
| Variatie | - | 0,13% | 0,23% | 0,16% | -0,79% | 2,46% | 4% | 3,71% |
| WPA 1 | 5,06 | 1,72 | 4,94 | 3,33 | 3,54 | 5,932 | 6,326 | 6,744 |
| Variatie | - | -66,01% | 187,21% | -32,59% | 6,31% | 67,57% | 6,63% | 6,61% |
| Aantal aandelen (in duizend) | 729.033 | 735.959 | 769.343 | 770.063 | 770.712 | 772.482 | 772.482 | 772.482 |
| Datum van publicatie | 13-02-20 | 11-02-21 | 10-02-22 | 09-02-23 | 08-02-24 | - | - | - |
1USD
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 18,9x | 17,7x |
| PBR-ratio | 1,71x | 1,65x |
| EV/omzet | 5,65x | 5,54x |
| Dividendrendement | 3,73% | 3,85% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Accumuleren
Aantal analisten
20
Laatste slotkoers
111,86USD
Gemiddelde koersdoel
124,12USD
Spread / Gemiddelde doel
+10,96%
