Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
97,71
USD
|
-1,33%
|
|
-0,54%
|
+0,69%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
66.495
|
67.384
|
80.704
|
79.309
|
74.790
|
75.379
|
-
|
-
|
Bedrijfswaarde
1 |
127.445
|
129.861
|
147.500
|
154.067
|
154.077
|
156.652
|
161.847
|
167.161
|
K/w-verhouding
|
18
x
|
53,2
x
|
21,2
x
|
30,9
x
|
27,4
x
|
16,2
x
|
15,3
x
|
14,4
x
|
Dividendrendement
|
4,11%
|
4,17%
|
3,72%
|
3,86%
|
4,18%
|
4,29%
|
4,44%
|
4,61%
|
Marktkapitalisatie/omzet
|
2,65
x
|
2,82
x
|
3,22
x
|
2,76
x
|
2,57
x
|
2,54
x
|
2,44
x
|
2,36
x
|
Bedrijfswaarde/omzet
|
5,08
x
|
5,44
x
|
5,88
x
|
5,36
x
|
5,3
x
|
5,27
x
|
5,23
x
|
5,24
x
|
Bedrijfswaarde/EBITDA
|
12,4
x
|
16,9
x
|
13,8
x
|
13,2
x
|
12,4
x
|
11,4
x
|
10,9
x
|
10,5
x
|
Bedrijfswaarde/FCF
|
-43,8
x
|
-79,9
x
|
-104
x
|
-28,3
x
|
-54,7
x
|
-156
x
|
-101
x
|
-130
x
|
FCF Yield
|
-2,29%
|
-1,25%
|
-0,97%
|
-3,53%
|
-1,83%
|
-0,64%
|
-0,99%
|
-0,77%
|
Price to Book
|
1,43
x
|
1,43
x
|
1,64
x
|
1,6
x
|
1,52
x
|
1,48
x
|
1,42
x
|
1,38
x
|
Aantal aandelen (in duizenden)
|
729.033
|
735.959
|
769.343
|
770.063
|
770.712
|
771.460
|
-
|
-
|
Referentieprijs
2 |
91,21
|
91,56
|
104,9
|
103,0
|
97,04
|
97,71
|
97,71
|
97,71
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
25.079
|
23.868
|
25.097
|
28.768
|
29.060
|
29.710
|
30.924
|
31.926
|
EBITDA
1 |
10.246
|
7.706
|
10.665
|
11.691
|
12.408
|
13.727
|
14.858
|
15.970
|
Bedrijfsresultaat (EBIT)
1 |
5.698
|
4.553
|
5.373
|
6.187
|
7.070
|
7.920
|
8.573
|
9.215
|
Operationele Marge
|
22,72%
|
19,08%
|
21,41%
|
21,51%
|
24,33%
|
26,66%
|
27,72%
|
28,86%
|
Resultaat voor belastingen (EBT)
1 |
4.097
|
839
|
3.764
|
4.253
|
4.767
|
5.417
|
5.803
|
6.237
|
Nettowinst (verlies)
1 |
3.707
|
1.270
|
3.802
|
2.563
|
2.735
|
4.574
|
4.883
|
5.230
|
Nettomarge
|
14,78%
|
5,32%
|
15,15%
|
8,91%
|
9,41%
|
15,4%
|
15,79%
|
16,38%
|
WPA
2 |
5,060
|
1,720
|
4,940
|
3,330
|
3,540
|
6,016
|
6,372
|
6,796
|
Free Cash Flow
1 |
-2.913
|
-1.625
|
-1.425
|
-5.440
|
-2.816
|
-1.002
|
-1.596
|
-1.283
|
FCF-marge
|
-11,62%
|
-6,81%
|
-5,68%
|
-18,91%
|
-9,69%
|
-3,37%
|
-5,16%
|
-4,02%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,750
|
3,820
|
3,900
|
3,980
|
4,060
|
4,194
|
4,342
|
4,505
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
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 |
6.951
|
6.238
|
7.132
|
6.685
|
7.968
|
7.351
|
7.276
|
6.578
|
7.994
|
7.212
|
7.290
|
6.458
|
8.465
|
7.862
|
-
|
EBITDA
1 |
3.041
|
2.374
|
2.856
|
2.736
|
3.382
|
2.823
|
3.069
|
2.763
|
3.552
|
3.184
|
3.092
|
2.968
|
3.680
|
3.935
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.687
|
1.067
|
1.279
|
1.413
|
2.024
|
1.369
|
1.674
|
1.430
|
2.111
|
1.855
|
1.745
|
1.484
|
2.399
|
2.367
|
-
|
Operationele Marge
|
24,27%
|
17,1%
|
17,93%
|
21,14%
|
25,4%
|
18,62%
|
23,01%
|
21,74%
|
26,41%
|
25,72%
|
23,94%
|
22,99%
|
28,34%
|
30,11%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.366
|
639
|
806
|
957
|
1.518
|
813
|
1.125
|
870
|
1.515
|
1.257
|
1.269
|
935,4
|
1.779
|
1.425
|
-
|
Nettowinst (verlies)
1 |
1.366
|
732
|
818
|
893
|
1.383
|
-531
|
765
|
-234
|
1.213
|
991
|
1.063
|
770,2
|
1.542
|
1.233
|
-
|
Nettomarge
|
19,65%
|
11,73%
|
11,47%
|
13,36%
|
17,36%
|
-7,22%
|
10,51%
|
-3,56%
|
15,17%
|
13,74%
|
14,59%
|
11,93%
|
18,21%
|
15,68%
|
-
|
WPA
2 |
1,790
|
0,9300
|
1,080
|
1,140
|
1,810
|
-0,7100
|
1,010
|
-0,3200
|
1,590
|
1,270
|
1,378
|
1,067
|
1,952
|
1,597
|
-
|
Dividend per aandeel
2 |
0,9850
|
0,9850
|
0,9850
|
0,9850
|
1,005
|
1,005
|
1,005
|
1,005
|
1,025
|
1,025
|
1,054
|
1,054
|
1,062
|
1,062
|
1,114
|
Datum van publicatie
|
04-11-21
|
10-02-22
|
09-05-22
|
04-08-22
|
04-11-22
|
09-02-23
|
09-05-23
|
08-08-23
|
02-11-23
|
08-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
60.950
|
62.477
|
66.796
|
74.758
|
79.287
|
81.273
|
86.467
|
91.781
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,949
x
|
8,108
x
|
6,263
x
|
6,394
x
|
6,39
x
|
5,921
x
|
5,819
x
|
5,747
x
|
Free Cash Flow
1 |
-2.913
|
-1.625
|
-1.425
|
-5.440
|
-2.816
|
-1.002
|
-1.596
|
-1.283
|
ROE (netto-inkomsten/eigen vermogen)
|
8,27%
|
7,96%
|
8,28%
|
5,19%
|
8,71%
|
9,39%
|
9,69%
|
9,92%
|
ROA (netto-inkomsten/totale activa)
|
2,46%
|
2,35%
|
2,43%
|
1,47%
|
2,41%
|
2,53%
|
2,62%
|
2,69%
|
Totale activa
1 |
150.453
|
54.089
|
156.712
|
173.928
|
113.288
|
180.757
|
186.553
|
194.359
|
Nettoactief per aandeel
2 |
63,90
|
64,00
|
64,10
|
64,20
|
63,70
|
66,20
|
68,60
|
71,10
|
Cashflow per aandeel
2 |
11,30
|
12,00
|
10,80
|
7,700
|
12,70
|
15,00
|
15,20
|
16,00
|
Capex
1 |
11.122
|
10.481
|
9.715
|
11.367
|
12.604
|
12.153
|
13.611
|
14.053
|
Capex/omzet
|
44,35%
|
43,91%
|
38,71%
|
39,51%
|
43,37%
|
40,91%
|
44,01%
|
44,02%
|
Datum van publicatie
|
13-02-20
|
11-02-21
|
10-02-22
|
09-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
97,71
USD Gemiddelde koersdoel
104,4
USD Spread / Gemiddelde doel +6,83% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +0,69% | 75,38 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 mld. | | -2,19% | 77,98 mld. | | -8,92% | 66,47 mld. | | +61,15% | 59,36 mld. | | +4,97% | 44,9 mld. | | +7,34% | 42,26 mld. | | 0,00% | 41,94 mld. | | +3,96% | 37,31 mld. |
Elektriciteitsbedrijven - Andere
|