Beurs gesloten -
BME
17:37:04 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,06
EUR
|
+0,71%
|
|
-2,10%
|
-7,61%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.188
|
23.663
|
21.385
|
18.668
|
19.540
|
18.053
|
-
|
-
|
Bedrijfswaarde
1 |
31.565
|
30.562
|
31.060
|
29.537
|
19.540
|
28.938
|
28.920
|
28.186
|
K/w-verhouding
|
147
x
|
16,9
x
|
14,9
x
|
7,35
x
|
26,4
x
|
10,6
x
|
9,85
x
|
9,37
x
|
Dividendrendement
|
6,2%
|
9,01%
|
7,11%
|
8,99%
|
-
|
6,48%
|
7,16%
|
7,64%
|
Marktkapitalisatie/omzet
|
1,25
x
|
1,35
x
|
1,02
x
|
0,57
x
|
0,77
x
|
0,74
x
|
0,74
x
|
0,74
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
1,74
x
|
1,49
x
|
0,9
x
|
0,77
x
|
1,18
x
|
1,18
x
|
1,16
x
|
Bedrijfswaarde/EBITDA
|
8,22
x
|
7,59
x
|
7,26
x
|
5,31
x
|
5,17
x
|
5,84
x
|
5,67
x
|
5,34
x
|
Bedrijfswaarde/FCF
|
23,2
x
|
24,5
x
|
57,6
x
|
-64,2
x
|
-
|
15
x
|
20,1
x
|
14,9
x
|
FCF Yield
|
4,31%
|
4,08%
|
1,74%
|
-1,56%
|
-
|
6,68%
|
4,99%
|
6,72%
|
Price to Book
|
3,28
x
|
3,23
x
|
3,97
x
|
3,36
x
|
-
|
2,38
x
|
2,27
x
|
2,02
x
|
Aantal aandelen (in duizenden)
|
1.058.752
|
1.058.752
|
1.058.669
|
1.058.590
|
1.058.517
|
1.058.517
|
-
|
-
|
Referentieprijs
2 |
23,79
|
22,35
|
20,20
|
17,64
|
18,46
|
17,06
|
17,06
|
17,06
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
22-02-22
|
24-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
20.158
|
17.579
|
20.899
|
32.896
|
25.459
|
24.443
|
24.522
|
24.342
|
EBITDA
1 |
3.841
|
4.027
|
4.278
|
5.565
|
3.777
|
4.957
|
5.103
|
5.277
|
Bedrijfsresultaat (EBIT)
1 |
2.288
|
2.624
|
2.573
|
3.687
|
1.645
|
2.892
|
2.997
|
3.113
|
Operationele Marge
|
11,35%
|
14,93%
|
12,31%
|
11,21%
|
6,46%
|
11,83%
|
12,22%
|
12,79%
|
Resultaat voor belastingen (EBT)
1 |
230
|
1.788
|
1.924
|
3.487
|
1.065
|
2.490
|
2.491
|
2.583
|
Nettowinst (verlies)
1 |
171
|
1.394
|
1.435
|
2.541
|
742
|
1.699
|
1.830
|
1.923
|
Nettomarge
|
0,85%
|
7,93%
|
6,87%
|
7,72%
|
2,91%
|
6,95%
|
7,46%
|
7,9%
|
WPA
2 |
0,1620
|
1,320
|
1,360
|
2,400
|
0,7000
|
1,605
|
1,731
|
1,820
|
Free Cash Flow
1 |
1.360
|
1.247
|
539
|
-460
|
-
|
1.932
|
1.442
|
1.894
|
FCF-marge
|
6,75%
|
7,09%
|
2,58%
|
-1,4%
|
-
|
7,9%
|
5,88%
|
7,78%
|
Kasstroomconversie (ebitda)
|
35,41%
|
30,97%
|
12,6%
|
-
|
-
|
38,97%
|
28,25%
|
35,9%
|
Kasstroomconversie (nettowinst)
|
795,32%
|
89,45%
|
37,56%
|
-
|
-
|
113,7%
|
78,79%
|
98,52%
|
Dividend per aandeel
2 |
1,475
|
2,014
|
1,437
|
1,585
|
-
|
1,105
|
1,220
|
1,303
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
22-02-22
|
24-02-23
|
28-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
|
8.883
|
10.272
|
4.850
|
-
|
7.596
|
-
|
14.851
|
-
|
-
|
-
|
-
|
13.121
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EBITDA
1 |
1.959
|
1.879
|
1.246
|
1.153
|
914
|
1.274
|
2.188
|
1.522
|
1.855
|
1.462
|
1.014
|
2.476
|
877
|
424
|
1.097
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
1.396
|
1.094
|
854
|
624,7
|
489
|
605
|
1.316
|
1.072
|
1.299
|
990
|
531
|
1.521
|
382
|
-258
|
603,5
|
-
|
-
|
-
|
-
|
Operationele Marge
|
15,72%
|
10,65%
|
17,61%
|
-
|
6,44%
|
-
|
8,86%
|
-
|
-
|
-
|
-
|
11,59%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.513
|
1.114
|
812
|
-2
|
472
|
801
|
1.273
|
1.002
|
1.212
|
870
|
391
|
1.261
|
245
|
-441
|
476,5
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
1.128
|
832
|
627
|
-24
|
338
|
578
|
916
|
735
|
890
|
594
|
285
|
879
|
180
|
-317
|
380,2
|
370,5
|
270
|
505,5
|
-
|
Nettomarge
|
12,7%
|
8,1%
|
12,93%
|
-
|
4,45%
|
-
|
6,17%
|
-
|
-
|
-
|
-
|
6,7%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
2 |
-
|
-
|
0,5900
|
-0,0200
|
0,3200
|
0,5500
|
-
|
0,6900
|
0,8400
|
-
|
0,2700
|
-
|
0,1700
|
-
|
0,5049
|
0,3499
|
0,2550
|
0,4774
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,9372
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2778
|
0,2778
|
0,2778
|
0,2778
|
0,3320
|
Datum van publicatie
|
27-07-20
|
27-07-21
|
04-11-21
|
22-02-22
|
19-05-22
|
27-07-22
|
27-07-22
|
08-11-22
|
24-02-23
|
09-05-23
|
26-07-23
|
26-07-23
|
30-10-23
|
28-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
6.377
|
6.899
|
9.675
|
10.869
|
-
|
10.885
|
10.867
|
10.133
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,66
x
|
1,713
x
|
2,262
x
|
1,953
x
|
-
|
2,196
x
|
2,129
x
|
1,92
x
|
Free Cash Flow
1 |
1.360
|
1.247
|
539
|
-460
|
-
|
1.932
|
1.442
|
1.895
|
ROE (netto-inkomsten/eigen vermogen)
|
18,7%
|
28,4%
|
30%
|
46,5%
|
-
|
25,5%
|
26%
|
23,8%
|
ROA (netto-inkomsten/totale activa)
|
4,91%
|
6,66%
|
5,28%
|
5,65%
|
-
|
4,15%
|
4,17%
|
4,4%
|
Totale activa
1 |
3.483
|
20.931
|
27.172
|
44.965
|
-
|
40.939
|
43.852
|
43.702
|
Nettoactief per aandeel
2 |
7,260
|
6,910
|
5,080
|
5,250
|
-
|
7,170
|
7,510
|
8,450
|
Cashflow per aandeel
2 |
3,000
|
2,790
|
2,480
|
1,580
|
-
|
3,590
|
4,040
|
3,820
|
Capex
1 |
1.821
|
1.704
|
2.082
|
2.132
|
-
|
2.441
|
2.875
|
2.872
|
Capex/omzet
|
9,03%
|
9,69%
|
9,96%
|
6,48%
|
-
|
9,99%
|
11,72%
|
11,8%
|
Datum van publicatie
|
25-02-20
|
24-02-21
|
22-02-22
|
24-02-23
|
28-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,06
EUR Gemiddelde koersdoel
21,18
EUR Spread / Gemiddelde doel +24,17% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,61% | 19,27 mld. | | +8,64% | 136 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 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
|