Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
6,13
EUR
|
+1,16%
|
|
+2,94%
|
-8,92%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
71.884
|
84.112
|
71.600
|
51.104
|
68.361
|
62.260
|
-
|
-
|
Bedrijfswaarde
1 |
117.059
|
129.527
|
123.552
|
111.172
|
128.524
|
116.538
|
116.706
|
115.146
|
K/w-verhouding
|
15
x
|
31,8
x
|
22,7
x
|
33,5
x
|
21
x
|
9,26
x
|
9,19
x
|
9,01
x
|
Dividendrendement
|
4,52%
|
4,33%
|
5,39%
|
7,95%
|
6,39%
|
7,4%
|
7,62%
|
7,79%
|
Marktkapitalisatie/omzet
|
0,89
x
|
1,29
x
|
0,81
x
|
0,36
x
|
0,72
x
|
0,63
x
|
0,65
x
|
0,61
x
|
Bedrijfswaarde/omzet
|
1,46
x
|
1,99
x
|
1,4
x
|
0,79
x
|
1,34
x
|
1,17
x
|
1,22
x
|
1,14
x
|
Bedrijfswaarde/EBITDA
|
6,54
x
|
7,22
x
|
6,43
x
|
5,65
x
|
5,85
x
|
5,18
x
|
5,18
x
|
4,96
x
|
Bedrijfswaarde/FCF
|
68,9
x
|
98,8
x
|
-42,2
x
|
-19,6
x
|
67,4
x
|
19,6
x
|
21,8
x
|
16,3
x
|
FCF Yield
|
1,45%
|
1,01%
|
-2,37%
|
-5,1%
|
1,48%
|
5,1%
|
4,59%
|
6,14%
|
Price to Book
|
2,41
x
|
2,97
x
|
2,41
x
|
1,78
x
|
2,15
x
|
1,84
x
|
1,71
x
|
1,5
x
|
Aantal aandelen (in duizenden)
|
10.164.612
|
10.163.411
|
10.161.791
|
10.159.782
|
10.157.604
|
10.156.595
|
-
|
-
|
Referentieprijs
2 |
7,072
|
8,276
|
7,046
|
5,030
|
6,730
|
6,130
|
6,130
|
6,130
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
80.327
|
64.985
|
88.006
|
140.517
|
95.565
|
99.450
|
95.419
|
101.386
|
EBITDA
1 |
17.905
|
17.940
|
19.210
|
19.683
|
21.969
|
22.489
|
22.540
|
23.223
|
Bedrijfsresultaat (EBIT)
1 |
6.878
|
8.368
|
7.680
|
11.193
|
14.042
|
14.653
|
14.655
|
14.844
|
Operationele Marge
|
8,56%
|
12,88%
|
8,73%
|
7,97%
|
14,69%
|
14,73%
|
15,36%
|
14,64%
|
Resultaat voor belastingen (EBT)
1 |
4.312
|
5.463
|
5.500
|
8.741
|
7.416
|
11.647
|
11.704
|
12.084
|
Nettowinst (verlies)
1 |
2.174
|
2.610
|
3.189
|
1.682
|
3.438
|
6.714
|
6.731
|
6.897
|
Nettomarge
|
2,71%
|
4,02%
|
3,62%
|
1,2%
|
3,6%
|
6,75%
|
7,05%
|
6,8%
|
WPA
2 |
0,4700
|
0,2600
|
0,3100
|
0,1500
|
0,3200
|
0,6617
|
0,6671
|
0,6804
|
Free Cash Flow
1 |
1.700
|
1.311
|
-2.928
|
-5.673
|
1.906
|
5.942
|
5.354
|
7.069
|
FCF-marge
|
2,12%
|
2,02%
|
-3,33%
|
-4,04%
|
1,99%
|
5,98%
|
5,61%
|
6,97%
|
Kasstroomconversie (ebitda)
|
9,49%
|
7,31%
|
-
|
-
|
8,68%
|
26,42%
|
23,75%
|
30,44%
|
Kasstroomconversie (nettowinst)
|
78,2%
|
50,23%
|
-
|
-
|
55,44%
|
88,51%
|
79,53%
|
102,49%
|
Dividend per aandeel
2 |
0,3200
|
0,3580
|
0,3800
|
0,4000
|
0,4300
|
0,4535
|
0,4670
|
0,4777
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
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
1 |
33.375
|
29.853
|
28.061
|
30.092
|
34.958
|
32.300
|
-
|
40.919
|
32.340
|
26.414
|
20.681
|
47.095
|
22.439
|
26.031
|
26.971
|
23.405
|
21.328
|
32.005
|
-
|
EBITDA
1 |
8.794
|
8.360
|
4.271
|
6.579
|
4.486
|
3.812
|
8.298
|
4.373
|
7.012
|
5.463
|
5.276
|
10.739
|
5.647
|
5.583
|
5.814
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
4.543
|
4.371
|
1.883
|
1.426
|
2.679
|
1.223
|
3.902
|
1.619
|
5.672
|
2.951
|
3.174
|
6.125
|
3.710
|
4.207
|
3.880
|
-
|
-
|
-
|
-
|
Operationele Marge
|
13,61%
|
14,64%
|
6,71%
|
4,74%
|
7,66%
|
3,79%
|
-
|
3,96%
|
17,54%
|
11,17%
|
15,35%
|
13,01%
|
16,53%
|
16,16%
|
14,39%
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
3.437
|
3.448
|
1.482
|
570
|
2.311
|
633
|
2.944
|
909
|
4.888
|
-
|
2.433
|
4.531
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
1.947
|
1.778
|
727
|
684
|
1.430
|
263
|
1.693
|
66
|
-77
|
-
|
1.479
|
2.513
|
1.740
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettomarge
|
5,83%
|
5,96%
|
2,59%
|
2,27%
|
4,09%
|
0,81%
|
-
|
0,16%
|
-0,24%
|
-
|
7,15%
|
5,34%
|
7,75%
|
-
|
-
|
-
|
-
|
-
|
-
|
WPA
|
0,1900
|
0,1700
|
0,0800
|
0,0600
|
0,1400
|
0,0200
|
-
|
0,0100
|
-0,0200
|
0,1000
|
0,1400
|
-
|
0,1700
|
-0,0900
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
0,1900
|
-
|
0,2000
|
-
|
0,1000
|
0,1000
|
-
|
-
|
-
|
-
|
-
|
0,1153
|
0,1153
|
0,1153
|
0,1153
|
0,1243
|
Datum van publicatie
|
29-07-20
|
29-07-21
|
04-11-21
|
17-03-22
|
04-05-22
|
28-07-22
|
28-07-22
|
03-11-22
|
16-03-23
|
03-05-23
|
27-07-23
|
27-07-23
|
07-11-23
|
21-03-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
45.175
|
45.415
|
51.952
|
60.068
|
60.163
|
54.278
|
54.446
|
52.887
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,523
x
|
2,531
x
|
2,704
x
|
3,052
x
|
2,739
x
|
2,414
x
|
2,416
x
|
2,277
x
|
Free Cash Flow
1 |
1.700
|
1.311
|
-2.928
|
-5.673
|
1.906
|
5.942
|
5.354
|
7.069
|
ROE (netto-inkomsten/eigen vermogen)
|
15,4%
|
17,7%
|
19,3%
|
18,5%
|
21,5%
|
20,5%
|
20%
|
18,7%
|
ROA (netto-inkomsten/totale activa)
|
2,83%
|
3,1%
|
3,02%
|
2,53%
|
3,14%
|
3,5%
|
3,3%
|
2,97%
|
Totale activa
1 |
76.811
|
84.090
|
105.595
|
66.543
|
109.644
|
191.889
|
204.024
|
232.319
|
Nettoactief per aandeel
2 |
2,930
|
2,790
|
2,920
|
2,820
|
3,130
|
3,330
|
3,590
|
4,070
|
Cashflow per aandeel
2 |
1,090
|
1,150
|
0,9800
|
0,8500
|
1,360
|
1,450
|
1,530
|
1,510
|
Capex
1 |
10.000
|
10.197
|
12.997
|
14.347
|
12.714
|
11.042
|
11.436
|
11.620
|
Capex/omzet
|
12,45%
|
15,69%
|
14,77%
|
10,21%
|
13,3%
|
11,1%
|
11,98%
|
11,46%
|
Datum van publicatie
|
19-03-20
|
18-03-21
|
17-03-22
|
16-03-23
|
21-03-24
|
-
|
-
|
-
|
Laatste slotkoers
6,13
EUR Gemiddelde koersdoel
7,543
EUR Spread / Gemiddelde doel +23,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -8,92% | 66,47 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 mld. | | -2,19% | 77,98 mld. | | +0,69% | 75,38 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
|