Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
15,96
USD
|
+0,13%
|
|
+1,20%
|
+15,65%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
34.443
|
16.672
|
25.361
|
36.660
|
43.402
|
53.749
|
-
|
-
|
Bedrijfswaarde
1 |
85.206
|
67.743
|
74.727
|
84.665
|
95.629
|
105.490
|
103.199
|
102.257
|
K/w-verhouding
|
9,43
x
|
-25,8
x
|
4,35
x
|
8,48
x
|
12,7
x
|
10,2
x
|
9,41
x
|
8,11
x
|
Dividendrendement
|
9,51%
|
14,8%
|
7,69%
|
8,42%
|
9,02%
|
8,12%
|
8,45%
|
8,88%
|
Marktkapitalisatie/omzet
|
0,64
x
|
0,43
x
|
0,38
x
|
0,41
x
|
0,55
x
|
0,63
x
|
0,63
x
|
0,65
x
|
Bedrijfswaarde/omzet
|
1,57
x
|
1,74
x
|
1,11
x
|
0,94
x
|
1,22
x
|
1,23
x
|
1,21
x
|
1,23
x
|
Bedrijfswaarde/EBITDA
|
7,6
x
|
6,43
x
|
5,73
x
|
6,47
x
|
6,98
x
|
7,08
x
|
6,68
x
|
6,43
x
|
Bedrijfswaarde/FCF
|
41,7
x
|
30,4
x
|
8,96
x
|
14,9
x
|
14,9
x
|
17
x
|
15,5
x
|
14,4
x
|
FCF Yield
|
2,4%
|
3,29%
|
11,2%
|
6,7%
|
6,71%
|
5,89%
|
6,44%
|
6,95%
|
Price to Book
|
1,54
x
|
0,9
x
|
0,74
x
|
1,11
x
|
1,2
x
|
1,54
x
|
1,49
x
|
-
|
Aantal aandelen (in duizenden)
|
2.684.596
|
2.697.716
|
3.081.577
|
3.088.475
|
3.145.066
|
3.367.758
|
-
|
-
|
Referentieprijs
2 |
12,83
|
6,180
|
8,230
|
11,87
|
13,80
|
15,96
|
15,96
|
15,96
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
54.213
|
38.954
|
67.417
|
89.876
|
78.586
|
85.702
|
85.594
|
82.930
|
EBITDA
1 |
11.214
|
10.531
|
13.046
|
13.093
|
13.698
|
14.895
|
15.446
|
15.914
|
Bedrijfsresultaat (EBIT)
1 |
7.277
|
5.860
|
8.851
|
7.738
|
8.295
|
9.610
|
9.987
|
10.696
|
Operationele Marge
|
13,42%
|
15,04%
|
13,13%
|
8,61%
|
10,56%
|
11,21%
|
11,67%
|
12,9%
|
Resultaat voor belastingen (EBT)
1 |
5.094
|
377
|
6.871
|
6.072
|
5.597
|
7.096
|
7.503
|
8.086
|
Nettowinst (verlies)
1 |
3.588
|
-647
|
5.179
|
4.330
|
3.469
|
5.434
|
5.854
|
6.590
|
Nettomarge
|
6,62%
|
-1,66%
|
7,68%
|
4,82%
|
4,41%
|
6,34%
|
6,84%
|
7,95%
|
WPA
2 |
1,360
|
-0,2400
|
1,890
|
1,400
|
1,090
|
1,571
|
1,695
|
1,969
|
Free Cash Flow
1 |
2.043
|
2.231
|
8.340
|
5.670
|
6.421
|
6.218
|
6.644
|
7.104
|
FCF-marge
|
3,77%
|
5,73%
|
12,37%
|
6,31%
|
8,17%
|
7,25%
|
7,76%
|
8,57%
|
Kasstroomconversie (ebitda)
|
18,22%
|
21,19%
|
63,93%
|
43,31%
|
46,88%
|
41,74%
|
43,01%
|
44,64%
|
Kasstroomconversie (nettowinst)
|
56,94%
|
-
|
161,03%
|
130,95%
|
185,1%
|
114,42%
|
113,5%
|
107,79%
|
Dividend per aandeel
2 |
1,220
|
0,9150
|
0,6325
|
1,000
|
1,245
|
1,296
|
1,349
|
1,418
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
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 |
16.664
|
18.657
|
20.491
|
25.945
|
22.939
|
20.501
|
18.995
|
18.320
|
20.739
|
20.532
|
20.972
|
20.742
|
21.243
|
21.624
|
23.643
|
EBITDA
1 |
2.579
|
2.811
|
3.340
|
3.228
|
3.088
|
3.437
|
3.433
|
3.122
|
3.541
|
3.602
|
3.688
|
3.616
|
3.742
|
3.874
|
3.836
|
Bedrijfsresultaat (EBIT)
1 |
1.437
|
1.729
|
1.846
|
2.113
|
1.973
|
1.806
|
2.062
|
1.835
|
2.233
|
2.165
|
2.383
|
2.313
|
2.453
|
2.538
|
2.545
|
Operationele Marge
|
8,62%
|
9,27%
|
9,01%
|
8,14%
|
8,6%
|
8,81%
|
10,86%
|
10,02%
|
10,77%
|
10,54%
|
11,36%
|
11,15%
|
11,55%
|
11,74%
|
10,76%
|
Resultaat voor belastingen (EBT)
1 |
984
|
1.181
|
1.478
|
1.708
|
1.404
|
1.482
|
1.518
|
1.341
|
1.124
|
1.614
|
1.719
|
1.733
|
1.826
|
1.910
|
1.682
|
Nettowinst (verlies)
1 |
535
|
820
|
1.162
|
1.326
|
899
|
1.049
|
1.003
|
797
|
466
|
1.203
|
1.430
|
1.373
|
1.464
|
1.574
|
1.426
|
Nettomarge
|
3,21%
|
4,4%
|
5,67%
|
5,11%
|
3,92%
|
5,12%
|
5,28%
|
4,35%
|
2,25%
|
5,86%
|
6,82%
|
6,62%
|
6,89%
|
7,28%
|
6,03%
|
WPA
2 |
0,2000
|
0,2900
|
0,3700
|
0,3900
|
0,2900
|
0,3400
|
0,3200
|
0,2500
|
0,1500
|
0,3700
|
0,3807
|
0,3624
|
0,3941
|
0,4282
|
0,4200
|
Dividend per aandeel
2 |
0,1525
|
0,1750
|
0,2000
|
0,2300
|
0,2650
|
0,3050
|
0,3075
|
0,3100
|
0,3125
|
0,3150
|
0,3196
|
0,3208
|
0,3222
|
0,3272
|
0,3335
|
Datum van publicatie
|
03-11-21
|
16-02-22
|
04-05-22
|
03-08-22
|
01-11-22
|
15-02-23
|
02-05-23
|
02-08-23
|
01-11-23
|
14-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
50.763
|
51.071
|
49.366
|
48.005
|
52.227
|
51.741
|
49.450
|
48.508
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
4,527
x
|
4,85
x
|
3,784
x
|
3,666
x
|
3,813
x
|
3,474
x
|
3,201
x
|
3,048
x
|
Free Cash Flow
1 |
2.043
|
2.231
|
8.340
|
5.670
|
6.421
|
6.218
|
6.644
|
7.104
|
ROE (netto-inkomsten/eigen vermogen)
|
16,9%
|
2,46%
|
21%
|
14,6%
|
9,95%
|
14,9%
|
16,1%
|
17,3%
|
ROA (netto-inkomsten/totale activa)
|
3,83%
|
0,51%
|
5,21%
|
4,45%
|
3,16%
|
5%
|
5,9%
|
6,5%
|
Totale activa
1 |
93.564
|
-126.121
|
99.451
|
97.411
|
109.671
|
108.678
|
99.216
|
101.391
|
Nettoactief per aandeel
2 |
8,310
|
6,860
|
11,10
|
10,70
|
11,50
|
10,30
|
10,70
|
-
|
Cashflow per aandeel
2 |
3,030
|
2,730
|
4,070
|
2,920
|
3,010
|
3,950
|
-
|
-
|
Capex
1 |
5.960
|
5.130
|
2.822
|
3.381
|
3.134
|
3.054
|
2.949
|
2.569
|
Capex/omzet
|
10,99%
|
13,17%
|
4,19%
|
3,76%
|
3,99%
|
3,56%
|
3,45%
|
3,1%
|
Datum van publicatie
|
19-02-20
|
17-02-21
|
16-02-22
|
15-02-23
|
14-02-24
|
-
|
-
|
-
|
Laatste slotkoers
15,96
USD Gemiddelde koersdoel
18,48
USD Spread / Gemiddelde doel +15,77% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +15,65% | 53,75 mld. | | -7,43% | 15,43 mld. | | +16,86% | 6,22 mld. | | 0,00% | 2,22 mld. | | -5,23% | 1,63 mld. | | +34,17% | 1,65 mld. | | -1,23% | 1,11 mld. | | -0,11% | 761 mln. | | -.--% | 328 mln. | | -4,76% | 156 mln. |
Aardgasleiding
|