Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
106,5
USD
|
-0,96%
|
|
-0,25%
|
+5,25%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
23.852
|
19.991
|
22.641
|
22.892
|
21.399
|
22.714
|
-
|
-
|
Bedrijfswaarde
1 |
43.247
|
42.229
|
49.280
|
49.428
|
47.512
|
51.472
|
53.806
|
57.092
|
K/w-verhouding
|
19
x
|
14,5
x
|
20,3
x
|
20,9
x
|
9,12
x
|
14,7
x
|
13,7
x
|
12,7
x
|
Dividendrendement
|
3,06%
|
3,75%
|
3,43%
|
3,64%
|
4,29%
|
4,28%
|
4,51%
|
4,73%
|
Marktkapitalisatie/omzet
|
2,19
x
|
1,98
x
|
1,93
x
|
1,66
x
|
1,76
x
|
1,76
x
|
1,67
x
|
1,59
x
|
Bedrijfswaarde/omzet
|
3,98
x
|
4,18
x
|
4,2
x
|
3,59
x
|
3,91
x
|
3,98
x
|
3,95
x
|
4
x
|
Bedrijfswaarde/EBITDA
|
15
x
|
13,5
x
|
13,6
x
|
13
x
|
10,6
x
|
10,4
x
|
10
x
|
9,69
x
|
Bedrijfswaarde/FCF
|
-31,3
x
|
-21,1
x
|
-12,2
x
|
-19,9
x
|
-661
x
|
-58,2
x
|
-48,9
x
|
-34,7
x
|
FCF Yield
|
-3,19%
|
-4,75%
|
-8,22%
|
-5,02%
|
-0,15%
|
-1,72%
|
-2,05%
|
-2,88%
|
Price to Book
|
2,33
x
|
1,83
x
|
1,96
x
|
1,83
x
|
2,42
x
|
1,54
x
|
1,43
x
|
1,35
x
|
Aantal aandelen (in duizenden)
|
199.102
|
200.233
|
200.981
|
203.484
|
211.473
|
213.273
|
-
|
-
|
Referentieprijs
2 |
119,8
|
99,84
|
112,6
|
112,5
|
101,2
|
106,5
|
106,5
|
106,5
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
23-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
10.879
|
10.114
|
11.743
|
13.764
|
12.147
|
12.936
|
13.621
|
14.281
|
EBITDA
1 |
2.883
|
3.132
|
3.627
|
3.812
|
4.463
|
4.968
|
5.364
|
5.892
|
Bedrijfsresultaat (EBIT)
1 |
1.402
|
1.519
|
1.943
|
2.051
|
2.618
|
2.891
|
3.210
|
3.590
|
Operationele Marge
|
12,89%
|
15,02%
|
16,54%
|
14,9%
|
21,55%
|
22,35%
|
23,57%
|
25,14%
|
Resultaat voor belastingen (EBT)
1 |
1.088
|
1.285
|
1.310
|
1.058
|
1.672
|
1.746
|
1.955
|
2.226
|
Nettowinst (verlies)
1 |
1.241
|
1.388
|
1.118
|
1.103
|
2.357
|
1.544
|
1.682
|
1.857
|
Nettomarge
|
11,41%
|
13,72%
|
9,52%
|
8,01%
|
19,4%
|
11,94%
|
12,34%
|
13%
|
WPA
2 |
6,300
|
6,900
|
5,540
|
5,370
|
11,10
|
7,226
|
7,755
|
8,384
|
Free Cash Flow
1 |
-1.381
|
-2.004
|
-4.051
|
-2.480
|
-71,92
|
-883,6
|
-1.100
|
-1.646
|
FCF-marge
|
-12,69%
|
-19,82%
|
-34,5%
|
-18,02%
|
-0,59%
|
-6,83%
|
-8,08%
|
-11,53%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
3,660
|
3,740
|
3,860
|
4,100
|
4,340
|
4,555
|
4,807
|
5,040
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
23-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
3.354
|
2.722
|
2.878
|
3.395
|
4.219
|
3.272
|
2.981
|
2.846
|
3.596
|
2.725
|
2.795
|
3.213
|
4.019
|
3.223
|
2.893
|
EBITDA
1 |
1.200
|
664
|
994
|
1.179
|
1.408
|
872,9
|
916,1
|
1.225
|
1.583
|
738,8
|
737,6
|
1.296
|
1.580
|
1.006
|
-
|
Bedrijfsresultaat (EBIT)
1 |
777,9
|
237,6
|
555,1
|
734,1
|
954,7
|
448,9
|
462,2
|
755,9
|
1.143
|
256,6
|
238
|
834,8
|
1.132
|
530,3
|
290,3
|
Operationele Marge
|
23,2%
|
8,73%
|
19,29%
|
21,62%
|
22,63%
|
13,72%
|
15,5%
|
26,56%
|
31,8%
|
9,42%
|
8,52%
|
25,98%
|
28,17%
|
16,45%
|
10,03%
|
Resultaat voor belastingen (EBT)
|
693,9
|
-
|
346,1
|
-195,6
|
740
|
167,7
|
233,3
|
526,8
|
896,7
|
14,93
|
97,53
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
531
|
258,9
|
276,4
|
160
|
561
|
106,5
|
310,9
|
391,2
|
667
|
987,6
|
75
|
-
|
-
|
-
|
-
|
Nettomarge
|
15,83%
|
9,51%
|
9,6%
|
4,71%
|
13,3%
|
3,25%
|
10,43%
|
13,75%
|
18,55%
|
36,24%
|
2,68%
|
-
|
-
|
-
|
-
|
WPA
2 |
2,630
|
1,280
|
1,360
|
0,7800
|
2,740
|
0,5100
|
1,470
|
1,840
|
3,140
|
4,640
|
0,3500
|
1,700
|
3,087
|
0,9428
|
-
|
Dividend per aandeel
2 |
1,010
|
1,010
|
1,010
|
1,010
|
1,010
|
1,070
|
-
|
-
|
1,130
|
-
|
1,109
|
1,107
|
1,107
|
1,154
|
1,141
|
Datum van publicatie
|
03-11-21
|
23-02-22
|
27-04-22
|
03-08-22
|
02-11-22
|
16-02-23
|
26-04-23
|
02-08-23
|
01-11-23
|
22-02-24
|
24-04-24
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
19.395
|
22.238
|
26.640
|
26.536
|
26.114
|
28.758
|
31.092
|
34.378
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
6,728
x
|
7,1
x
|
7,345
x
|
6,962
x
|
5,851
x
|
5,789
x
|
5,797
x
|
5,835
x
|
Free Cash Flow
1 |
-1.381
|
-2.004
|
-4.051
|
-2.480
|
-71,9
|
-884
|
-1.100
|
-1.647
|
ROE (netto-inkomsten/eigen vermogen)
|
13%
|
13,1%
|
10,8%
|
10,7%
|
10,4%
|
10,3%
|
10,5%
|
10,5%
|
ROA (netto-inkomsten/totale activa)
|
2,48%
|
2,52%
|
2,23%
|
1,79%
|
2,43%
|
2,5%
|
2,53%
|
2,57%
|
Totale activa
1 |
50.000
|
54.981
|
50.218
|
61.537
|
96.933
|
61.767
|
66.463
|
72.193
|
Nettoactief per aandeel
2 |
51,30
|
54,60
|
57,40
|
61,40
|
41,90
|
69,20
|
74,30
|
78,60
|
Cashflow per aandeel
2 |
14,30
|
13,40
|
11,40
|
12,60
|
20,20
|
18,00
|
19,00
|
-
|
Capex
1 |
4.198
|
4.694
|
6.352
|
5.065
|
4.441
|
6.001
|
6.587
|
7.302
|
Capex/omzet
|
38,59%
|
46,41%
|
54,09%
|
36,8%
|
36,56%
|
46,39%
|
48,36%
|
51,13%
|
Datum van publicatie
|
19-02-20
|
24-02-21
|
23-02-22
|
16-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
106,5
USD Gemiddelde koersdoel
112,1
USD Spread / Gemiddelde doel +5,30% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +5,25% | 22,71 mld. | | +8,64% | 136 mld. | | +4,41% | 80,06 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% | 41,65 mld. |
Elektriciteitsbedrijven - Andere
|