Beurs gesloten -
Borsa Italiana
17:44:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25
EUR
|
+2,29%
|
|
+2,88%
|
-13,37%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.861
|
3.484
|
4.234
|
4.331
|
4.247
|
3.644
|
-
|
-
|
Bedrijfswaarde
1 |
4.338
|
4.923
|
6.285
|
4.331
|
4.247
|
5.525
|
5.700
|
5.966
|
K/w-verhouding
|
90,5
x
|
32,3
x
|
24,5
x
|
11,4
x
|
24,1
x
|
16,9
x
|
15,6
x
|
15,8
x
|
Dividendrendement
|
3,9%
|
3,21%
|
3,16%
|
-
|
-
|
4%
|
4%
|
4%
|
Marktkapitalisatie/omzet
|
2,8
x
|
3,5
x
|
3,41
x
|
5,78
x
|
5,73
x
|
4,61
x
|
4,27
x
|
4,04
x
|
Bedrijfswaarde/omzet
|
4,25
x
|
4,94
x
|
5,06
x
|
5,78
x
|
5,73
x
|
7
x
|
6,68
x
|
6,61
x
|
Bedrijfswaarde/EBITDA
|
8,61
x
|
10,2
x
|
10,8
x
|
8,06
x
|
8,17
x
|
9,94
x
|
9,4
x
|
9,41
x
|
Bedrijfswaarde/FCF
|
35,8
x
|
17,3
x
|
-52,4
x
|
-
|
-
|
-33,5
x
|
-59,1
x
|
-202
x
|
FCF Yield
|
2,79%
|
5,77%
|
-1,91%
|
-
|
-
|
-2,99%
|
-1,69%
|
-0,49%
|
Price to Book
|
1,61
x
|
1,98
x
|
2,74
x
|
-
|
-
|
1,76
x
|
1,65
x
|
1,63
x
|
Aantal aandelen (in duizenden)
|
148.870
|
148.870
|
148.870
|
149.538
|
147.144
|
145.780
|
-
|
-
|
Referentieprijs
2 |
19,22
|
23,40
|
28,44
|
28,96
|
28,86
|
25,00
|
25,00
|
25,00
|
Datum van publicatie
|
11-03-20
|
12-03-21
|
15-03-22
|
15-03-23
|
13-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1.022
|
995,6
|
1.243
|
749
|
741
|
789,8
|
853,3
|
902,9
|
EBITDA
1 |
503,7
|
480,8
|
580
|
537
|
520
|
555,5
|
606,1
|
634,3
|
Bedrijfsresultaat (EBIT)
1 |
204,9
|
183,3
|
304
|
308
|
305
|
306,7
|
347,8
|
355,9
|
Operationele Marge
|
20,06%
|
18,41%
|
24,46%
|
41,12%
|
41,16%
|
38,84%
|
40,76%
|
39,42%
|
Resultaat voor belastingen (EBT)
1 |
52,3
|
66,3
|
112
|
187
|
290
|
292,3
|
309,9
|
311,2
|
Nettowinst (verlies)
1 |
31,6
|
107,9
|
173
|
379
|
179
|
219,8
|
236,2
|
233,9
|
Nettomarge
|
3,09%
|
10,84%
|
13,92%
|
50,6%
|
24,16%
|
27,83%
|
27,68%
|
25,91%
|
WPA
2 |
0,2123
|
0,7248
|
1,159
|
2,534
|
1,199
|
1,482
|
1,599
|
1,578
|
Free Cash Flow
1 |
121
|
283,9
|
-120
|
-
|
-
|
-165,1
|
-96,52
|
-29,5
|
FCF-marge
|
11,84%
|
28,52%
|
-9,65%
|
-
|
-
|
-20,9%
|
-11,31%
|
-3,27%
|
Kasstroomconversie (ebitda)
|
24,02%
|
59,05%
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
382,91%
|
263,11%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
0,7500
|
0,7500
|
0,9000
|
-
|
-
|
1,000
|
1,000
|
1,000
|
Datum van publicatie
|
11-03-20
|
12-03-21
|
15-03-22
|
15-03-23
|
13-03-24
|
-
|
-
|
-
|
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
|
---|
Omzet
1 |
508,5
|
525,5
|
264
|
447
|
216
|
164,3
|
380
|
191
|
187
|
213
|
156
|
382
|
156
|
220
|
EBITDA
1 |
263
|
281
|
119
|
180
|
168
|
113
|
283
|
133
|
126
|
167
|
103
|
263
|
102
|
155
|
Bedrijfsresultaat (EBIT)
1 |
114
|
147
|
50
|
107
|
114
|
56
|
170
|
75
|
64
|
111
|
50
|
155
|
50
|
101
|
Operationele Marge
|
22,42%
|
27,97%
|
18,94%
|
23,94%
|
52,78%
|
34,08%
|
44,74%
|
39,27%
|
34,22%
|
52,11%
|
32,05%
|
40,58%
|
32,05%
|
45,91%
|
Resultaat voor belastingen (EBT)
|
87,3
|
-
|
-
|
-
|
92
|
-
|
-
|
-
|
-
|
98
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
|
72,4
|
92,35
|
9
|
71,65
|
388
|
316
|
404,8
|
-
|
-
|
76
|
3
|
78,55
|
-
|
-
|
Nettomarge
|
14,24%
|
17,57%
|
3,41%
|
16,03%
|
179,63%
|
192,29%
|
106,54%
|
-
|
-
|
35,68%
|
1,92%
|
20,56%
|
-
|
-
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
31-07-20
|
30-07-21
|
12-11-21
|
15-03-22
|
13-05-22
|
04-08-22
|
04-08-22
|
10-11-22
|
15-03-23
|
12-05-23
|
28-07-23
|
28-07-23
|
14-11-23
|
13-03-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.476
|
1.439
|
2.051
|
-
|
-
|
1.880
|
2.055
|
2.321
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,931
x
|
2,993
x
|
3,536
x
|
-
|
-
|
3,384
x
|
3,391
x
|
3,66
x
|
Free Cash Flow
1 |
121
|
284
|
-120
|
-
|
-
|
-165
|
-96,5
|
-29,5
|
ROE (netto-inkomsten/eigen vermogen)
|
5,75%
|
5,98%
|
10,5%
|
-
|
-
|
10,4%
|
10,8%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
11,90
|
11,80
|
10,40
|
-
|
-
|
14,20
|
15,20
|
15,40
|
Cashflow per aandeel
2 |
3,710
|
2,960
|
3,530
|
-
|
-
|
2,940
|
-
|
-
|
Capex
1 |
432
|
156
|
647
|
-
|
-
|
545
|
600
|
599
|
Capex/omzet
|
42,28%
|
15,68%
|
52,05%
|
-
|
-
|
69,04%
|
70,34%
|
66,39%
|
Datum van publicatie
|
11-03-20
|
12-03-21
|
15-03-22
|
15-03-23
|
13-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Gemiddelde koersdoel
29,21
EUR Spread / Gemiddelde doel +16,85% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -13,37% | 3,89 mld. | | +13,13% | 34,31 mld. | | +12,05% | 24,02 mld. | | -30,63% | 14,05 mld. | | -12,22% | 6,33 mld. | | -1,85% | 4,82 mld. | | -14,83% | 3,83 mld. | | +8,47% | 2,91 mld. | | -.--% | 2,89 mld. | | -15,72% | 2,65 mld. |
Hernieuwbare IPP's
|