Beurs gesloten -
Nyse
22:00:54 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38,13
USD
|
-1,14%
|
|
-0,10%
|
+4,01%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
26.259
|
16.609
|
23.714
|
23.979
|
21.036
|
21.944
|
-
|
-
|
Bedrijfswaarde
1 |
46.630
|
39.352
|
46.057
|
45.427
|
45.767
|
45.503
|
46.740
|
48.559
|
K/w-verhouding
|
28,6
x
|
15,4
x
|
17,7
x
|
59,1
x
|
18,7
x
|
14
x
|
13,2
x
|
12,4
x
|
Dividendrendement
|
3,15%
|
5,1%
|
3,75%
|
3,72%
|
4,36%
|
4,41%
|
4,68%
|
4,98%
|
Marktkapitalisatie/omzet
|
2,38
x
|
1,54
x
|
2,13
x
|
1,92
x
|
1,63
x
|
1,63
x
|
1,58
x
|
1,52
x
|
Bedrijfswaarde/omzet
|
4,23
x
|
3,65
x
|
4,14
x
|
3,65
x
|
3,56
x
|
3,39
x
|
3,37
x
|
3,37
x
|
Bedrijfswaarde/EBITDA
|
12,6
x
|
11,4
x
|
11,8
x
|
12,3
x
|
12
x
|
10,8
x
|
10,4
x
|
9,93
x
|
Bedrijfswaarde/FCF
|
-236
x
|
-31,9
x
|
126
x
|
-622
x
|
-
|
71,2
x
|
49,4
x
|
43,2
x
|
FCF Yield
|
-0,42%
|
-3,14%
|
0,79%
|
-0,16%
|
-
|
1,4%
|
2,03%
|
2,32%
|
Price to Book
|
3,77
x
|
2,3
x
|
2,73
x
|
2,36
x
|
2,02
x
|
1,95
x
|
1,84
x
|
1,73
x
|
Aantal aandelen (in duizenden)
|
540.312
|
542.590
|
570.188
|
571.753
|
573.815
|
575.516
|
-
|
-
|
Referentieprijs
2 |
48,60
|
30,61
|
41,59
|
41,94
|
36,66
|
38,13
|
38,13
|
38,13
|
Datum van publicatie
|
07-02-20
|
18-02-21
|
10-02-22
|
13-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.035
|
10.790
|
11.132
|
12.459
|
12.870
|
13.436
|
13.882
|
14.390
|
EBITDA
1 |
3.708
|
3.443
|
3.902
|
3.696
|
3.805
|
4.224
|
4.483
|
4.890
|
Bedrijfsresultaat (EBIT)
1 |
2.491
|
2.244
|
2.301
|
2.178
|
2.525
|
2.872
|
3.104
|
3.400
|
Operationele Marge
|
22,57%
|
20,8%
|
20,67%
|
17,48%
|
19,62%
|
21,37%
|
22,36%
|
23,63%
|
Resultaat voor belastingen (EBT)
1 |
1.117
|
1.129
|
1.559
|
1.439
|
1.464
|
2.244
|
2.492
|
2.693
|
Nettowinst (verlies)
1 |
908
|
1.079
|
1.283
|
406
|
1.123
|
1.579
|
1.692
|
1.829
|
Nettomarge
|
8,23%
|
10%
|
11,53%
|
3,26%
|
8,73%
|
11,75%
|
12,19%
|
12,71%
|
WPA
2 |
1,700
|
1,990
|
2,350
|
0,7100
|
1,960
|
2,716
|
2,879
|
3,084
|
Free Cash Flow
1 |
-198
|
-1.234
|
366
|
-73
|
-
|
639
|
947
|
1.125
|
FCF-marge
|
-1,79%
|
-11,44%
|
3,29%
|
-0,59%
|
-
|
4,76%
|
6,82%
|
7,82%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
9,38%
|
-
|
-
|
15,13%
|
21,13%
|
23%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
28,53%
|
-
|
-
|
40,47%
|
55,98%
|
61,51%
|
Dividend per aandeel
2 |
1,530
|
1,560
|
1,560
|
1,560
|
1,600
|
1,680
|
1,784
|
1,899
|
Datum van publicatie
|
07-02-20
|
18-02-21
|
10-02-22
|
13-02-23
|
08-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
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
|
2025 Q2
|
---|
Omzet
1 |
2.660
|
2.989
|
2.818
|
3.475
|
3.177
|
3.231
|
3.006
|
3.487
|
3.146
|
3.287
|
3.160
|
3.782
|
3.429
|
-
|
-
|
EBITDA
|
871
|
918
|
806
|
854
|
776
|
-
|
-
|
-
|
1.016
|
-
|
-
|
-
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
432
|
559
|
447
|
505
|
455
|
614
|
481
|
666
|
629
|
632
|
711,2
|
943,9
|
854,9
|
-
|
-
|
Operationele Marge
|
16,24%
|
18,7%
|
15,86%
|
14,53%
|
14,32%
|
19%
|
16%
|
19,1%
|
19,99%
|
19,23%
|
22,51%
|
24,96%
|
24,93%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
479
|
371
|
241
|
449
|
378
|
400
|
328
|
470
|
266
|
402
|
374,9
|
656,5
|
720,3
|
-
|
-
|
Nettowinst (verlies)
1 |
427
|
288
|
187
|
334
|
-403
|
292
|
235
|
421
|
175
|
253
|
317,2
|
528,8
|
433
|
-
|
-
|
Nettomarge
|
16,05%
|
9,64%
|
6,64%
|
9,61%
|
-12,68%
|
9,04%
|
7,82%
|
12,07%
|
5,56%
|
7,7%
|
10,04%
|
13,98%
|
12,63%
|
-
|
-
|
WPA
2 |
0,7700
|
0,5100
|
0,3300
|
0,5800
|
-0,7100
|
0,5100
|
0,4100
|
0,7400
|
0,3000
|
0,4400
|
0,5291
|
0,9009
|
0,7556
|
-
|
-
|
Dividend per aandeel
2 |
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
0,3900
|
-
|
0,3900
|
0,4100
|
-
|
0,4169
|
0,4169
|
0,4169
|
0,4281
|
0,4281
|
Datum van publicatie
|
10-02-22
|
21-04-22
|
26-07-22
|
25-10-22
|
13-02-23
|
27-04-23
|
01-08-23
|
26-10-23
|
08-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.371
|
22.743
|
22.343
|
21.448
|
24.731
|
23.559
|
24.796
|
26.615
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,494
x
|
6,606
x
|
5,726
x
|
5,803
x
|
6,5
x
|
5,577
x
|
5,531
x
|
5,442
x
|
Free Cash Flow
1 |
-198
|
-1.234
|
366
|
-73
|
-
|
639
|
947
|
1.125
|
ROE (netto-inkomsten/eigen vermogen)
|
20,2%
|
18,2%
|
18,4%
|
14,6%
|
14,3%
|
14%
|
14,1%
|
14,1%
|
ROA (netto-inkomsten/totale activa)
|
3,38%
|
2,99%
|
3,26%
|
3,01%
|
3,09%
|
3,09%
|
3,12%
|
3,16%
|
Totale activa
1 |
26.863
|
36.119
|
39.404
|
13.505
|
36.289
|
51.089
|
54.305
|
57.853
|
Nettoactief per aandeel
2 |
12,90
|
13,30
|
15,20
|
17,80
|
18,20
|
19,60
|
20,70
|
22,00
|
Cashflow per aandeel
2 |
4,550
|
2,620
|
5,160
|
4,700
|
2,420
|
5,290
|
6,410
|
6,840
|
Capex
1 |
2.665
|
2.657
|
2.445
|
2.756
|
-
|
4.020
|
4.349
|
5.183
|
Capex/omzet
|
24,15%
|
24,62%
|
21,96%
|
22,12%
|
-
|
29,92%
|
31,33%
|
36,02%
|
Datum van publicatie
|
07-02-20
|
18-02-21
|
10-02-22
|
13-02-23
|
08-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
38,13
USD Gemiddelde koersdoel
41,27
USD Spread / Gemiddelde doel +8,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +4,01% | 21,94 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
|