Beurs gesloten -
Nasdaq Helsinki
17:29:59 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
12,06
EUR
|
-0,37%
|
|
-1,55%
|
-7,70%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
19.542
|
17.499
|
23.975
|
13.943
|
11.718
|
10.817
|
-
|
-
|
Bedrijfswaarde
1 |
24.802
|
24.522
|
33.603
|
15.027
|
12.660
|
11.853
|
12.031
|
12.358
|
K/w-verhouding
|
13,2
x
|
9,61
x
|
32,5
x
|
-5,71
x
|
7,77
x
|
11,4
x
|
12,5
x
|
13,8
x
|
Dividendrendement
|
5%
|
5,69%
|
4,22%
|
5,86%
|
8,81%
|
7,7%
|
6,76%
|
6,09%
|
Marktkapitalisatie/omzet
|
3,59
x
|
0,36
x
|
0,21
x
|
1,58
x
|
1,75
x
|
1,77
x
|
1,79
x
|
1,93
x
|
Bedrijfswaarde/omzet
|
4,55
x
|
0,5
x
|
0,3
x
|
1,71
x
|
1,89
x
|
1,93
x
|
1,99
x
|
2,2
x
|
Bedrijfswaarde/EBITDA
|
14
x
|
10,1
x
|
8,8
x
|
6,17
x
|
6,65
x
|
7,27
x
|
8,32
x
|
8,66
x
|
Bedrijfswaarde/FCF
|
18,8
x
|
16,9
x
|
8,86
x
|
9,57
x
|
11,2
x
|
11,8
x
|
16,5
x
|
19,5
x
|
FCF Yield
|
5,32%
|
5,93%
|
11,3%
|
10,4%
|
8,96%
|
8,46%
|
6,06%
|
5,12%
|
Price to Book
|
1,51
x
|
1,35
x
|
1,98
x
|
1,82
x
|
1,39
x
|
1,31
x
|
1,33
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
888.294
|
888.294
|
888.294
|
897.264
|
897.264
|
897.264
|
-
|
-
|
Referentieprijs
2 |
22,00
|
19,70
|
26,99
|
15,54
|
13,06
|
12,06
|
12,06
|
12,06
|
Datum van publicatie
|
06-02-20
|
12-03-21
|
03-03-22
|
02-03-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
5.447
|
49.015
|
112.400
|
8.804
|
6.711
|
6.127
|
6.046
|
5.615
|
EBITDA
1 |
1.766
|
2.434
|
3.817
|
2.436
|
1.903
|
1.630
|
1.446
|
1.428
|
Bedrijfsresultaat (EBIT)
1 |
1.191
|
1.344
|
2.536
|
1.871
|
1.544
|
1.312
|
1.179
|
1.043
|
Operationele Marge
|
21,87%
|
2,74%
|
2,26%
|
21,25%
|
23,01%
|
21,42%
|
19,51%
|
18,57%
|
Resultaat voor belastingen (EBT)
1 |
1.728
|
2.199
|
-289
|
455
|
1.583
|
1.170
|
1.056
|
931,5
|
Nettowinst (verlies)
1 |
1.482
|
1.823
|
739
|
-2.416
|
1.514
|
948
|
858,5
|
769
|
Nettomarge
|
27,21%
|
3,72%
|
0,66%
|
-27,44%
|
22,56%
|
15,47%
|
14,2%
|
13,69%
|
WPA
2 |
1,670
|
2,050
|
0,8300
|
-2,720
|
1,680
|
1,056
|
0,9645
|
0,8748
|
Free Cash Flow
1 |
1.320
|
1.454
|
3.792
|
1.570
|
1.134
|
1.002
|
729,3
|
633,2
|
FCF-marge
|
24,23%
|
2,97%
|
3,37%
|
17,83%
|
16,9%
|
16,36%
|
12,06%
|
11,28%
|
Kasstroomconversie (ebitda)
|
74,75%
|
59,74%
|
99,35%
|
64,45%
|
59,59%
|
61,48%
|
50,45%
|
44,35%
|
Kasstroomconversie (nettowinst)
|
89,07%
|
79,76%
|
513,13%
|
-
|
74,9%
|
105,73%
|
84,95%
|
82,34%
|
Dividend per aandeel
2 |
1,100
|
1,120
|
1,140
|
0,9100
|
1,150
|
0,9277
|
0,8154
|
0,7340
|
Datum van publicatie
|
06-02-20
|
12-03-21
|
03-03-22
|
02-03-23
|
07-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
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 |
13.687
|
-
|
23.700
|
50.079
|
-
|
43.623
|
38.237
|
-
|
2.152
|
2.736
|
2.552
|
1.368
|
-
|
1.220
|
1.858
|
1.810
|
1.269
|
1.150
|
1.883
|
-
|
EBITDA
1 |
1.055
|
1.827
|
574
|
1.416
|
1.990
|
-104
|
-
|
816
|
561
|
895
|
891
|
344
|
1.125
|
318
|
459
|
549,3
|
344,5
|
269
|
414,5
|
-
|
Bedrijfsresultaat (EBIT)
1 |
600
|
1.206
|
260
|
1.070
|
-
|
-438
|
574
|
136
|
421
|
744
|
784
|
262
|
960
|
226
|
359
|
459,5
|
256,3
|
183,7
|
327,3
|
-
|
Operationele Marge
|
4,38%
|
-
|
1,1%
|
2,14%
|
-
|
-1%
|
1,5%
|
-
|
19,56%
|
27,19%
|
30,72%
|
19,15%
|
-
|
18,52%
|
19,32%
|
25,38%
|
20,21%
|
15,98%
|
17,39%
|
-
|
Resultaat voor belastingen (EBT)
1 |
1.583
|
717
|
-3.134
|
2.128
|
-
|
-3.561
|
-8.659
|
-
|
737
|
-1.559
|
720
|
175
|
-
|
224
|
488
|
447,7
|
224
|
150
|
313,3
|
-
|
Nettowinst (verlies)
1 |
1.244
|
618
|
-721
|
842
|
-
|
-2.222
|
-5.686
|
-
|
6.099
|
-608
|
565
|
-3.232
|
-
|
188
|
410
|
362
|
181
|
121,3
|
234
|
-
|
Nettomarge
|
9,09%
|
-
|
-3,04%
|
1,68%
|
-
|
-5,09%
|
-14,87%
|
-
|
283,41%
|
-22,22%
|
22,14%
|
-236,26%
|
-
|
15,41%
|
22,07%
|
19,99%
|
14,27%
|
10,55%
|
12,43%
|
-
|
WPA
2 |
1,400
|
0,7000
|
-0,8200
|
0,9500
|
-
|
-2,500
|
-6,400
|
-
|
6,860
|
-0,6800
|
0,6300
|
-3,600
|
-
|
0,2100
|
0,4500
|
0,4000
|
0,2033
|
0,1333
|
0,2633
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
1,140
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,2453
|
0,2453
|
0,2453
|
0,2453
|
0,1875
|
Datum van publicatie
|
19-08-20
|
17-08-21
|
12-11-21
|
03-03-22
|
03-03-22
|
12-05-22
|
25-08-22
|
25-08-22
|
10-11-22
|
02-03-23
|
11-05-23
|
04-08-23
|
04-08-23
|
02-11-23
|
07-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
5.260
|
7.023
|
9.628
|
1.084
|
942
|
1.036
|
1.214
|
1.542
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
2,978
x
|
2,885
x
|
2,522
x
|
0,445
x
|
0,495
x
|
0,6358
x
|
0,84
x
|
1,08
x
|
Free Cash Flow
1 |
1.320
|
1.454
|
3.792
|
1.570
|
1.134
|
1.002
|
729
|
633
|
ROE (netto-inkomsten/eigen vermogen)
|
11,9%
|
14,1%
|
5,89%
|
15,7%
|
14,3%
|
11,7%
|
10,1%
|
8,95%
|
ROA (netto-inkomsten/totale activa)
|
6,48%
|
4,49%
|
0,71%
|
1,79%
|
5,43%
|
5,27%
|
4,85%
|
4,38%
|
Totale activa
1 |
22.887
|
40.587
|
103.734
|
-135.065
|
27.898
|
17.982
|
17.682
|
17.568
|
Nettoactief per aandeel
2 |
14,60
|
14,60
|
13,70
|
8,550
|
9,400
|
9,170
|
9,030
|
9,150
|
Cashflow per aandeel
2 |
2,270
|
2,880
|
5,580
|
2,370
|
1,910
|
1,640
|
1,360
|
1,280
|
Capex
1 |
695
|
1.101
|
1.178
|
534
|
576
|
554
|
567
|
554
|
Capex/omzet
|
12,76%
|
2,25%
|
1,05%
|
6,07%
|
8,58%
|
9,04%
|
9,37%
|
9,86%
|
Datum van publicatie
|
06-02-20
|
12-03-21
|
03-03-22
|
02-03-23
|
07-02-24
|
-
|
-
|
-
|
Laatste slotkoers
12,06
EUR Gemiddelde koersdoel
12,89
EUR Spread / Gemiddelde doel +6,96% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -7,70% | 11,55 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% | 41,94 mld. |
Elektriciteitsbedrijven - Andere
|