Beurs gesloten -
Athens S.E.
16:19:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
38
EUR
|
+0,74%
|
|
+2,59%
|
+3,54%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
1.397
|
1.628
|
2.043
|
2.810
|
5.074
|
5.245
|
-
|
-
|
Bedrijfswaarde
1 |
1.818
|
2.166
|
2.846
|
3.526
|
6.967
|
7.161
|
6.869
|
7.036
|
K/w-verhouding
|
9,64
x
|
13,1
x
|
12,7
x
|
5,95
x
|
8,15
x
|
8,05
x
|
7,4
x
|
7
x
|
Dividendrendement
|
3,68%
|
3,03%
|
2,78%
|
5,91%
|
4,09%
|
4,52%
|
4,68%
|
5,2%
|
Marktkapitalisatie/omzet
|
0,62
x
|
0,86
x
|
0,77
x
|
0,45
x
|
0,92
x
|
0,8
x
|
0,84
x
|
0,79
x
|
Bedrijfswaarde/omzet
|
0,81
x
|
1,14
x
|
1,07
x
|
0,56
x
|
1,27
x
|
1,09
x
|
1,1
x
|
1,07
x
|
Bedrijfswaarde/EBITDA
|
5,81
x
|
6,88
x
|
7,93
x
|
4,28
x
|
6,87
x
|
6,43
x
|
5,89
x
|
5,46
x
|
Bedrijfswaarde/FCF
|
14,9
x
|
19,4
x
|
-18,7
x
|
20,4
x
|
-7,76
x
|
-183
x
|
41
x
|
59,5
x
|
FCF Yield
|
6,73%
|
5,17%
|
-5,35%
|
4,91%
|
-12,9%
|
-0,55%
|
2,44%
|
1,68%
|
Price to Book
|
0,88
x
|
1,08
x
|
1,26
x
|
1,3
x
|
1,97
x
|
1,81
x
|
1,59
x
|
1,32
x
|
Aantal aandelen (in duizenden)
|
142.891
|
136.808
|
135.015
|
138.414
|
138.256
|
138.025
|
-
|
-
|
Referentieprijs
2 |
9,780
|
11,90
|
15,13
|
20,30
|
36,70
|
38,00
|
38,00
|
38,00
|
Datum van publicatie
|
19-03-20
|
04-02-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.256
|
1.899
|
2.664
|
6.306
|
5.492
|
6.575
|
6.273
|
6.598
|
EBITDA
1 |
313,2
|
315
|
359
|
823
|
1.014
|
1.114
|
1.166
|
1.290
|
Bedrijfsresultaat (EBIT)
1 |
219,3
|
224,8
|
278,6
|
734
|
901
|
972,3
|
1.011
|
1.125
|
Operationele Marge
|
9,72%
|
11,84%
|
10,46%
|
11,64%
|
16,41%
|
14,79%
|
16,11%
|
17,05%
|
Resultaat voor belastingen (EBT)
1 |
179,8
|
172
|
221
|
636
|
786
|
868,4
|
939,9
|
1.014
|
Nettowinst (verlies)
1 |
144,9
|
129
|
162
|
466
|
623
|
672,2
|
731,5
|
792,6
|
Nettomarge
|
6,42%
|
6,79%
|
6,08%
|
7,39%
|
11,34%
|
10,22%
|
11,66%
|
12,01%
|
WPA
2 |
1,014
|
0,9116
|
1,193
|
3,410
|
4,505
|
4,720
|
5,133
|
5,430
|
Free Cash Flow
1 |
122,4
|
111,9
|
-152,4
|
172,9
|
-898,3
|
-39,1
|
167,4
|
118,2
|
FCF-marge
|
5,43%
|
5,89%
|
-5,72%
|
2,74%
|
-16,36%
|
-0,59%
|
2,67%
|
1,79%
|
Kasstroomconversie (ebitda)
|
39,08%
|
35,52%
|
-
|
21,01%
|
-
|
-
|
14,35%
|
9,16%
|
Kasstroomconversie (nettowinst)
|
84,47%
|
86,72%
|
-
|
37,11%
|
-
|
-
|
22,88%
|
14,91%
|
Dividend per aandeel
2 |
0,3600
|
0,3600
|
0,4200
|
1,200
|
1,500
|
1,716
|
1,777
|
1,977
|
Datum van publicatie
|
19-03-20
|
04-02-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019 S2
|
2020 S1
|
2021 S1
|
2021 Q3
|
2021 Q4
|
2021 S2
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
---|
Omzet
1 |
1.265
|
926,7
|
994
|
704,1
|
965,9
|
-
|
1.042
|
1.112
|
2.154
|
-
|
1.734
|
1.358
|
2.516
|
1.572
|
1.404
|
1.143
|
EBITDA
1 |
137,9
|
145,1
|
156
|
85,2
|
117,8
|
118
|
130,3
|
163
|
293
|
263,2
|
-
|
224,5
|
438
|
285
|
291
|
252
|
Bedrijfsresultaat (EBIT)
|
-
|
100,8
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operationele Marge
|
-
|
10,87%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
|
68,82
|
89,43
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
63,29
|
-
|
77
|
38,2
|
46,8
|
-
|
67,2
|
98,8
|
166
|
-
|
-
|
-
|
-
|
-
|
161
|
158
|
Nettomarge
|
5%
|
-
|
7,75%
|
5,43%
|
4,85%
|
-
|
6,45%
|
8,88%
|
7,71%
|
-
|
-
|
-
|
-
|
-
|
11,47%
|
13,82%
|
WPA
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
19-03-20
|
09-09-20
|
27-07-21
|
26-10-21
|
27-01-22
|
27-01-22
|
04-05-22
|
28-07-22
|
28-07-22
|
26-10-22
|
26-01-23
|
27-07-23
|
27-07-23
|
26-10-23
|
25-01-24
|
25-04-24
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
421
|
538
|
803
|
716
|
1.893
|
1.916
|
1.624
|
1.791
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,344
x
|
1,708
x
|
2,237
x
|
0,87
x
|
1,867
x
|
1,719
x
|
1,393
x
|
1,389
x
|
Free Cash Flow
1 |
122
|
112
|
-152
|
173
|
-898
|
-39,1
|
167
|
118
|
ROE (netto-inkomsten/eigen vermogen)
|
9,1%
|
8,5%
|
10,5%
|
21,9%
|
24,2%
|
23,6%
|
22%
|
20,5%
|
ROA (netto-inkomsten/totale activa)
|
3,86%
|
3,16%
|
3,57%
|
7,77%
|
-
|
7%
|
7%
|
-
|
Totale activa
1 |
3.750
|
4.077
|
4.536
|
5.997
|
-
|
9.602
|
10.450
|
-
|
Nettoactief per aandeel
2 |
11,10
|
11,00
|
12,00
|
15,60
|
18,60
|
21,00
|
23,80
|
28,70
|
Cashflow per aandeel
|
1,710
|
1,760
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
122
|
136
|
379
|
716
|
1.054
|
782
|
761
|
807
|
Capex/omzet
|
5,41%
|
7,19%
|
14,23%
|
11,35%
|
19,2%
|
11,89%
|
12,13%
|
12,24%
|
Datum van publicatie
|
19-03-20
|
04-02-21
|
27-01-22
|
26-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddelde koersdoel
43,72
EUR Spread / Gemiddelde doel +15,05% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +3,54% | 5,6 mld. | | -20,00% | 85,7 mld. | | +63,42% | 81,88 mld. | | -.--% | 51,55 mld. | | -0,90% | 48,58 mld. | | -4,56% | 45,12 mld. | | +1,14% | 41,62 mld. | | +2,14% | 34,6 mld. | | +10,91% | 33,81 mld. | | -21,83% | 25,56 mld. |
Multiline-Nutsvoorzieningen
|