Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
28,93
USD
|
-0,89%
|
|
+6,60%
|
-4,87%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
3.202
|
4.895
|
7.079
|
6.065
|
2.841
|
2.706
|
-
|
-
|
Bedrijfswaarde
1 |
7.218
|
8.175
|
12.259
|
11.118
|
8.856
|
8.226
|
8.885
|
8.906
|
K/w-verhouding
|
-34,9
x
|
-82,8
x
|
47,7
x
|
12,5
x
|
13,9
x
|
8,87
x
|
15,2
x
|
13
x
|
Dividendrendement
|
3,87%
|
3,67%
|
3,35%
|
4,42%
|
11,3%
|
12,5%
|
13,1%
|
13,7%
|
Marktkapitalisatie/omzet
|
3,75
x
|
5,34
x
|
7,21
x
|
5,01
x
|
2,64
x
|
2,04
x
|
1,83
x
|
1,78
x
|
Bedrijfswaarde/omzet
|
8,44
x
|
8,91
x
|
12,5
x
|
9,18
x
|
8,22
x
|
6,19
x
|
6
x
|
5,85
x
|
Bedrijfswaarde/EBITDA
|
6,54
x
|
6,47
x
|
9,01
x
|
6,74
x
|
4,72
x
|
4,1
x
|
4,38
x
|
4,35
x
|
Bedrijfswaarde/FCF
|
-3,49
x
|
24,7
x
|
21,7
x
|
-19,3
x
|
-16,5
x
|
3,81
x
|
7,88
x
|
14,9
x
|
FCF Yield
|
-28,7%
|
4,05%
|
4,6%
|
-5,17%
|
-6,07%
|
26,2%
|
12,7%
|
6,7%
|
Price to Book
|
1,58
x
|
2,16
x
|
2,38
x
|
1,82
x
|
0,78
x
|
0,93
x
|
1,47
x
|
1,82
x
|
Aantal aandelen (in duizenden)
|
60.824
|
73.001
|
83.873
|
86.535
|
93.433
|
93.539
|
-
|
-
|
Referentieprijs
2 |
52,65
|
67,05
|
84,40
|
70,09
|
30,41
|
28,93
|
28,93
|
28,93
|
Datum van publicatie
|
24-01-20
|
26-01-21
|
25-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
855
|
917
|
982
|
1.211
|
1.078
|
1.329
|
1.480
|
1.524
|
EBITDA
1 |
1.104
|
1.263
|
1.360
|
1.650
|
1.875
|
2.004
|
2.029
|
2.049
|
Bedrijfsresultaat (EBIT)
1 |
233
|
253
|
234
|
197
|
-28
|
162,6
|
348,5
|
505,1
|
Operationele Marge
|
27,25%
|
27,59%
|
23,83%
|
16,27%
|
-2,6%
|
12,24%
|
23,55%
|
33,15%
|
Resultaat voor belastingen (EBT)
1 |
-430
|
-257
|
472
|
1.292
|
-257
|
207,1
|
373,2
|
462,5
|
Nettowinst (verlies)
1 |
-88
|
-55
|
137
|
477
|
200
|
304,6
|
135,7
|
134,4
|
Nettomarge
|
-10,29%
|
-6%
|
13,95%
|
39,39%
|
18,55%
|
22,93%
|
9,17%
|
8,82%
|
WPA
2 |
-1,510
|
-0,8100
|
1,770
|
5,620
|
2,180
|
3,260
|
1,907
|
2,220
|
Free Cash Flow
1 |
-2.069
|
331
|
564
|
-575
|
-538
|
2.159
|
1.128
|
596,6
|
FCF-marge
|
-241,99%
|
36,1%
|
57,43%
|
-47,48%
|
-49,91%
|
162,49%
|
76,21%
|
39,16%
|
Kasstroomconversie (ebitda)
|
-
|
26,21%
|
41,47%
|
-
|
-
|
107,71%
|
55,6%
|
29,12%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
411,68%
|
-
|
-
|
708,68%
|
831,01%
|
443,95%
|
Dividend per aandeel
2 |
2,038
|
2,460
|
2,830
|
3,095
|
3,444
|
3,614
|
3,801
|
3,962
|
Datum van publicatie
|
24-01-20
|
26-01-21
|
25-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
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 |
232
|
281
|
362
|
302
|
266
|
301
|
350
|
367
|
232
|
257
|
365,7
|
363,4
|
308
|
351,7
|
393,7
|
EBITDA
1 |
322
|
412
|
500
|
377
|
360
|
447
|
486
|
488
|
454
|
462
|
525,6
|
516,4
|
480,9
|
480,6
|
538,5
|
Bedrijfsresultaat (EBIT)
1 |
23
|
34
|
133
|
49
|
-18
|
3
|
64
|
73
|
-53
|
-21
|
92,7
|
105
|
89,1
|
87,9
|
100,9
|
Operationele Marge
|
9,91%
|
12,1%
|
36,74%
|
16,23%
|
-6,77%
|
1%
|
18,29%
|
19,89%
|
-22,84%
|
-8,17%
|
25,35%
|
28,89%
|
28,93%
|
24,99%
|
25,63%
|
Resultaat voor belastingen (EBT)
1 |
-45
|
383
|
621
|
277
|
12
|
-185
|
108
|
163
|
-238
|
22
|
54,9
|
101,4
|
59,7
|
-
|
-
|
Nettowinst (verlies)
1 |
-10
|
144
|
219
|
79
|
35
|
-14
|
49
|
53
|
112
|
70
|
69
|
93,95
|
71,7
|
28,9
|
43,16
|
Nettomarge
|
-4,31%
|
51,25%
|
60,5%
|
26,16%
|
13,16%
|
-4,65%
|
14%
|
14,44%
|
48,28%
|
27,24%
|
18,87%
|
25,85%
|
23,28%
|
8,22%
|
10,96%
|
WPA
2 |
-0,1200
|
1,720
|
2,610
|
0,9300
|
0,4000
|
-0,1700
|
0,5300
|
0,5700
|
1,200
|
0,7500
|
0,7350
|
1,005
|
0,7650
|
0,5800
|
0,4620
|
Dividend per aandeel
2 |
0,7075
|
0,7325
|
0,7625
|
0,7875
|
0,8125
|
0,8425
|
0,8540
|
-
|
0,8800
|
-
|
0,8966
|
0,9092
|
0,9183
|
0,9294
|
0,9458
|
Datum van publicatie
|
25-01-22
|
21-04-22
|
22-07-22
|
28-10-22
|
25-01-23
|
25-04-23
|
25-07-23
|
24-10-23
|
25-01-24
|
23-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
4.016
|
3.280
|
5.180
|
5.053
|
6.015
|
5.520
|
6.179
|
6.200
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
3,638
x
|
2,597
x
|
3,809
x
|
3,062
x
|
3,208
x
|
2,754
x
|
3,046
x
|
3,026
x
|
Free Cash Flow
1 |
-2.069
|
331
|
564
|
-575
|
-538
|
2.159
|
1.128
|
597
|
ROE (netto-inkomsten/eigen vermogen)
|
-3,89%
|
-2,42%
|
5,14%
|
15,1%
|
5,8%
|
1,02%
|
0,7%
|
-
|
ROA (netto-inkomsten/totale activa)
|
-0,81%
|
-0,44%
|
0,87%
|
2,27%
|
0,88%
|
0,8%
|
-0,17%
|
-1,1%
|
Totale activa
1 |
10.831
|
12.410
|
15.756
|
21.015
|
22.782
|
38.010
|
-78.689
|
-12.217
|
Nettoactief per aandeel
2 |
33,30
|
31,00
|
35,50
|
38,40
|
39,00
|
31,10
|
19,70
|
15,90
|
Cashflow per aandeel
|
4,560
|
9,720
|
8,750
|
9,140
|
7,980
|
-
|
-
|
-
|
Capex
1 |
93
|
334
|
113
|
1.351
|
1.269
|
147
|
160
|
53
|
Capex/omzet
|
10,88%
|
36,42%
|
11,51%
|
111,56%
|
117,72%
|
11,03%
|
10,8%
|
3,48%
|
Datum van publicatie
|
24-01-20
|
26-01-21
|
25-01-22
|
25-01-23
|
25-01-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
28,93
USD Gemiddelde koersdoel
34,41
USD Spread / Gemiddelde doel +18,95% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -4,87% | 2,71 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% | 41,94 mld. |
Elektriciteitsbedrijven - Andere
|