Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
17,03
USD
|
-0,23%
|
|
+1,07%
|
-5,55%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.753
|
24.728
|
24.102
|
32.320
|
38.467
|
36.394
|
-
|
-
|
Bedrijfswaarde
1 |
7.969
|
65.107
|
68.701
|
32.320
|
93.857
|
96.757
|
97.175
|
99.209
|
K/w-verhouding
|
-0,75
x
|
-11,9
x
|
-243
x
|
19,4
x
|
17,2
x
|
13,2
x
|
12
x
|
11,2
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
0,26%
|
0,43%
|
0,74%
|
Marktkapitalisatie/omzet
|
0,34
x
|
1,34
x
|
1,17
x
|
1,49
x
|
1,57
x
|
1,48
x
|
1,41
x
|
1,36
x
|
Bedrijfswaarde/omzet
|
0,47
x
|
3,53
x
|
3,33
x
|
1,49
x
|
3,84
x
|
3,92
x
|
3,76
x
|
3,71
x
|
Bedrijfswaarde/EBITDA
|
1,77
x
|
7,61
x
|
8,69
x
|
4,52
x
|
11
x
|
10,2
x
|
9,24
x
|
8,78
x
|
Bedrijfswaarde/FCF
|
-5,32
x
|
-2,43
x
|
-12,7
x
|
-
|
-18,9
x
|
-44,9
x
|
-42,6
x
|
-44,7
x
|
FCF Yield
|
-18,8%
|
-41,2%
|
-7,9%
|
-
|
-5,29%
|
-2,23%
|
-2,35%
|
-2,24%
|
Price to Book
|
1,12
x
|
1,18
x
|
1,15
x
|
-
|
1,54
x
|
1,28
x
|
1,15
x
|
1,04
x
|
Aantal aandelen (in duizenden)
|
529.230
|
1.984.566
|
1.985.369
|
1.987.700
|
2.133.508
|
2.137.031
|
-
|
-
|
Referentieprijs
2 |
10,87
|
12,46
|
12,14
|
16,26
|
18,03
|
17,03
|
17,03
|
17,03
|
Datum van publicatie
|
18-02-20
|
25-02-21
|
10-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
17.129
|
18.469
|
20.642
|
21.680
|
24.428
|
24.662
|
25.831
|
26.744
|
EBITDA
1 |
4.500
|
8.561
|
7.902
|
7.149
|
8.540
|
9.491
|
10.516
|
11.305
|
Bedrijfsresultaat (EBIT)
1 |
1.266
|
5.093
|
4.499
|
3.293
|
4.802
|
5.246
|
5.776
|
6.196
|
Operationele Marge
|
7,39%
|
27,58%
|
21,8%
|
15,19%
|
19,66%
|
21,27%
|
22,36%
|
23,17%
|
Resultaat voor belastingen (EBT)
1 |
-11.042
|
-942
|
748
|
476
|
699
|
3.192
|
3.888
|
4.244
|
Nettowinst (verlies)
1 |
-7.656
|
-1.318
|
-102
|
1.800
|
2.242
|
2.688
|
2.922
|
3.182
|
Nettomarge
|
-44,7%
|
-7,14%
|
-0,49%
|
8,3%
|
9,18%
|
10,9%
|
11,31%
|
11,9%
|
WPA
2 |
-14,50
|
-1,050
|
-0,0500
|
0,8400
|
1,050
|
1,286
|
1,416
|
1,518
|
Free Cash Flow
1 |
-1.497
|
-26.820
|
-5.427
|
-
|
-4.967
|
-2.155
|
-2.279
|
-2.218
|
FCF-marge
|
-8,74%
|
-145,22%
|
-26,29%
|
-
|
-20,33%
|
-8,74%
|
-8,82%
|
-8,29%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
0,0440
|
0,0730
|
0,1254
|
Datum van publicatie
|
18-02-20
|
25-02-21
|
10-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
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 |
5.246
|
5.798
|
5.118
|
5.394
|
5.370
|
6.209
|
5.290
|
5.888
|
7.041
|
5.861
|
5.830
|
6.439
|
7.389
|
6.261
|
-
|
EBITDA
1 |
1.678
|
1.904
|
1.738
|
1.938
|
1.746
|
2.127
|
1.662
|
1.785
|
2.576
|
2.391
|
2.406
|
2.330
|
2.789
|
2.672
|
-
|
Bedrijfsresultaat (EBIT)
1 |
815
|
932
|
797
|
936
|
805
|
1.050
|
665
|
1.040
|
1.723
|
1.369
|
1.105
|
1.148
|
1.864
|
-
|
-
|
Operationele Marge
|
15,54%
|
16,07%
|
15,57%
|
17,35%
|
14,99%
|
16,91%
|
12,57%
|
17,66%
|
24,47%
|
23,36%
|
18,95%
|
17,83%
|
25,23%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
318
|
274
|
32
|
362
|
-192
|
224
|
75
|
-65
|
465
|
774
|
925,8
|
710,6
|
1.137
|
1.032
|
-
|
Nettowinst (verlies)
1 |
472
|
475
|
356
|
456
|
513
|
569
|
406
|
348
|
919
|
732
|
634,7
|
686,3
|
825,6
|
-
|
-
|
Nettomarge
|
9%
|
8,19%
|
6,96%
|
8,45%
|
9,55%
|
9,16%
|
7,67%
|
5,91%
|
13,05%
|
12,49%
|
10,89%
|
10,66%
|
11,17%
|
-
|
-
|
WPA
2 |
0,2200
|
0,2200
|
0,1700
|
0,2100
|
0,2400
|
0,2700
|
0,1900
|
0,1600
|
0,4300
|
0,3400
|
0,2928
|
0,2985
|
0,4097
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0,0100
|
0,0100
|
0,0100
|
0,0250
|
0,0250
|
Datum van publicatie
|
10-02-22
|
28-04-22
|
28-07-22
|
27-10-22
|
23-02-23
|
04-05-23
|
27-07-23
|
26-10-23
|
22-02-24
|
25-04-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
2.216
|
40.379
|
44.599
|
-
|
55.390
|
60.364
|
60.782
|
62.816
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
0,4924
x
|
4,717
x
|
5,644
x
|
-
|
6,486
x
|
6,36
x
|
5,78
x
|
5,557
x
|
Free Cash Flow
1 |
-1.497
|
-26.820
|
-5.427
|
-
|
-4.967
|
-2.155
|
-2.279
|
-2.218
|
ROE (netto-inkomsten/eigen vermogen)
|
23,3%
|
9,62%
|
8,37%
|
-
|
11%
|
11,3%
|
10,4%
|
10%
|
ROA (netto-inkomsten/totale activa)
|
2,56%
|
2,06%
|
2,13%
|
-
|
2,15%
|
6,6%
|
6,55%
|
6,4%
|
Totale activa
1 |
-299.357
|
-63.847
|
-4.786
|
-
|
104.148
|
40.727
|
44.606
|
49.714
|
Nettoactief per aandeel
2 |
9,700
|
10,60
|
10,60
|
-
|
11,70
|
13,40
|
14,90
|
16,40
|
Cashflow per aandeel
2 |
-
|
-15,20
|
1,140
|
-
|
2,220
|
3,110
|
3,200
|
3,320
|
Capex
1 |
6.313
|
7.690
|
7.689
|
-
|
9.714
|
9.852
|
11.067
|
10.906
|
Capex/omzet
|
36,86%
|
41,64%
|
37,25%
|
-
|
39,77%
|
39,95%
|
42,84%
|
40,78%
|
Datum van publicatie
|
18-02-20
|
25-02-21
|
10-02-22
|
23-02-23
|
22-02-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
17,03
USD Gemiddelde koersdoel
19,62
USD Spread / Gemiddelde doel +15,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,55% | 36,39 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
|