Beurs gesloten -
Nyse
22:00:02 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
27,02
USD
|
-1,03%
|
|
0,00%
|
-0,30%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
25.942
|
21.681
|
22.567
|
21.515
|
19.976
|
19.933
|
-
|
-
|
Bedrijfswaarde
1 |
48.171
|
45.762
|
30.205
|
35.387
|
35.249
|
36.106
|
37.055
|
38.667
|
K/w-verhouding
|
15,1
x
|
14,8
x
|
-15,6
x
|
28,6
x
|
27,1
x
|
16,1
x
|
15,1
x
|
14
x
|
Dividendrendement
|
4,6%
|
5,89%
|
5,52%
|
2,99%
|
3,54%
|
3,8%
|
4,06%
|
4,36%
|
Marktkapitalisatie/omzet
|
3,34
x
|
2,85
x
|
3,9
x
|
2,72
x
|
2,4
x
|
2,46
x
|
2,39
x
|
2,26
x
|
Bedrijfswaarde/omzet
|
6,2
x
|
6,02
x
|
5,22
x
|
4,48
x
|
4,24
x
|
4,46
x
|
4,45
x
|
4,38
x
|
Bedrijfswaarde/EBITDA
|
11,9
x
|
11
x
|
11,9
x
|
13,6
x
|
11,9
x
|
10,4
x
|
10
x
|
9,66
x
|
Bedrijfswaarde/FCF
|
-73,4
x
|
-91
x
|
102
x
|
-83,3
x
|
-55,8
x
|
66,5
x
|
-497
x
|
-667
x
|
FCF Yield
|
-1,36%
|
-1,1%
|
0,98%
|
-1,2%
|
-1,79%
|
1,5%
|
-0,2%
|
-0,15%
|
Price to Book
|
2,12
x
|
1,62
x
|
1,61
x
|
1,62
x
|
1,43
x
|
1,38
x
|
1,33
x
|
1,29
x
|
Aantal aandelen (in duizenden)
|
723.033
|
768.827
|
750.716
|
736.318
|
737.124
|
737.722
|
-
|
-
|
Referentieprijs
2 |
35,88
|
28,20
|
30,06
|
29,22
|
27,10
|
27,02
|
27,02
|
27,02
|
Datum van publicatie
|
14-02-20
|
18-02-21
|
18-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
7.769
|
7.607
|
5.783
|
7.902
|
8.312
|
8.097
|
8.335
|
8.836
|
EBITDA
1 |
4.039
|
4.162
|
2.545
|
2.607
|
2.965
|
3.464
|
3.696
|
4.002
|
Bedrijfsresultaat (EBIT)
1 |
2.840
|
2.803
|
1.424
|
1.374
|
1.630
|
2.129
|
2.270
|
2.436
|
Operationele Marge
|
36,56%
|
36,85%
|
24,62%
|
17,39%
|
19,61%
|
26,3%
|
27,24%
|
27,57%
|
Resultaat voor belastingen (EBT)
1 |
2.155
|
1.971
|
521
|
915
|
924
|
1.491
|
1.579
|
1.715
|
Nettowinst (verlies)
1 |
1.746
|
1.469
|
-1.480
|
756
|
740
|
1.219
|
1.292
|
1.376
|
Nettomarge
|
22,47%
|
19,31%
|
-25,59%
|
9,57%
|
8,9%
|
15,05%
|
15,5%
|
15,58%
|
WPA
2 |
2,370
|
1,910
|
-1,930
|
1,020
|
1,000
|
1,682
|
1,790
|
1,926
|
Free Cash Flow
1 |
-656
|
-503
|
297
|
-425
|
-632
|
543
|
-74,5
|
-58
|
FCF-marge
|
-8,44%
|
-6,61%
|
5,14%
|
-5,38%
|
-7,6%
|
6,71%
|
-0,89%
|
-0,66%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
11,67%
|
-
|
-
|
15,67%
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
44,56%
|
-
|
-
|
Dividend per aandeel
2 |
1,650
|
1,660
|
1,660
|
0,8750
|
0,9600
|
1,025
|
1,097
|
1,178
|
Datum van publicatie
|
14-02-20
|
18-02-21
|
18-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
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
|
---|
Omzet
1 |
1.512
|
1.485
|
1.782
|
1.696
|
2.134
|
2.290
|
2.415
|
1.823
|
2.043
|
2.031
|
2.156
|
1.682
|
1.875
|
1.837
|
-
|
EBITDA
1 |
695
|
-
|
732
|
540
|
668
|
667
|
828
|
640
|
773
|
724
|
927,3
|
722,3
|
854,3
|
665,3
|
-
|
Bedrijfsresultaat (EBIT)
1 |
431
|
308
|
454
|
243
|
341
|
336
|
498
|
305
|
437
|
390
|
617,2
|
451
|
557,6
|
507,4
|
-
|
Operationele Marge
|
28,51%
|
20,74%
|
25,48%
|
14,33%
|
15,98%
|
14,67%
|
20,62%
|
16,73%
|
21,39%
|
19,2%
|
28,62%
|
26,81%
|
29,74%
|
27,63%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
202
|
364
|
-
|
-
|
127
|
442,2
|
312,9
|
385,1
|
475
|
-
|
Nettowinst (verlies)
1 |
-
|
134
|
273
|
119
|
174
|
190
|
285
|
-
|
-
|
113
|
361,7
|
229,9
|
305,7
|
294,8
|
-
|
Nettomarge
|
-
|
9,02%
|
15,32%
|
7,02%
|
8,15%
|
8,3%
|
11,8%
|
-
|
-
|
5,56%
|
16,77%
|
13,67%
|
16,3%
|
16,05%
|
-
|
WPA
2 |
-
|
0,1800
|
0,3700
|
0,1600
|
0,2400
|
0,2600
|
0,3900
|
0,1500
|
0,3100
|
0,1500
|
0,5100
|
0,3037
|
0,4629
|
0,4376
|
-
|
Dividend per aandeel
2 |
0,4150
|
0,4150
|
0,2000
|
0,2250
|
0,2250
|
0,2250
|
0,2400
|
0,2400
|
0,2400
|
0,2400
|
0,2485
|
0,2565
|
0,2565
|
0,2565
|
0,2562
|
Datum van publicatie
|
04-11-21
|
18-02-22
|
05-05-22
|
03-08-22
|
04-11-22
|
17-02-23
|
04-05-23
|
04-08-23
|
02-11-23
|
16-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
22.229
|
24.081
|
7.638
|
13.872
|
15.273
|
16.173
|
17.122
|
18.734
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
5,504
x
|
5,786
x
|
3,001
x
|
5,321
x
|
5,151
x
|
4,669
x
|
4,633
x
|
4,681
x
|
Free Cash Flow
1 |
-656
|
-503
|
297
|
-425
|
-632
|
543
|
-74,5
|
-58
|
ROE (netto-inkomsten/eigen vermogen)
|
14,3%
|
11,1%
|
5,95%
|
7,53%
|
8,5%
|
8,76%
|
8,98%
|
9,36%
|
ROA (netto-inkomsten/totale activa)
|
4,05%
|
3,13%
|
1,98%
|
2,93%
|
3,07%
|
3,1%
|
3,1%
|
3,2%
|
Totale activa
1 |
43.058
|
46.898
|
-74.680
|
25.803
|
24.106
|
39.313
|
41.666
|
43.012
|
Nettoactief per aandeel
2 |
16,90
|
17,40
|
18,70
|
18,10
|
18,90
|
19,60
|
20,30
|
21,00
|
Cashflow per aandeel
2 |
3,290
|
3,570
|
2,970
|
2,350
|
-
|
4,180
|
3,970
|
-
|
Capex
1 |
3.083
|
3.249
|
1.973
|
2.155
|
2.390
|
3.040
|
3.636
|
3.640
|
Capex/omzet
|
39,68%
|
42,71%
|
34,12%
|
27,27%
|
28,75%
|
37,54%
|
43,63%
|
41,19%
|
Datum van publicatie
|
14-02-20
|
18-02-21
|
18-02-22
|
17-02-23
|
16-02-24
|
-
|
-
|
-
|
Laatste slotkoers
27,02
USD Gemiddelde koersdoel
29,46
USD Spread / Gemiddelde doel +9,02% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -0,30% | 19,93 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
|